{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Title","Cover","Model notes","Inputs","WACC & CPI","Opex inc","Capex inc","Service inc","RAB","EV acc","Tax","MAR","SMAR","Wash-up","Growth rate","ROI","Results","Inputs master","i24","i25","i26","i27","i28"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":87,"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":"Title","index":0,"n_rows":27,"n_cols":3,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"RCP4 revenue model"]
[null,null,"Aug-25"]
[null,null,"Reflecting IPP determination dated 20 November 2024 and DY25/26 reopeners"]

{"sheet":"Cover","index":1,"n_rows":80,"n_cols":13,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
["Transpower revenue model - Cover"]
[{"$f":"Inputs!H11","v":"Incremental update determined in 2025"}]
[]
[null,"Scenario control and revenue"]
[]
[null,null,"Selected scenario:",null,null,null,null,null,null,null,null,"Control checks:"]
[]
[null,null,null,{"$f":"_xlfn.XLOOKUP(Cover!G8,Cover!H13:H17,D13:D17)","v":"Incremental update determined in 2025"},null,null,"i25",{"$f":"IF(ISBLANK(Results!J3),_xlfn.XLOOKUP(Cover!$G$8,Cover!$H$13:$H$17,Cover!$C$13:$C$17),Results!J3)","v":2},null,null,null,"Inputs",true]
[null,null,null,null,null,null,null,null,null,null,null,"Data table",{"$f":"AND(I13:M16<=I14:M17)","v":true}]
[null,null,"Modelled scenarios:",null,null,null,null,null,null,null,null,"Data table control"]
[]
[null,null,null,"Scenario name",null,"Circumstances",null,"Tab","SMAR (2026)","SMAR (2027)","SMAR (2028)","SMAR (2029)","SMAR (2030)"]
[null,null,1,"Forecast SMAR as set for IPP determination",null,"Set for IPP determination in Nov 24.",null,"i24",{"$f":"_xlfn.XLOOKUP(Cover!$H13,Results!$E$5:$J$5,Results!$E$582:$J$582)","v":976.7170136720124},{"$f":"_xlfn.XLOOKUP(Cover!$H13,Results!$E$5:$J$5,Results!$E$583:$J$583)","v":1135.4628299041242},{"$f":"_xlfn.XLOOKUP(Cover!$H13,Results!$E$5:$J$5,Results!$E$584:$J$584)","v":1192.2359713993303},{"$f":"_xlfn.XLOOKUP(Cover!$H13,Results!$E$5:$J$5,Results!$E$585:$J$585)","v":1251.8477699692969},{"$f":"_xlfn.XLOOKUP(Cover!$H13,Results!$E$5:$J$5,Results!$E$586:$J$586)","v":1314.4401584677619}]
[null,null,2,"Incremental update determined in 2025",null,"Reopens revenues in PY27, 28, 29 and 30.",null,"i25",{"$f":"_xlfn.XLOOKUP(Cover!$H14,Results!$E$5:$J$5,Results!$E$582:$J$582)","v":976.7170136720124},{"$f":"_xlfn.XLOOKUP(Cover!$H14,Results!$E$5:$J$5,Results!$E$583:$J$583)","v":1141.3736871143651},{"$f":"_xlfn.XLOOKUP(Cover!$H14,Results!$E$5:$J$5,Results!$E$584:$J$584)","v":1198.4423714700833},{"$f":"_xlfn.XLOOKUP(Cover!$H14,Results!$E$5:$J$5,Results!$E$585:$J$585)","v":1258.3644900435875},{"$f":"_xlfn.XLOOKUP(Cover!$H14,Results!$E$5:$J$5,Results!$E$586:$J$586)","v":1321.282714545767}]
[null,null,3,"Incremental update determined in 2026",null,"Reopens revenues in PY28, 29 and 30.",null,"i26",{"$f":"_xlfn.XLOOKUP(Cover!$H15,Results!$E$5:$J$5,Results!$E$582:$J$582)","v":976.7170136720124},{"$f":"_xlfn.XLOOKUP(Cover!$H15,Results!$E$5:$J$5,Results!$E$583:$J$583)","v":1141.3736871143651},{"$f":"_xlfn.XLOOKUP(Cover!$H15,Results!$E$5:$J$5,Results!$E$584:$J$584)","v":1198.4423714700833},{"$f":"_xlfn.XLOOKUP(Cover!$H15,Results!$E$5:$J$5,Results!$E$585:$J$585)","v":1258.3644900435875},{"$f":"_xlfn.XLOOKUP(Cover!$H15,Results!$E$5:$J$5,Results!$E$586:$J$586)","v":1321.282714545767}]
[null,null,4,"Incremental update determined in 2027",null,"Reopens revenues in PY29 and 30.",null,"i27",{"$f":"_xlfn.XLOOKUP(Cover!$H16,Results!$E$5:$J$5,Results!$E$582:$J$582)","v":976.7170136720124},{"$f":"_xlfn.XLOOKUP(Cover!$H16,Results!$E$5:$J$5,Results!$E$583:$J$583)","v":1141.3736871143651},{"$f":"_xlfn.XLOOKUP(Cover!$H16,Results!$E$5:$J$5,Results!$E$584:$J$584)","v":1198.4423714700833},{"$f":"_xlfn.XLOOKUP(Cover!$H16,Results!$E$5:$J$5,Results!$E$585:$J$585)","v":1258.3644900435875},{"$f":"_xlfn.XLOOKUP(Cover!$H16,Results!$E$5:$J$5,Results!$E$586:$J$586)","v":1321.282714545767}]
[null,null,5,"Incremental update determined in 2028",null,"Reopens revenues in PY30.",null,"i28",{"$f":"_xlfn.XLOOKUP(Cover!$H17,Results!$E$5:$J$5,Results!$E$582:$J$582)","v":976.7170136720124},{"$f":"_xlfn.XLOOKUP(Cover!$H17,Results!$E$5:$J$5,Results!$E$583:$J$583)","v":1141.3736871143651},{"$f":"_xlfn.XLOOKUP(Cover!$H17,Results!$E$5:$J$5,Results!$E$584:$J$584)","v":1198.4423714700833},{"$f":"_xlfn.XLOOKUP(Cover!$H17,Results!$E$5:$J$5,Results!$E$585:$J$585)","v":1258.3644900435875},{"$f":"_xlfn.XLOOKUP(Cover!$H17,Results!$E$5:$J$5,Results!$E$586:$J$586)","v":1321.282714545767}]
[]
[null,null,"Model key:"]
[]
[null,null,null,"actual input"]
[null,null,null,"forecast input"]
[null,null,null,"scenario-specific input (not linked to inputs source)"]
[null,null,null,"internal link"]
[null,null,null,"calculation"]
[null,null,null,"blank cell"]
[]
[null,"IPP determination schedules"]
[]
[null,null,"Schedule A: Summary of forecast MAR and forecast SMAR"]
[null,null,null,null,null,null,2,3,4,5]
[null,null,null,"Forecast MAR applied to pricing years in RCP4 ending","Forecast MAR is calculated based on building block values for the disclosure year ending","Initial determined value of forecast MAR for pricing year ($m)","Incremental update to forecast MAR determined in 2025 ($m)","Incremental update to forecast MAR determined in 2026 ($m)","Incremental update to forecast MAR determined in 2027 ($m)","Incremental update to forecast MAR determined in 2028 ($m)","Total forecast MAR applicable to the pricing year ($m)","Forecast SMAR applicable to the pricing years in RCP4 ($m)"]
[null,null,null,"[Column 1]","[Column 2]","[Column 3]","[Column 4]","[Column 5]","[Column 6]","[Column 7]","[Column 8]","[Column 9]"]
[null,null,null,"2026-03-31","2026-06-30",{"$f":"Results!F567","v":1075.9994812760901},"n/a","n/a","n/a","n/a",{"$f":"SUM(F34:J34)","v":1075.9994812760901},{"$f":"_xlfn.XLOOKUP($D$8,Results!$F$4:$J$4,Results!F582:J582)","v":976.7170136720124}]
[null,null,null,"2027-03-31","2027-06-30",{"$f":"Results!F568","v":1112.9385046042394},{"$f":"(Results!G568-Results!F568)*(G$31<=$H$8)","v":16.979990104364788},"n/a","n/a","n/a",{"$f":"SUM(F35:J35)","v":1129.9184947086042},{"$f":"_xlfn.XLOOKUP($D$8,Results!$F$4:$J$4,Results!F583:J583)","v":1141.3736871143651}]
[null,null,null,"2028-03-31","2028-06-30",{"$f":"Results!F569","v":1161.7251621289506},{"$f":"(Results!G569-Results!F569)*(G$31<=$H$8)","v":2.0902232067776367},{"$f":"(Results!H569-Results!G569)*(H$31<=$H$8)","v":0},"n/a","n/a",1163.8153853357283,{"$f":"_xlfn.XLOOKUP($D$8,Results!$F$4:$J$4,Results!F584:J584)","v":1198.4423714700833}]
[null,null,null,"2029-03-31","2029-06-30",{"$f":"Results!F570","v":1230.369541911622},{"$f":"(Results!G570-Results!F570)*(G$31<=$H$8)","v":2.3785983851735182},{"$f":"(Results!H570-Results!G570)*(H$31<=$H$8)","v":0},{"$f":"(Results!I570-Results!H570)*(I$31<=$H$8)","v":0},"n/a",1232.7481402967956,{"$f":"_xlfn.XLOOKUP($D$8,Results!$F$4:$J$4,Results!F585:J585)","v":1258.3644900435875}]
[null,null,null,"2030-03-31","2030-06-30",{"$f":"Results!F571","v":1271.5950464573339},{"$f":"(Results!G571-Results!F571)*(G$31<=$H$8)","v":2.5622156544400241},{"$f":"(Results!H571-Results!G571)*(H$31<=$H$8)","v":0},{"$f":"(Results!I571-Results!H571)*(I$31<=$H$8)","v":0},{"$f":"(Results!J571-Results!I571)*(J$31<=$H$8)","v":0},{"$f":"SUM(F38:J38)","v":1274.1572621117739},{"$f":"_xlfn.XLOOKUP($D$8,Results!$F$4:$J$4,Results!F586:J586)","v":1321.282714545767}]
[]
[null,null,"Schedule C2: Standard incentive rate base capex summary - commissioned basis"]
[null,null,null,null,null,2,3,4,5]
[null,null,null,"Disclosure year \nending","Standard incentive rate base capex allowance as determined 29 August 2024 ($m)","Incremental approved standard incentive rate base capex allowance determined in 2025 ($m)","Incremental approved standard incentive rate base capex allowance determined in 2026 ($m)","Incremental approved standard incentive rate base capex allowance determined in 2027 ($m)","Incremental approved standard incentive rate base capex allowance determined in 2028 ($m)","Standard incentive rate base capex allowance for purposes of forecast MAR in the disclosure year"]
[null,null,null,"[Column 1]","[Column 2]","[Column 3]","[Column 4]","[Column 5]","[Column 6]","[Column 7]"]
[null,null,null,"2026-06-30",{"$f":"Results!F162","v":460.52916111523689},"n/a","n/a","n/a","n/a",{"$f":"SUM(E44:I44)","v":460.52916111523689}]
[null,null,null,"2027-06-30",{"$f":"Results!F163","v":585.41122947325584},{"$f":"(Results!G163-Results!F163)*(F$41<=$H$8)","v":29.40260588474257},"n/a","n/a","n/a",{"$f":"SUM(E45:I45)","v":614.81383535799841}]
[null,null,null,"2028-06-30",{"$f":"Results!F164","v":436.99857088412034},{"$f":"(Results!G164-Results!F164)*(F$41<=$H$8)","v":0},{"$f":"(Results!H164-Results!G164)*(G$41<=$H$8)","v":0},"n/a","n/a",436.99857088412034]
[null,null,null,"2029-06-30",{"$f":"Results!F165","v":437.2001606506746},{"$f":"(Results!G165-Results!F165)*(F$41<=$H$8)","v":0},{"$f":"(Results!H165-Results!G165)*(G$41<=$H$8)","v":0},{"$f":"(Results!I165-Results!H165)*(H$41<=$H$8)","v":0},"n/a",437.2001606506746]
[null,null,null,"2030-06-30",{"$f":"Results!F166","v":630.37971773888694},{"$f":"(Results!G166-Results!F166)*(F$41<=$H$8)","v":0},{"$f":"(Results!H166-Results!G166)*(G$41<=$H$8)","v":0},{"$f":"(Results!I166-Results!H166)*(H$41<=$H$8)","v":0},{"$f":"(Results!J166-Results!I166)*(I$41<=$H$8)","v":0},630.37971773888694]
[]
[null,null,"Schedule C4: Standard incentive rate base capex summary - expenditure basis"]
[]
[null,null,null,"Disclosure year \nending","Standard incentive rate base capex allowance as determined 29 August 2024 ($m)","Incremental approved standard incentive rate base capex allowance determined in 2025 ($m)","Incremental approved standard incentive rate base capex allowance determined in 2026 ($m)","Incremental approved standard incentive rate base capex allowance determined in 2027 ($m)","Incremental approved standard incentive rate base capex allowance determined in 2028 ($m)","Standard incentive rate base capex allowance for purposes of base capex expenditure adjustments in the disclosure year"]
[null,null,null,"[Column 1]","[Column 2]","[Column 3]","[Column 4]","[Column 5]","[Column 6]","[Column 7]"]
[null,null,null,"2026-06-30",{"$f":"Results!F177","v":490.20489347952451},"n/a","n/a","n/a","n/a",{"$f":"SUM(E54:I54)","v":490.20489347952451}]
[null,null,null,"2027-06-30",{"$f":"Results!F178","v":508.81244175853647},{"$f":"(Results!G178-Results!F178)*(F$41<=$H$8)","v":29.440978482243736},"n/a","n/a","n/a",{"$f":"SUM(E55:I55)","v":538.2534202407802}]
[null,null,null,"2028-06-30",{"$f":"Results!F179","v":449.43424507180691},{"$f":"(Results!G179-Results!F179)*(F$41<=$H$8)","v":0},{"$f":"(Results!H179-Results!G179)*(G$41<=$H$8)","v":0},"n/a","n/a",449.43424507180691]
[null,null,null,"2029-06-30",{"$f":"Results!F180","v":451.06085156935615},{"$f":"(Results!G180-Results!F180)*(F$41<=$H$8)","v":0},{"$f":"(Results!H180-Results!G180)*(G$41<=$H$8)","v":0},{"$f":"(Results!I180-Results!H180)*(H$41<=$H$8)","v":0},"n/a",451.06085156935615]
[null,null,null,"2030-06-30",{"$f":"Results!F181","v":466.63713971340673},{"$f":"(Results!G181-Results!F181)*(F$41<=$H$8)","v":0},{"$f":"(Results!H181-Results!G181)*(G$41<=$H$8)","v":0},{"$f":"(Results!I181-Results!H181)*(H$41<=$H$8)","v":0},{"$f":"(Results!J181-Results!I181)*(I$41<=$H$8)","v":0},466.63713971340673]
[]
[null,null,"Schedule C5: Summary of opex allowances"]
[]
[null,null,null,"Disclosure year \nending","Opex allowance as determined 29 August 2024 ($m)","Incremental opex allowance determined in 2025 ($m)","Incremental opex allowance determined in 2026 ($m)","Incremental opex allowance determined in 2027 ($m)","Incremental opex allowance determined in 2028 ($m)","Opex allowance for the purposes of forecast MAR in the disclosure year"]
[null,null,null,"[Column 1]","[Column 2]","[Column 3]","[Column 4]","[Column 5]","[Column 6]","[Column 7]"]
[null,null,null,"2026-06-30",{"$f":"Results!F102","v":421.10482094415886},"n/a","n/a","n/a","n/a",{"$f":"SUM(E64:I64)","v":421.10482094415886}]
[null,null,null,"2027-06-30",{"$f":"Results!F103","v":419.29527660298697},{"$f":"(Results!G103-Results!F103)*(F$41<=$H$8)","v":15.450302000000022},"n/a","n/a","n/a",{"$f":"SUM(E65:I65)","v":434.745578602987}]
[null,null,null,"2028-06-30",{"$f":"Results!F104","v":440.79417119345356},{"$f":"(Results!G104-Results!F104)*(F$41<=$H$8)","v":0},{"$f":"(Results!H104-Results!G104)*(G$41<=$H$8)","v":0},"n/a","n/a",440.79417119345356]
[null,null,null,"2029-06-30",{"$f":"Results!F105","v":445.01679924593344},{"$f":"(Results!G105-Results!F105)*(F$41<=$H$8)","v":0},{"$f":"(Results!H105-Results!G105)*(G$41<=$H$8)","v":0},{"$f":"(Results!I105-Results!H105)*(H$41<=$H$8)","v":0},"n/a",445.01679924593344]
[null,null,null,"2030-06-30",{"$f":"Results!F106","v":437.62845346604297},{"$f":"(Results!G106-Results!F106)*(F$41<=$H$8)","v":0},{"$f":"(Results!H106-Results!G106)*(G$41<=$H$8)","v":0},{"$f":"(Results!I106-Results!H106)*(H$41<=$H$8)","v":0},{"$f":"(Results!J106-Results!I106)*(I$41<=$H$8)","v":0},437.62845346604297]
[]
[null,null,"Schedule C6: Summary of forecast opex for IRIS"]
[]
[null,null,null,"Disclosure year \nending","Forecast opex for IRIS as determined 29 August 2024 ($m)","Forecast opex for IRIS as determined in 2025 ($m)","Forecast opex for IRIS as determined in 2026 ($m)","Forecast opex for IRIS as determined in 2027 ($m)","Forecast opex for IRIS as determined in 2028 ($m)","Forecast opex for IRIS"]
[null,null,null,"[Column 1]","[Column 2]","[Column 3]","[Column 4]","[Column 5]","[Column 6]","[Column 7]"]
[null,null,null,"2026-06-30",{"$f":"Results!F117","v":432.42129104837221},"n/a","n/a","n/a","n/a",{"$f":"SUM(E74:I74)","v":432.42129104837221}]
[null,null,null,"2027-06-30",{"$f":"Results!F118","v":432.1674181256015},{"$f":"(Results!G118-Results!F118)*(F$41<=$H$8)","v":15.450302000000022},"n/a","n/a","n/a",{"$f":"SUM(E75:I75)","v":447.61772012560152}]
[null,null,null,"2028-06-30",{"$f":"Results!F119","v":460.1032605706942},{"$f":"(Results!G119-Results!F119)*(F$41<=$H$8)","v":0},{"$f":"(Results!H119-Results!G119)*(G$41<=$H$8)","v":0},"n/a","n/a",460.1032605706942]
[null,null,null,"2029-06-30",{"$f":"Results!F120","v":456.96406988581231},{"$f":"(Results!G120-Results!F120)*(F$41<=$H$8)","v":0},{"$f":"(Results!H120-Results!G120)*(G$41<=$H$8)","v":0},{"$f":"(Results!I120-Results!H120)*(H$41<=$H$8)","v":0},"n/a",456.96406988581231]
[null,null,null,"2030-06-30",{"$f":"Results!F121","v":448.72815690869135},{"$f":"(Results!G121-Results!F121)*(F$41<=$H$8)","v":0},{"$f":"(Results!H121-Results!G121)*(G$41<=$H$8)","v":0},{"$f":"(Results!I121-Results!H121)*(H$41<=$H$8)","v":0},{"$f":"(Results!J121-Results!I121)*(I$41<=$H$8)","v":0},448.72815690869135]
[]
["End of sheet"]

{"sheet":"Model notes","index":2,"n_rows":25,"n_cols":5,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Transpower revenue model - Model notes"]
[]
[null,null,null,"Model purpose","The principal purpose of this model is to set Transpower's Maximum Allowable Revenue (MAR) and Smoothed Maximum Allowable Revenue (SMAR) ahead of and during a regulatory period. The derivation of Transpower's regulated revenue follows a building block approach inclusive of a capital charge component. These building blocks represent Transpower's prudent and efficient costs of operating across a regulatory period."]
[]
[null,null,null,"Model guide","Component pieces of Transpower's revenue building blocks are represented in different sheets across this workbook. Where possible, references to the respective IM and IPP determinations and cell notes are provided. All source information for these sheets is derived from the 'Inputs' tab which references an input scenario, as selected in the 'Cover' sheet. Users of this model should only vary the 'Cover' and 'Inputs master' sheets as required - all other aspects of the model should not be modified. All model outputs, for all scenarios, are represented in the 'Results' sheet."]
[]
[null,null,null,"Data table function","The model uses a data table to represent each scenario version, being revenue as set for the IPP and any future reopeners. The results of the data table are calculated simultaneously. This is an issue as the model iteratively passes each scenario through a reference scenario in order to calculate any incremental update to revenue (refer rows 333-334 of i25-i28). As such, as inputs are changed (including the selected scenario), the data table will calculate each scenario using the inputs of any reference scenario prior to the change in inputs. In order to allow for iterative functionality, we need to refresh the data table multiple times (maximally equal to the number of scenarios). The control in cell M10 of the 'Cover' sheet performs this automatically. The check located in M9 of the 'Cover' sheet checks that each scenario includes revenue above its reference scenario."]
[]
[null,null,null,"Model notes","Please note the following notes and areas of judgement, in order of appearance:"]
[null,null,null,1,"For the purposes of setting Transpower's maximum allowable revenue, including reopener events, users of this model should only vary the 'Inputs master' sheet. For scenario analysis, users may modify all input scenarios as required. All other sheets should not be modified."]
[null,null,null,2,"All number series are presented in nominal dollars."]
[null,null,null,3,"Actual inputs are to 2024."]
[null,null,null,4,"Incentive outcomes for any ongoing MCPs are not forecast."]
[null,null,null,5,"The service measures incentive outcome is not forecast."]
[null,null,null,6,"Any assumptions forecasting the indexed RAB roll forward are detailed in the 'RAB' sheet."]
[null,null,null,7,"New assets are assumed to commission mid-year and therefore depreciate for 50% of their first year."]
[null,null,null,8,"The circularity between the tax allowance and revenue is solved by first calculating a profit before tax exclusive of the tax allowance, and then grossing up for this. This enables calculation of a tax allowance that is not self-referential."]
[null,null,null,9,"The term credit spread differential calculation uses a pro-rata approach, noting that it is proportional to the average RAB. "]
[null,null,null,10,"The model also demonstrates the effect of any change in revenue following reopener events in the 'SMAR' tab."]
[null,null,null,11,"Schedule E of Transpower's IPP is mathematically similar to Schedule D, notwithstanding being in year-end terms and some minor adjustments. As such, the outcome of Transpower's wash-up can follow the same logic as the forecast, with differences being resolved for in the 'Wash-up' tab."]
[null,null,null,12,"The 'Wash-up' sheet includes an adjustment to correct for the fact the ex-post tax calculation (as part of the ex-post economic gain or loss) should reference actual revenue received (which can beproxied as forecast SMAR) rather than MAR. This is only an issue for forecast years and is consistent with Schedule E."]
[null,null,null,13,"The model includes a calculation of Transpower's internal rate of return, which should be consistent with the prescribed vanilla WACC exclusive of any incentives and adjusted for any CPI disparity."]
[null,null,null,14,"All model results are reflected in the 'Results' sheet."]
[]
["End of sheet"]

{"sheet":"Inputs","index":3,"n_rows":455,"n_cols":23,"rows_kept":455,"cut":false,"hidden":false,"merged":[]}
["Transpower revenue model - Inputs"]
[{"$f":"Cover!A2","v":"Incremental update determined in 2025"}]
[null,null,null,null,null,null,null,"Global",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,"Parameter","IM ref","IPP ref","Units","n/a","RCP3","RCP3","RCP3","RCP3","RCP3","RCP4","RCP4","RCP4","RCP4","RCP4","RCP5","RCP5","RCP5","RCP5","RCP5"]
[null,null,null,null,null,null,null,null,{"$f":"IF(I3<$H$12,\"Actual\",\"Forecast\")","v":"Actual"},"Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,"Global parameters"]
[]
[null,null,"Model parameters"]
[null,null,"Note:"]
[]
[null,null,null,"Model version",null,null,"text",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H11,'i25'!H11,'i26'!H11,'i27'!H11,'i28'!H11)","v":"Incremental update determined in 2025"}]
[null,null,null,"Current year",null,null,"year",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H12,'i25'!H12,'i26'!H12,'i27'!H12,'i28'!H12)","v":2025}]
[null,null,null,"Reopener to RCP4 forecast SMAR",null,null,"text",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H13,'i25'!H13,'i26'!H13,'i27'!H13,'i28'!H13)","v":"Yes"}]
[null,null,null,"Starting year for reopener",null,null,"year",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H14,'i25'!H14,'i26'!H14,'i27'!H14,'i28'!H14)","v":2027}]
[]
[null,null,"Cost of capital inputs"]
[null,null,"Note:"]
[]
[null,null,null,"Nominal risk free rate",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I19,'i25'!I19,'i26'!I19,'i27'!I19,'i28'!I19)","v":1.12E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J19,'i25'!J19,'i26'!J19,'i27'!J19,'i28'!J19)","v":1.12E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K19,'i25'!K19,'i26'!K19,'i27'!K19,'i28'!K19)","v":1.12E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L19,'i25'!L19,'i26'!L19,'i27'!L19,'i28'!L19)","v":1.12E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M19,'i25'!M19,'i26'!M19,'i27'!M19,'i28'!M19)","v":1.12E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N19,'i25'!N19,'i26'!N19,'i27'!N19,'i28'!N19)","v":4.2599999999999999E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O19,'i25'!O19,'i26'!O19,'i27'!O19,'i28'!O19)","v":4.2599999999999999E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P19,'i25'!P19,'i26'!P19,'i27'!P19,'i28'!P19)","v":4.2599999999999999E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q19,'i25'!Q19,'i26'!Q19,'i27'!Q19,'i28'!Q19)","v":4.2599999999999999E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R19,'i25'!R19,'i26'!R19,'i27'!R19,'i28'!R19)","v":4.2599999999999999E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S19,'i25'!S19,'i26'!S19,'i27'!S19,'i28'!S19)","v":4.2599999999999999E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T19,'i25'!T19,'i26'!T19,'i27'!T19,'i28'!T19)","v":4.2599999999999999E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U19,'i25'!U19,'i26'!U19,'i27'!U19,'i28'!U19)","v":4.2599999999999999E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V19,'i25'!V19,'i26'!V19,'i27'!V19,'i28'!V19)","v":4.2599999999999999E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W19,'i25'!W19,'i26'!W19,'i27'!W19,'i28'!W19)","v":4.2599999999999999E-2}]
[null,null,null,"Average debt premium",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I20,'i25'!I20,'i26'!I20,'i27'!I20,'i28'!I20)","v":1.6E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J20,'i25'!J20,'i26'!J20,'i27'!J20,'i28'!J20)","v":1.6E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K20,'i25'!K20,'i26'!K20,'i27'!K20,'i28'!K20)","v":1.6E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L20,'i25'!L20,'i26'!L20,'i27'!L20,'i28'!L20)","v":1.6E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M20,'i25'!M20,'i26'!M20,'i27'!M20,'i28'!M20)","v":1.6E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N20,'i25'!N20,'i26'!N20,'i27'!N20,'i28'!N20)","v":1.2800000000000001E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O20,'i25'!O20,'i26'!O20,'i27'!O20,'i28'!O20)","v":1.2800000000000001E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P20,'i25'!P20,'i26'!P20,'i27'!P20,'i28'!P20)","v":1.2800000000000001E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q20,'i25'!Q20,'i26'!Q20,'i27'!Q20,'i28'!Q20)","v":1.2800000000000001E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R20,'i25'!R20,'i26'!R20,'i27'!R20,'i28'!R20)","v":1.2800000000000001E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S20,'i25'!S20,'i26'!S20,'i27'!S20,'i28'!S20)","v":1.2800000000000001E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T20,'i25'!T20,'i26'!T20,'i27'!T20,'i28'!T20)","v":1.2800000000000001E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U20,'i25'!U20,'i26'!U20,'i27'!U20,'i28'!U20)","v":1.2800000000000001E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V20,'i25'!V20,'i26'!V20,'i27'!V20,'i28'!V20)","v":1.2800000000000001E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W20,'i25'!W20,'i26'!W20,'i27'!W20,'i28'!W20)","v":1.2800000000000001E-2}]
[null,null,null,"Debt issuance costs",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I21,'i25'!I21,'i26'!I21,'i27'!I21,'i28'!I21)","v":2E-3},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J21,'i25'!J21,'i26'!J21,'i27'!J21,'i28'!J21)","v":2E-3},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K21,'i25'!K21,'i26'!K21,'i27'!K21,'i28'!K21)","v":2E-3},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L21,'i25'!L21,'i26'!L21,'i27'!L21,'i28'!L21)","v":2E-3},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M21,'i25'!M21,'i26'!M21,'i27'!M21,'i28'!M21)","v":2E-3},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N21,'i25'!N21,'i26'!N21,'i27'!N21,'i28'!N21)","v":2E-3},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O21,'i25'!O21,'i26'!O21,'i27'!O21,'i28'!O21)","v":2E-3},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P21,'i25'!P21,'i26'!P21,'i27'!P21,'i28'!P21)","v":2E-3},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q21,'i25'!Q21,'i26'!Q21,'i27'!Q21,'i28'!Q21)","v":2E-3},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R21,'i25'!R21,'i26'!R21,'i27'!R21,'i28'!R21)","v":2E-3},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S21,'i25'!S21,'i26'!S21,'i27'!S21,'i28'!S21)","v":2E-3},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T21,'i25'!T21,'i26'!T21,'i27'!T21,'i28'!T21)","v":2E-3},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U21,'i25'!U21,'i26'!U21,'i27'!U21,'i28'!U21)","v":2E-3},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V21,'i25'!V21,'i26'!V21,'i27'!V21,'i28'!V21)","v":2E-3},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W21,'i25'!W21,'i26'!W21,'i27'!W21,'i28'!W21)","v":2E-3}]
[null,null,null,"Asset beta",null,null,"scalar",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I22,'i25'!I22,'i26'!I22,'i27'!I22,'i28'!I22)","v":0.35},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J22,'i25'!J22,'i26'!J22,'i27'!J22,'i28'!J22)","v":0.35},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K22,'i25'!K22,'i26'!K22,'i27'!K22,'i28'!K22)","v":0.35},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L22,'i25'!L22,'i26'!L22,'i27'!L22,'i28'!L22)","v":0.35},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M22,'i25'!M22,'i26'!M22,'i27'!M22,'i28'!M22)","v":0.35},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N22,'i25'!N22,'i26'!N22,'i27'!N22,'i28'!N22)","v":0.36},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O22,'i25'!O22,'i26'!O22,'i27'!O22,'i28'!O22)","v":0.36},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P22,'i25'!P22,'i26'!P22,'i27'!P22,'i28'!P22)","v":0.36},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q22,'i25'!Q22,'i26'!Q22,'i27'!Q22,'i28'!Q22)","v":0.36},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R22,'i25'!R22,'i26'!R22,'i27'!R22,'i28'!R22)","v":0.36},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S22,'i25'!S22,'i26'!S22,'i27'!S22,'i28'!S22)","v":0.36},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T22,'i25'!T22,'i26'!T22,'i27'!T22,'i28'!T22)","v":0.36},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U22,'i25'!U22,'i26'!U22,'i27'!U22,'i28'!U22)","v":0.36},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V22,'i25'!V22,'i26'!V22,'i27'!V22,'i28'!V22)","v":0.36},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W22,'i25'!W22,'i26'!W22,'i27'!W22,'i28'!W22)","v":0.36}]
[null,null,null,"Tax adjusted market risk premium",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I23,'i25'!I23,'i26'!I23,'i27'!I23,'i28'!I23)","v":7.0000000000000007E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J23,'i25'!J23,'i26'!J23,'i27'!J23,'i28'!J23)","v":7.0000000000000007E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K23,'i25'!K23,'i26'!K23,'i27'!K23,'i28'!K23)","v":7.0000000000000007E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L23,'i25'!L23,'i26'!L23,'i27'!L23,'i28'!L23)","v":7.0000000000000007E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M23,'i25'!M23,'i26'!M23,'i27'!M23,'i28'!M23)","v":7.0000000000000007E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N23,'i25'!N23,'i26'!N23,'i27'!N23,'i28'!N23)","v":7.0000000000000007E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O23,'i25'!O23,'i26'!O23,'i27'!O23,'i28'!O23)","v":7.0000000000000007E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P23,'i25'!P23,'i26'!P23,'i27'!P23,'i28'!P23)","v":7.0000000000000007E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q23,'i25'!Q23,'i26'!Q23,'i27'!Q23,'i28'!Q23)","v":7.0000000000000007E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R23,'i25'!R23,'i26'!R23,'i27'!R23,'i28'!R23)","v":7.0000000000000007E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S23,'i25'!S23,'i26'!S23,'i27'!S23,'i28'!S23)","v":7.0000000000000007E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T23,'i25'!T23,'i26'!T23,'i27'!T23,'i28'!T23)","v":7.0000000000000007E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U23,'i25'!U23,'i26'!U23,'i27'!U23,'i28'!U23)","v":7.0000000000000007E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V23,'i25'!V23,'i26'!V23,'i27'!V23,'i28'!V23)","v":7.0000000000000007E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W23,'i25'!W23,'i26'!W23,'i27'!W23,'i28'!W23)","v":7.0000000000000007E-2}]
[null,null,null,"Average corporate tax rate",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I24,'i25'!I24,'i26'!I24,'i27'!I24,'i28'!I24)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J24,'i25'!J24,'i26'!J24,'i27'!J24,'i28'!J24)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K24,'i25'!K24,'i26'!K24,'i27'!K24,'i28'!K24)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L24,'i25'!L24,'i26'!L24,'i27'!L24,'i28'!L24)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M24,'i25'!M24,'i26'!M24,'i27'!M24,'i28'!M24)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N24,'i25'!N24,'i26'!N24,'i27'!N24,'i28'!N24)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O24,'i25'!O24,'i26'!O24,'i27'!O24,'i28'!O24)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P24,'i25'!P24,'i26'!P24,'i27'!P24,'i28'!P24)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q24,'i25'!Q24,'i26'!Q24,'i27'!Q24,'i28'!Q24)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R24,'i25'!R24,'i26'!R24,'i27'!R24,'i28'!R24)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S24,'i25'!S24,'i26'!S24,'i27'!S24,'i28'!S24)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T24,'i25'!T24,'i26'!T24,'i27'!T24,'i28'!T24)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U24,'i25'!U24,'i26'!U24,'i27'!U24,'i28'!U24)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V24,'i25'!V24,'i26'!V24,'i27'!V24,'i28'!V24)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W24,'i25'!W24,'i26'!W24,'i27'!W24,'i28'!W24)","v":0.28000000000000003}]
[null,null,null,"Average investor tax rate",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I25,'i25'!I25,'i26'!I25,'i27'!I25,'i28'!I25)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J25,'i25'!J25,'i26'!J25,'i27'!J25,'i28'!J25)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K25,'i25'!K25,'i26'!K25,'i27'!K25,'i28'!K25)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L25,'i25'!L25,'i26'!L25,'i27'!L25,'i28'!L25)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M25,'i25'!M25,'i26'!M25,'i27'!M25,'i28'!M25)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N25,'i25'!N25,'i26'!N25,'i27'!N25,'i28'!N25)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O25,'i25'!O25,'i26'!O25,'i27'!O25,'i28'!O25)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P25,'i25'!P25,'i26'!P25,'i27'!P25,'i28'!P25)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q25,'i25'!Q25,'i26'!Q25,'i27'!Q25,'i28'!Q25)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R25,'i25'!R25,'i26'!R25,'i27'!R25,'i28'!R25)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S25,'i25'!S25,'i26'!S25,'i27'!S25,'i28'!S25)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T25,'i25'!T25,'i26'!T25,'i27'!T25,'i28'!T25)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U25,'i25'!U25,'i26'!U25,'i27'!U25,'i28'!U25)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V25,'i25'!V25,'i26'!V25,'i27'!V25,'i28'!V25)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W25,'i25'!W25,'i26'!W25,'i27'!W25,'i28'!W25)","v":0.28000000000000003}]
[null,null,null,"Leverage",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I26,'i25'!I26,'i26'!I26,'i27'!I26,'i28'!I26)","v":0.42},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J26,'i25'!J26,'i26'!J26,'i27'!J26,'i28'!J26)","v":0.42},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K26,'i25'!K26,'i26'!K26,'i27'!K26,'i28'!K26)","v":0.42},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L26,'i25'!L26,'i26'!L26,'i27'!L26,'i28'!L26)","v":0.42},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M26,'i25'!M26,'i26'!M26,'i27'!M26,'i28'!M26)","v":0.42},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N26,'i25'!N26,'i26'!N26,'i27'!N26,'i28'!N26)","v":0.41},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O26,'i25'!O26,'i26'!O26,'i27'!O26,'i28'!O26)","v":0.41},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P26,'i25'!P26,'i26'!P26,'i27'!P26,'i28'!P26)","v":0.41},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q26,'i25'!Q26,'i26'!Q26,'i27'!Q26,'i28'!Q26)","v":0.41},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R26,'i25'!R26,'i26'!R26,'i27'!R26,'i28'!R26)","v":0.41},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S26,'i25'!S26,'i26'!S26,'i27'!S26,'i28'!S26)","v":0.41},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T26,'i25'!T26,'i26'!T26,'i27'!T26,'i28'!T26)","v":0.41},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U26,'i25'!U26,'i26'!U26,'i27'!U26,'i28'!U26)","v":0.41},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V26,'i25'!V26,'i26'!V26,'i27'!V26,'i28'!V26)","v":0.41},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W26,'i25'!W26,'i26'!W26,'i27'!W26,'i28'!W26)","v":0.41}]
[null,null,null,"Standard error of mid-point WACC",null,null,"scalar",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I27,'i25'!I27,'i26'!I27,'i27'!I27,'i28'!I27)","v":1.01E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J27,'i25'!J27,'i26'!J27,'i27'!J27,'i28'!J27)","v":1.01E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K27,'i25'!K27,'i26'!K27,'i27'!K27,'i28'!K27)","v":1.01E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L27,'i25'!L27,'i26'!L27,'i27'!L27,'i28'!L27)","v":1.01E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M27,'i25'!M27,'i26'!M27,'i27'!M27,'i28'!M27)","v":1.01E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N27,'i25'!N27,'i26'!N27,'i27'!N27,'i28'!N27)","v":1.0800000000000001E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O27,'i25'!O27,'i26'!O27,'i27'!O27,'i28'!O27)","v":1.0800000000000001E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P27,'i25'!P27,'i26'!P27,'i27'!P27,'i28'!P27)","v":1.0800000000000001E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q27,'i25'!Q27,'i26'!Q27,'i27'!Q27,'i28'!Q27)","v":1.0800000000000001E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R27,'i25'!R27,'i26'!R27,'i27'!R27,'i28'!R27)","v":1.0800000000000001E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S27,'i25'!S27,'i26'!S27,'i27'!S27,'i28'!S27)","v":1.0800000000000001E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T27,'i25'!T27,'i26'!T27,'i27'!T27,'i28'!T27)","v":1.0800000000000001E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U27,'i25'!U27,'i26'!U27,'i27'!U27,'i28'!U27)","v":1.0800000000000001E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V27,'i25'!V27,'i26'!V27,'i27'!V27,'i28'!V27)","v":1.0800000000000001E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W27,'i25'!W27,'i26'!W27,'i27'!W27,'i28'!W27)","v":1.0800000000000001E-2}]
[null,null,null,"z-Score",null,null,"scalar",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I28,'i25'!I28,'i26'!I28,'i27'!I28,'i28'!I28)","v":0.44},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J28,'i25'!J28,'i26'!J28,'i27'!J28,'i28'!J28)","v":0.44},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K28,'i25'!K28,'i26'!K28,'i27'!K28,'i28'!K28)","v":0.44},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L28,'i25'!L28,'i26'!L28,'i27'!L28,'i28'!L28)","v":0.44},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M28,'i25'!M28,'i26'!M28,'i27'!M28,'i28'!M28)","v":0.44},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N28,'i25'!N28,'i26'!N28,'i27'!N28,'i28'!N28)","v":0.38500000000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O28,'i25'!O28,'i26'!O28,'i27'!O28,'i28'!O28)","v":0.38500000000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P28,'i25'!P28,'i26'!P28,'i27'!P28,'i28'!P28)","v":0.38500000000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q28,'i25'!Q28,'i26'!Q28,'i27'!Q28,'i28'!Q28)","v":0.38500000000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R28,'i25'!R28,'i26'!R28,'i27'!R28,'i28'!R28)","v":0.38500000000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S28,'i25'!S28,'i26'!S28,'i27'!S28,'i28'!S28)","v":0.38500000000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T28,'i25'!T28,'i26'!T28,'i27'!T28,'i28'!T28)","v":0.38500000000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U28,'i25'!U28,'i26'!U28,'i27'!U28,'i28'!U28)","v":0.38500000000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V28,'i25'!V28,'i26'!V28,'i27'!V28,'i28'!V28)","v":0.38500000000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W28,'i25'!W28,'i26'!W28,'i27'!W28,'i28'!W28)","v":0.38500000000000001}]
[]
[null,null,"Inflation indices"]
[null,null,"Note: Changes in CPI (disclosure year end) is used to calculate the revaluation amount. Changes in CPI (disclosure year average) is used for the purposes of rebasing allowance and incentive outcomes for any disparity between forecast and outturn CPI."]
[]
[null,null,null,"Changes in CPI (disclosure year end forecast)",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N33,'i25'!N33,'i26'!N33,'i27'!N33,'i28'!N33)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O33,'i25'!O33,'i26'!O33,'i27'!O33,'i28'!O33)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P33,'i25'!P33,'i26'!P33,'i27'!P33,'i28'!P33)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q33,'i25'!Q33,'i26'!Q33,'i27'!Q33,'i28'!Q33)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R33,'i25'!R33,'i26'!R33,'i27'!R33,'i28'!R33)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S33,'i25'!S33,'i26'!S33,'i27'!S33,'i28'!S33)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T33,'i25'!T33,'i26'!T33,'i27'!T33,'i28'!T33)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U33,'i25'!U33,'i26'!U33,'i27'!U33,'i28'!U33)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V33,'i25'!V33,'i26'!V33,'i27'!V33,'i28'!V33)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W33,'i25'!W33,'i26'!W33,'i27'!W33,'i28'!W33)","v":2.0000000000000018E-2}]
[null,null,null,"Changes in CPI (disclosure year end actual)",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N34,'i25'!N34,'i26'!N34,'i27'!N34,'i28'!N34)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O34,'i25'!O34,'i26'!O34,'i27'!O34,'i28'!O34)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P34,'i25'!P34,'i26'!P34,'i27'!P34,'i28'!P34)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q34,'i25'!Q34,'i26'!Q34,'i27'!Q34,'i28'!Q34)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R34,'i25'!R34,'i26'!R34,'i27'!R34,'i28'!R34)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S34,'i25'!S34,'i26'!S34,'i27'!S34,'i28'!S34)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T34,'i25'!T34,'i26'!T34,'i27'!T34,'i28'!T34)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U34,'i25'!U34,'i26'!U34,'i27'!U34,'i28'!U34)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V34,'i25'!V34,'i26'!V34,'i27'!V34,'i28'!V34)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W34,'i25'!W34,'i26'!W34,'i27'!W34,'i28'!W34)","v":2.0000000000000018E-2}]
[null,null,null,"Changes in CPI (disclosure year average)",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I35,'i25'!I35,'i26'!I35,'i27'!I35,'i28'!I35)","v":1.9368723098995622E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J35,'i25'!J35,'i26'!J35,'i27'!J35,'i28'!J35)","v":6.2866525920713068E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K35,'i25'!K35,'i26'!K35,'i27'!K35,'i28'!K35)","v":6.7755462370337582E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L35,'i25'!L35,'i26'!L35,'i27'!L35,'i28'!L35)","v":4.4026457213724779E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M35,'i25'!M35,'i26'!M35,'i27'!M35,'i28'!M35)","v":2.2749158582458628E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N35,'i25'!N35,'i26'!N35,'i27'!N35,'i28'!N35)","v":2.1991135920785165E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O35,'i25'!O35,'i26'!O35,'i27'!O35,'i28'!O35)","v":2.000000000000024E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P35,'i25'!P35,'i26'!P35,'i27'!P35,'i28'!P35)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q35,'i25'!Q35,'i26'!Q35,'i27'!Q35,'i28'!Q35)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R35,'i25'!R35,'i26'!R35,'i27'!R35,'i28'!R35)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S35,'i25'!S35,'i26'!S35,'i27'!S35,'i28'!S35)","v":0.02},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T35,'i25'!T35,'i26'!T35,'i27'!T35,'i28'!T35)","v":0.02},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U35,'i25'!U35,'i26'!U35,'i27'!U35,'i28'!U35)","v":0.02},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V35,'i25'!V35,'i26'!V35,'i27'!V35,'i28'!V35)","v":0.02},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W35,'i25'!W35,'i26'!W35,'i27'!W35,'i28'!W35)","v":0.02}]
[null,null,null,"RCP3 forecast CPI",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I36,'i25'!I36,'i26'!I36,'i27'!I36,'i28'!I36)","v":1.8999999999999906E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J36,'i25'!J36,'i26'!J36,'i27'!J36,'i28'!J36)","v":2.0999999999999908E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K36,'i25'!K36,'i26'!K36,'i27'!K36,'i28'!K36)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L36,'i25'!L36,'i26'!L36,'i27'!L36,'i28'!L36)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M36,'i25'!M36,'i26'!M36,'i27'!M36,'i28'!M36)","v":2.0000000000000018E-2}]
[null,null,null,"RCP3 forecast CPI index (to 2021)",null,null,"scalar",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I37,'i25'!I37,'i26'!I37,'i27'!I37,'i28'!I37)","v":1.0526440669950701}]
[null,null,null,"RCP3 actual CPI index (to 2021)",null,null,"scalar",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I38,'i25'!I38,'i26'!I38,'i27'!I38,'i28'!I38)","v":1.05598216497399}]
[null,null,null,"RCP4 forecast CPI",null,null,"%",null,null,null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K39,'i25'!K39,'i26'!K39,'i27'!K39,'i28'!K39)","v":6.7755462370337582E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L39,'i25'!L39,'i26'!L39,'i27'!L39,'i28'!L39)","v":4.4026457213724779E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M39,'i25'!M39,'i26'!M39,'i27'!M39,'i28'!M39)","v":2.2749158582458628E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N39,'i25'!N39,'i26'!N39,'i27'!N39,'i28'!N39)","v":2.1991135920785165E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O39,'i25'!O39,'i26'!O39,'i27'!O39,'i28'!O39)","v":2.000000000000024E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P39,'i25'!P39,'i26'!P39,'i27'!P39,'i28'!P39)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q39,'i25'!Q39,'i26'!Q39,'i27'!Q39,'i28'!Q39)","v":2.0000000000000018E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R39,'i25'!R39,'i26'!R39,'i27'!R39,'i28'!R39)","v":2.0000000000000018E-2}]
[null,null,null,"RCP5 forecast CPI",null,null,"%",null,null,null,null,null,null,null,null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P40,'i25'!P40,'i26'!P40,'i27'!P40,'i28'!P40)","v":0.02},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q40,'i25'!Q40,'i26'!Q40,'i27'!Q40,'i28'!Q40)","v":0.02},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R40,'i25'!R40,'i26'!R40,'i27'!R40,'i28'!R40)","v":0.02},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S40,'i25'!S40,'i26'!S40,'i27'!S40,'i28'!S40)","v":0.02},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T40,'i25'!T40,'i26'!T40,'i27'!T40,'i28'!T40)","v":0.02},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U40,'i25'!U40,'i26'!U40,'i27'!U40,'i28'!U40)","v":0.02},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V40,'i25'!V40,'i26'!V40,'i27'!V40,'i28'!V40)","v":0.02},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W40,'i25'!W40,'i26'!W40,'i27'!W40,'i28'!W40)","v":0.02}]
[]
[null,null,"Other financial parameters"]
[null,null,"Note:"]
[]
[null,null,null,"Corporate tax rate",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I45,'i25'!I45,'i26'!I45,'i27'!I45,'i28'!I45)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J45,'i25'!J45,'i26'!J45,'i27'!J45,'i28'!J45)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K45,'i25'!K45,'i26'!K45,'i27'!K45,'i28'!K45)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L45,'i25'!L45,'i26'!L45,'i27'!L45,'i28'!L45)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M45,'i25'!M45,'i26'!M45,'i27'!M45,'i28'!M45)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N45,'i25'!N45,'i26'!N45,'i27'!N45,'i28'!N45)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O45,'i25'!O45,'i26'!O45,'i27'!O45,'i28'!O45)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P45,'i25'!P45,'i26'!P45,'i27'!P45,'i28'!P45)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q45,'i25'!Q45,'i26'!Q45,'i27'!Q45,'i28'!Q45)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R45,'i25'!R45,'i26'!R45,'i27'!R45,'i28'!R45)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S45,'i25'!S45,'i26'!S45,'i27'!S45,'i28'!S45)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T45,'i25'!T45,'i26'!T45,'i27'!T45,'i28'!T45)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U45,'i25'!U45,'i26'!U45,'i27'!U45,'i28'!U45)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V45,'i25'!V45,'i26'!V45,'i27'!V45,'i28'!V45)","v":0.28000000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W45,'i25'!W45,'i26'!W45,'i27'!W45,'i28'!W45)","v":0.28000000000000003}]
[null,null,null,"Revenue growth rate",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I46,'i25'!I46,'i26'!I46,'i27'!I46,'i28'!I46)","v":1.26E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J46,'i25'!J46,'i26'!J46,'i27'!J46,'i28'!J46)","v":1.26E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K46,'i25'!K46,'i26'!K46,'i27'!K46,'i28'!K46)","v":1.26E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L46,'i25'!L46,'i26'!L46,'i27'!L46,'i28'!L46)","v":1.26E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M46,'i25'!M46,'i26'!M46,'i27'!M46,'i28'!M46)","v":1.26E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N46,'i25'!N46,'i26'!N46,'i27'!N46,'i28'!N46)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O46,'i25'!O46,'i26'!O46,'i27'!O46,'i28'!O46)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P46,'i25'!P46,'i26'!P46,'i27'!P46,'i28'!P46)","v":0.05},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q46,'i25'!Q46,'i26'!Q46,'i27'!Q46,'i28'!Q46)","v":0.05},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R46,'i25'!R46,'i26'!R46,'i27'!R46,'i28'!R46)","v":0.05},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S46,'i25'!S46,'i26'!S46,'i27'!S46,'i28'!S46)","v":0.02},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T46,'i25'!T46,'i26'!T46,'i27'!T46,'i28'!T46)","v":0.02},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U46,'i25'!U46,'i26'!U46,'i27'!U46,'i28'!U46)","v":0.02},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V46,'i25'!V46,'i26'!V46,'i27'!V46,'i28'!V46)","v":0.02},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W46,'i25'!W46,'i26'!W46,'i27'!W46,'i28'!W46)","v":0.02}]
[]
[null,"Expenditure allowances"]
[]
[null,null,"Base capex allowance"]
[null,null,"Note: By identified programme."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I53,'i25'!I53,'i26'!I53,'i27'!I53,'i28'!I53)","v":222.87765199999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J53,'i25'!J53,'i26'!J53,'i27'!J53,'i28'!J53)","v":279.19702296584035},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K53,'i25'!K53,'i26'!K53,'i27'!K53,'i28'!K53)","v":293.48264767975797},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L53,'i25'!L53,'i26'!L53,'i27'!L53,'i28'!L53)","v":297.76294172687932},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M53,'i25'!M53,'i26'!M53,'i27'!M53,'i28'!M53)","v":303.77697250285854},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N53,'i25'!N53,'i26'!N53,'i27'!N53,'i28'!N53)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O53,'i25'!O53,'i26'!O53,'i27'!O53,'i28'!O53)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P53,'i25'!P53,'i26'!P53,'i27'!P53,'i28'!P53)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q53,'i25'!Q53,'i26'!Q53,'i27'!Q53,'i28'!Q53)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R53,'i25'!R53,'i26'!R53,'i27'!R53,'i28'!R53)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S53,'i25'!S53,'i26'!S53,'i27'!S53,'i28'!S53)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T53,'i25'!T53,'i26'!T53,'i27'!T53,'i28'!T53)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U53,'i25'!U53,'i26'!U53,'i27'!U53,'i28'!U53)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V53,'i25'!V53,'i26'!V53,'i27'!V53,'i28'!V53)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W53,'i25'!W53,'i26'!W53,'i27'!W53,'i28'!W53)","v":0}]
[null,null,null,"AC substations",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I54,'i25'!I54,'i26'!I54,'i27'!I54,'i28'!I54)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J54,'i25'!J54,'i26'!J54,'i27'!J54,'i28'!J54)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K54,'i25'!K54,'i26'!K54,'i27'!K54,'i28'!K54)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L54,'i25'!L54,'i26'!L54,'i27'!L54,'i28'!L54)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M54,'i25'!M54,'i26'!M54,'i27'!M54,'i28'!M54)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N54,'i25'!N54,'i26'!N54,'i27'!N54,'i28'!N54)","v":128.65968822876818},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O54,'i25'!O54,'i26'!O54,'i27'!O54,'i28'!O54)","v":104.18363882980574},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P54,'i25'!P54,'i26'!P54,'i27'!P54,'i28'!P54)","v":90.189613122809519},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q54,'i25'!Q54,'i26'!Q54,'i27'!Q54,'i28'!Q54)","v":117.17867230507466},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R54,'i25'!R54,'i26'!R54,'i27'!R54,'i28'!R54)","v":116.13724287585542},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S54,'i25'!S54,'i26'!S54,'i27'!S54,'i28'!S54)","v":79.353546147687325},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T54,'i25'!T54,'i26'!T54,'i27'!T54,'i28'!T54)","v":155.6490995328561},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U54,'i25'!U54,'i26'!U54,'i27'!U54,'i28'!U54)","v":150.84434488600198},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V54,'i25'!V54,'i26'!V54,'i27'!V54,'i28'!V54)","v":133.76043675044963},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W54,'i25'!W54,'i26'!W54,'i27'!W54,'i28'!W54)","v":93.289229934900376}]
[null,null,null,"ACS buildings and grounds",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I55,'i25'!I55,'i26'!I55,'i27'!I55,'i28'!I55)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J55,'i25'!J55,'i26'!J55,'i27'!J55,'i28'!J55)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K55,'i25'!K55,'i26'!K55,'i27'!K55,'i28'!K55)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L55,'i25'!L55,'i26'!L55,'i27'!L55,'i28'!L55)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M55,'i25'!M55,'i26'!M55,'i27'!M55,'i28'!M55)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N55,'i25'!N55,'i26'!N55,'i27'!N55,'i28'!N55)","v":21.379449027558106},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O55,'i25'!O55,'i26'!O55,'i27'!O55,'i28'!O55)","v":19.037786215089412},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P55,'i25'!P55,'i26'!P55,'i27'!P55,'i28'!P55)","v":17.469392188675119},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q55,'i25'!Q55,'i26'!Q55,'i27'!Q55,'i28'!Q55)","v":16.766891573100896},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R55,'i25'!R55,'i26'!R55,'i27'!R55,'i28'!R55)","v":16.207991829930709},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S55,'i25'!S55,'i26'!S55,'i27'!S55,'i28'!S55)","v":12.758002547163288},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T55,'i25'!T55,'i26'!T55,'i27'!T55,'i28'!T55)","v":11.878810692396625},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U55,'i25'!U55,'i26'!U55,'i27'!U55,'i28'!U55)","v":13.732151597200717},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V55,'i25'!V55,'i26'!V55,'i27'!V55,'i28'!V55)","v":11.903743600379551},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W55,'i25'!W55,'i26'!W55,'i27'!W55,'i28'!W55)","v":15.458320622884994}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I56,'i25'!I56,'i26'!I56,'i27'!I56,'i28'!I56)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J56,'i25'!J56,'i26'!J56,'i27'!J56,'i28'!J56)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K56,'i25'!K56,'i26'!K56,'i27'!K56,'i28'!K56)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L56,'i25'!L56,'i26'!L56,'i27'!L56,'i28'!L56)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M56,'i25'!M56,'i26'!M56,'i27'!M56,'i28'!M56)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N56,'i25'!N56,'i26'!N56,'i27'!N56,'i28'!N56)","v":137.66602448467845},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O56,'i25'!O56,'i26'!O56,'i27'!O56,'i28'!O56)","v":156.16889542554634},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P56,'i25'!P56,'i26'!P56,'i27'!P56,'i28'!P56)","v":154.094916440509},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q56,'i25'!Q56,'i26'!Q56,'i27'!Q56,'i28'!Q56)","v":161.88030670136445},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R56,'i25'!R56,'i26'!R56,'i27'!R56,'i28'!R56)","v":193.4826681507993},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S56,'i25'!S56,'i26'!S56,'i27'!S56,'i28'!S56)","v":179.16755082726428},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T56,'i25'!T56,'i26'!T56,'i27'!T56,'i28'!T56)","v":187.18066750428162},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U56,'i25'!U56,'i26'!U56,'i27'!U56,'i28'!U56)","v":202.13246809086789},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V56,'i25'!V56,'i26'!V56,'i27'!V56,'i28'!V56)","v":217.50775293574407},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W56,'i25'!W56,'i26'!W56,'i27'!W56,'i28'!W56)","v":234.97056520370666}]
[null,null,null,"HVDC and reactive assets",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I57,'i25'!I57,'i26'!I57,'i27'!I57,'i28'!I57)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J57,'i25'!J57,'i26'!J57,'i27'!J57,'i28'!J57)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K57,'i25'!K57,'i26'!K57,'i27'!K57,'i28'!K57)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L57,'i25'!L57,'i26'!L57,'i27'!L57,'i28'!L57)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M57,'i25'!M57,'i26'!M57,'i27'!M57,'i28'!M57)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N57,'i25'!N57,'i26'!N57,'i27'!N57,'i28'!N57)","v":24.8087541133924},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O57,'i25'!O57,'i26'!O57,'i27'!O57,'i28'!O57)","v":44.097905063641903},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P57,'i25'!P57,'i26'!P57,'i27'!P57,'i28'!P57)","v":41.538294914026388},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q57,'i25'!Q57,'i26'!Q57,'i27'!Q57,'i28'!Q57)","v":38.996136875648368},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R57,'i25'!R57,'i26'!R57,'i27'!R57,'i28'!R57)","v":32.525670724805273},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S57,'i25'!S57,'i26'!S57,'i27'!S57,'i28'!S57)","v":35.340072938179382},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T57,'i25'!T57,'i26'!T57,'i27'!T57,'i28'!T57)","v":39.226065562257922},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U57,'i25'!U57,'i26'!U57,'i27'!U57,'i28'!U57)","v":38.792826878853553},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V57,'i25'!V57,'i26'!V57,'i27'!V57,'i28'!V57)","v":34.489539381357801},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W57,'i25'!W57,'i26'!W57,'i27'!W57,'i28'!W57)","v":37.133146694332524}]
[null,null,null,"Secondary assets",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I58,'i25'!I58,'i26'!I58,'i27'!I58,'i28'!I58)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J58,'i25'!J58,'i26'!J58,'i27'!J58,'i28'!J58)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K58,'i25'!K58,'i26'!K58,'i27'!K58,'i28'!K58)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L58,'i25'!L58,'i26'!L58,'i27'!L58,'i28'!L58)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M58,'i25'!M58,'i26'!M58,'i27'!M58,'i28'!M58)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N58,'i25'!N58,'i26'!N58,'i27'!N58,'i28'!N58)","v":56.793361741992548},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O58,'i25'!O58,'i26'!O58,'i27'!O58,'i28'!O58)","v":76.665924888401207},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P58,'i25'!P58,'i26'!P58,'i27'!P58,'i28'!P58)","v":62.951303894710705},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q58,'i25'!Q58,'i26'!Q58,'i27'!Q58,'i28'!Q58)","v":59.047427980705244},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R58,'i25'!R58,'i26'!R58,'i27'!R58,'i28'!R58)","v":60.45494121245693},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S58,'i25'!S58,'i26'!S58,'i27'!S58,'i28'!S58)","v":55.362207544705271},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T58,'i25'!T58,'i26'!T58,'i27'!T58,'i28'!T58)","v":67.463886311344993},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U58,'i25'!U58,'i26'!U58,'i27'!U58,'i28'!U58)","v":66.550419150664666},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V58,'i25'!V58,'i26'!V58,'i27'!V58,'i28'!V58)","v":67.696033344618982},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W58,'i25'!W58,'i26'!W58,'i27'!W58,'i28'!W58)","v":58.330325372825513}]
[null,null,null,"Enhancement and development",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I59,'i25'!I59,'i26'!I59,'i27'!I59,'i28'!I59)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J59,'i25'!J59,'i26'!J59,'i27'!J59,'i28'!J59)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K59,'i25'!K59,'i26'!K59,'i27'!K59,'i28'!K59)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L59,'i25'!L59,'i26'!L59,'i27'!L59,'i28'!L59)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M59,'i25'!M59,'i26'!M59,'i27'!M59,'i28'!M59)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N59,'i25'!N59,'i26'!N59,'i27'!N59,'i28'!N59)","v":17.879556938488726},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O59,'i25'!O59,'i26'!O59,'i27'!O59,'i28'!O59)","v":23.52161155548416},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P59,'i25'!P59,'i26'!P59,'i27'!P59,'i28'!P59)","v":30.234343780435776},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q59,'i25'!Q59,'i26'!Q59,'i27'!Q59,'i28'!Q59)","v":30.116725569340812},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R59,'i25'!R59,'i26'!R59,'i27'!R59,'i28'!R59)","v":24.890557116374382},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S59,'i25'!S59,'i26'!S59,'i27'!S59,'i28'!S59)","v":28.590302514502188},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T59,'i25'!T59,'i26'!T59,'i27'!T59,'i28'!T59)","v":29.538902410970913},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U59,'i25'!U59,'i26'!U59,'i27'!U59,'i28'!U59)","v":30.345292983005315},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V59,'i25'!V59,'i26'!V59,'i27'!V59,'i28'!V59)","v":29.878551332431474},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W59,'i25'!W59,'i26'!W59,'i27'!W59,'i28'!W59)","v":29.528987644263502}]
[null,null,null,"Resilience (base)",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I60,'i25'!I60,'i26'!I60,'i27'!I60,'i28'!I60)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J60,'i25'!J60,'i26'!J60,'i27'!J60,'i28'!J60)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K60,'i25'!K60,'i26'!K60,'i27'!K60,'i28'!K60)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L60,'i25'!L60,'i26'!L60,'i27'!L60,'i28'!L60)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M60,'i25'!M60,'i26'!M60,'i27'!M60,'i28'!M60)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N60,'i25'!N60,'i26'!N60,'i27'!N60,'i28'!N60)","v":33.476349611287979},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O60,'i25'!O60,'i26'!O60,'i27'!O60,'i28'!O60)","v":34.147547763738004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P60,'i25'!P60,'i26'!P60,'i27'!P60,'i28'!P60)","v":24.870864364010224},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q60,'i25'!Q60,'i26'!Q60,'i27'!Q60,'i28'!Q60)","v":25.252260908949097},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R60,'i25'!R60,'i26'!R60,'i27'!R60,'i28'!R60)","v":25.656082504410193},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S60,'i25'!S60,'i26'!S60,'i27'!S60,'i28'!S60)","v":45.927621096007293},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T60,'i25'!T60,'i26'!T60,'i27'!T60,'i28'!T60)","v":46.97163779464924},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U60,'i25'!U60,'i26'!U60,'i27'!U60,'i28'!U60)","v":48.025172603198094},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V60,'i25'!V60,'i26'!V60,'i27'!V60,'i28'!V60)","v":49.1159132591172},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W60,'i25'!W60,'i26'!W60,'i27'!W60,'i28'!W60)","v":50.181171847646731}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I61,'i25'!I61,'i26'!I61,'i27'!I61,'i28'!I61)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J61,'i25'!J61,'i26'!J61,'i27'!J61,'i28'!J61)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K61,'i25'!K61,'i26'!K61,'i27'!K61,'i28'!K61)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L61,'i25'!L61,'i26'!L61,'i27'!L61,'i28'!L61)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M61,'i25'!M61,'i26'!M61,'i27'!M61,'i28'!M61)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N61,'i25'!N61,'i26'!N61,'i27'!N61,'i28'!N61)","v":59.498647845452581},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O61,'i25'!O61,'i26'!O61,'i27'!O61,'i28'!O61)","v":68.229765506700147},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P61,'i25'!P61,'i26'!P61,'i27'!P61,'i28'!P61)","v":53.615917623542551},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q61,'i25'!Q61,'i26'!Q61,'i27'!Q61,'i28'!Q61)","v":31.011139823134734},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R61,'i25'!R61,'i26'!R61,'i27'!R61,'i28'!R61)","v":23.182312667123583},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S61,'i25'!S61,'i26'!S61,'i27'!S61,'i28'!S61)","v":37.518262012996594},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T61,'i25'!T61,'i26'!T61,'i27'!T61,'i28'!T61)","v":38.268626724910533},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U61,'i25'!U61,'i26'!U61,'i27'!U61,'i28'!U61)","v":39.034000989506396},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V61,'i25'!V61,'i26'!V61,'i27'!V61,'i28'!V61)","v":39.814680128495183},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W61,'i25'!W61,'i26'!W61,'i27'!W61,'i28'!W61)","v":40.610973080519507}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I62,'i25'!I62,'i26'!I62,'i27'!I62,'i28'!I62)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J62,'i25'!J62,'i26'!J62,'i27'!J62,'i28'!J62)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K62,'i25'!K62,'i26'!K62,'i27'!K62,'i28'!K62)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L62,'i25'!L62,'i26'!L62,'i27'!L62,'i28'!L62)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M62,'i25'!M62,'i26'!M62,'i27'!M62,'i28'!M62)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N62,'i25'!N62,'i26'!N62,'i27'!N62,'i28'!N62)","v":8.1944229158676745},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O62,'i25'!O62,'i26'!O62,'i27'!O62,'i28'!O62)","v":10.408621896095566},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P62,'i25'!P62,'i26'!P62,'i27'!P62,'i28'!P62)","v":4.1066611209691484},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q62,'i25'!Q62,'i26'!Q62,'i27'!Q62,'i28'!Q62)","v":4.9308758069253056},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R62,'i25'!R62,'i26'!R62,'i27'!R62,'i28'!R62)","v":5.0294571596708506},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S62,'i25'!S62,'i26'!S62,'i27'!S62,'i28'!S62)","v":6.8935877508775194},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T62,'i25'!T62,'i26'!T62,'i27'!T62,'i28'!T62)","v":6.2353680973539234},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U62,'i25'!U62,'i26'!U62,'i27'!U62,'i28'!U62)","v":6.4890271033399207},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V62,'i25'!V62,'i26'!V62,'i27'!V62,'i28'!V62)","v":6.7542852519480592},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W62,'i25'!W62,'i26'!W62,'i27'!W62,'i28'!W62)","v":7.0317024880205228}]
[null,null,null,"RPE and timing adjustment",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I63,'i25'!I63,'i26'!I63,'i27'!I63,'i28'!I63)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J63,'i25'!J63,'i26'!J63,'i27'!J63,'i28'!J63)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K63,'i25'!K63,'i26'!K63,'i27'!K63,'i28'!K63)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L63,'i25'!L63,'i26'!L63,'i27'!L63,'i28'!L63)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M63,'i25'!M63,'i26'!M63,'i27'!M63,'i28'!M63)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N63,'i25'!N63,'i26'!N63,'i27'!N63,'i28'!N63)","v":3.3749918394424916},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O63,'i25'!O63,'i26'!O63,'i27'!O63,'i28'!O63)","v":1.791723096277535},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P63,'i25'!P63,'i26'!P63,'i27'!P63,'i28'!P63)","v":2.626416172693014},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q63,'i25'!Q63,'i26'!Q63,'i27'!Q63,'i28'!Q63)","v":-1.59647690308851},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R63,'i25'!R63,'i26'!R63,'i27'!R63,'i28'!R63)","v":-0.15466567604941131},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S63,'i25'!S63,'i26'!S63,'i27'!S63,'i28'!S63)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T63,'i25'!T63,'i26'!T63,'i27'!T63,'i28'!T63)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U63,'i25'!U63,'i26'!U63,'i27'!U63,'i28'!U63)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V63,'i25'!V63,'i26'!V63,'i27'!V63,'i28'!V63)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W63,'i25'!W63,'i26'!W63,'i27'!W63,'i28'!W63)","v":0}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I64,'i25'!I64,'i26'!I64,'i27'!I64,'i28'!I64)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J64,'i25'!J64,'i26'!J64,'i27'!J64,'i28'!J64)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K64,'i25'!K64,'i26'!K64,'i27'!K64,'i28'!K64)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L64,'i25'!L64,'i26'!L64,'i27'!L64,'i28'!L64)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M64,'i25'!M64,'i26'!M64,'i27'!M64,'i28'!M64)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N64,'i25'!N64,'i26'!N64,'i27'!N64,'i28'!N64)","v":-1.5263532674047839},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O64,'i25'!O64,'i26'!O64,'i27'!O64,'i28'!O64)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P64,'i25'!P64,'i26'!P64,'i27'!P64,'i28'!P64)","v":-32.263478550574632},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q64,'i25'!Q64,'i26'!Q64,'i27'!Q64,'i28'!Q64)","v":-32.523109071798928},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R64,'i25'!R64,'i26'!R64,'i27'!R64,'i28'!R64)","v":-30.775118851970554},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S64,'i25'!S64,'i26'!S64,'i27'!S64,'i28'!S64)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T64,'i25'!T64,'i26'!T64,'i27'!T64,'i28'!T64)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U64,'i25'!U64,'i26'!U64,'i27'!U64,'i28'!U64)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V64,'i25'!V64,'i26'!V64,'i27'!V64,'i28'!V64)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W64,'i25'!W64,'i26'!W64,'i27'!W64,'i28'!W64)","v":0}]
[null,null,null,"Total base capex allowance",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I65,'i25'!I65,'i26'!I65,'i27'!I65,'i28'!I65)","v":222.87765199999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J65,'i25'!J65,'i26'!J65,'i27'!J65,'i28'!J65)","v":279.19702296584035},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K65,'i25'!K65,'i26'!K65,'i27'!K65,'i28'!K65)","v":293.48264767975797},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L65,'i25'!L65,'i26'!L65,'i27'!L65,'i28'!L65)","v":297.76294172687932},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M65,'i25'!M65,'i26'!M65,'i27'!M65,'i28'!M65)","v":303.77697250285854},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N65,'i25'!N65,'i26'!N65,'i27'!N65,'i28'!N65)","v":490.2048934795244},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O65,'i25'!O65,'i26'!O65,'i27'!O65,'i28'!O65)","v":538.25342024078009},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P65,'i25'!P65,'i26'!P65,'i27'!P65,'i28'!P65)","v":449.4342450718068},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q65,'i25'!Q65,'i26'!Q65,'i27'!Q65,'i28'!Q65)","v":451.06085156935615},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R65,'i25'!R65,'i26'!R65,'i27'!R65,'i28'!R65)","v":466.63713971340673},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S65,'i25'!S65,'i26'!S65,'i27'!S65,'i28'!S65)","v":480.91115337938317},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T65,'i25'!T65,'i26'!T65,'i27'!T65,'i28'!T65)","v":582.41306463102183},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U65,'i25'!U65,'i26'!U65,'i27'!U65,'i28'!U65)","v":595.94570428263853},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V65,'i25'!V65,'i26'!V65,'i27'!V65,'i28'!V65)","v":590.92093598454198},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W65,'i25'!W65,'i26'!W65,'i27'!W65,'i28'!W65)","v":566.53442288910037}]
[]
[null,null,null,"Standard incentive rate base capex allowance",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I67,'i25'!I67,'i26'!I67,'i27'!I67,'i28'!I67)","v":222.87765199999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J67,'i25'!J67,'i26'!J67,'i27'!J67,'i28'!J67)","v":279.19702296584035},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K67,'i25'!K67,'i26'!K67,'i27'!K67,'i28'!K67)","v":293.48264767975797},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L67,'i25'!L67,'i26'!L67,'i27'!L67,'i28'!L67)","v":297.76294172687932},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M67,'i25'!M67,'i26'!M67,'i27'!M67,'i28'!M67)","v":303.77697250285854},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N67,'i25'!N67,'i26'!N67,'i27'!N67,'i28'!N67)","v":490.2048934795244},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O67,'i25'!O67,'i26'!O67,'i27'!O67,'i28'!O67)","v":538.25342024078009},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P67,'i25'!P67,'i26'!P67,'i27'!P67,'i28'!P67)","v":449.4342450718068},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q67,'i25'!Q67,'i26'!Q67,'i27'!Q67,'i28'!Q67)","v":451.06085156935615},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R67,'i25'!R67,'i26'!R67,'i27'!R67,'i28'!R67)","v":466.63713971340673},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S67,'i25'!S67,'i26'!S67,'i27'!S67,'i28'!S67)","v":480.91115337938317},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T67,'i25'!T67,'i26'!T67,'i27'!T67,'i28'!T67)","v":582.41306463102183},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U67,'i25'!U67,'i26'!U67,'i27'!U67,'i28'!U67)","v":595.94570428263853},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V67,'i25'!V67,'i26'!V67,'i27'!V67,'i28'!V67)","v":590.92093598454198},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W67,'i25'!W67,'i26'!W67,'i27'!W67,'i28'!W67)","v":566.53442288910037}]
[null,null,null,"Low incentive rate base capex allowance",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I68,'i25'!I68,'i26'!I68,'i27'!I68,'i28'!I68)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J68,'i25'!J68,'i26'!J68,'i27'!J68,'i28'!J68)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K68,'i25'!K68,'i26'!K68,'i27'!K68,'i28'!K68)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L68,'i25'!L68,'i26'!L68,'i27'!L68,'i28'!L68)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M68,'i25'!M68,'i26'!M68,'i27'!M68,'i28'!M68)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N68,'i25'!N68,'i26'!N68,'i27'!N68,'i28'!N68)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O68,'i25'!O68,'i26'!O68,'i27'!O68,'i28'!O68)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P68,'i25'!P68,'i26'!P68,'i27'!P68,'i28'!P68)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q68,'i25'!Q68,'i26'!Q68,'i27'!Q68,'i28'!Q68)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R68,'i25'!R68,'i26'!R68,'i27'!R68,'i28'!R68)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S68,'i25'!S68,'i26'!S68,'i27'!S68,'i28'!S68)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T68,'i25'!T68,'i26'!T68,'i27'!T68,'i28'!T68)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U68,'i25'!U68,'i26'!U68,'i27'!U68,'i28'!U68)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V68,'i25'!V68,'i26'!V68,'i27'!V68,'i28'!V68)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W68,'i25'!W68,'i26'!W68,'i27'!W68,'i28'!W68)","v":0}]
[]
[null,null,"Operating expenditure allowance"]
[null,null,"Note:"]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I73,'i25'!I73,'i26'!I73,'i27'!I73,'i28'!I73)","v":276.49264851356355},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J73,'i25'!J73,'i26'!J73,'i27'!J73,'i28'!J73)","v":280.29161125342557},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K73,'i25'!K73,'i26'!K73,'i27'!K73,'i28'!K73)","v":289.93968830413638},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L73,'i25'!L73,'i26'!L73,'i27'!L73,'i28'!L73)","v":299.42713756672163},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M73,'i25'!M73,'i26'!M73,'i27'!M73,'i28'!M73)","v":299.36977795601672},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N73,'i25'!N73,'i26'!N73,'i27'!N73,'i28'!N73)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O73,'i25'!O73,'i26'!O73,'i27'!O73,'i28'!O73)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P73,'i25'!P73,'i26'!P73,'i27'!P73,'i28'!P73)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q73,'i25'!Q73,'i26'!Q73,'i27'!Q73,'i28'!Q73)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R73,'i25'!R73,'i26'!R73,'i27'!R73,'i28'!R73)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S73,'i25'!S73,'i26'!S73,'i27'!S73,'i28'!S73)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T73,'i25'!T73,'i26'!T73,'i27'!T73,'i28'!T73)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U73,'i25'!U73,'i26'!U73,'i27'!U73,'i28'!U73)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V73,'i25'!V73,'i26'!V73,'i27'!V73,'i28'!V73)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W73,'i25'!W73,'i26'!W73,'i27'!W73,'i28'!W73)","v":0}]
[null,null,null,"Preventive maintenance",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I74,'i25'!I74,'i26'!I74,'i27'!I74,'i28'!I74)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J74,'i25'!J74,'i26'!J74,'i27'!J74,'i28'!J74)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K74,'i25'!K74,'i26'!K74,'i27'!K74,'i28'!K74)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L74,'i25'!L74,'i26'!L74,'i27'!L74,'i28'!L74)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M74,'i25'!M74,'i26'!M74,'i27'!M74,'i28'!M74)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N74,'i25'!N74,'i26'!N74,'i27'!N74,'i28'!N74)","v":50.971853180045763},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O74,'i25'!O74,'i26'!O74,'i27'!O74,'i28'!O74)","v":49.182278145244673},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P74,'i25'!P74,'i26'!P74,'i27'!P74,'i28'!P74)","v":51.996192378885425},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q74,'i25'!Q74,'i26'!Q74,'i27'!Q74,'i28'!Q74)","v":53.076629493710506},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R74,'i25'!R74,'i26'!R74,'i27'!R74,'i28'!R74)","v":53.975894045082342},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S74,'i25'!S74,'i26'!S74,'i27'!S74,'i28'!S74)","v":55.454262650837158},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T74,'i25'!T74,'i26'!T74,'i27'!T74,'i28'!T74)","v":55.990327305046392},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U74,'i25'!U74,'i26'!U74,'i27'!U74,'i28'!U74)","v":58.572300901631422},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V74,'i25'!V74,'i26'!V74,'i27'!V74,'i28'!V74)","v":58.192746213813962},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W74,'i25'!W74,'i26'!W74,'i27'!W74,'i28'!W74)","v":58.777779659066866}]
[null,null,null,"Predictive maintenance",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I75,'i25'!I75,'i26'!I75,'i27'!I75,'i28'!I75)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J75,'i25'!J75,'i26'!J75,'i27'!J75,'i28'!J75)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K75,'i25'!K75,'i26'!K75,'i27'!K75,'i28'!K75)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L75,'i25'!L75,'i26'!L75,'i27'!L75,'i28'!L75)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M75,'i25'!M75,'i26'!M75,'i27'!M75,'i28'!M75)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N75,'i25'!N75,'i26'!N75,'i27'!N75,'i28'!N75)","v":94.77418690625889},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O75,'i25'!O75,'i26'!O75,'i27'!O75,'i28'!O75)","v":93.973713688984134},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P75,'i25'!P75,'i26'!P75,'i27'!P75,'i28'!P75)","v":102.74510087768761},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q75,'i25'!Q75,'i26'!Q75,'i27'!Q75,'i28'!Q75)","v":100.89438336024899},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R75,'i25'!R75,'i26'!R75,'i27'!R75,'i28'!R75)","v":98.211087545469638},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S75,'i25'!S75,'i26'!S75,'i27'!S75,'i28'!S75)","v":99.724032634111765},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T75,'i25'!T75,'i26'!T75,'i27'!T75,'i28'!T75)","v":99.389418641537759},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U75,'i25'!U75,'i26'!U75,'i27'!U75,'i28'!U75)","v":103.81158636219953},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V75,'i25'!V75,'i26'!V75,'i27'!V75,'i28'!V75)","v":107.23977364891407},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W75,'i25'!W75,'i26'!W75,'i27'!W75,'i28'!W75)","v":104.8886142398065}]
[null,null,null,"Corrective maintenance",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I76,'i25'!I76,'i26'!I76,'i27'!I76,'i28'!I76)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J76,'i25'!J76,'i26'!J76,'i27'!J76,'i28'!J76)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K76,'i25'!K76,'i26'!K76,'i27'!K76,'i28'!K76)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L76,'i25'!L76,'i26'!L76,'i27'!L76,'i28'!L76)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M76,'i25'!M76,'i26'!M76,'i27'!M76,'i28'!M76)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N76,'i25'!N76,'i26'!N76,'i27'!N76,'i28'!N76)","v":5.3154189314389919},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O76,'i25'!O76,'i26'!O76,'i27'!O76,'i28'!O76)","v":5.3882717029591607},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P76,'i25'!P76,'i26'!P76,'i27'!P76,'i28'!P76)","v":5.4794277607729649},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q76,'i25'!Q76,'i26'!Q76,'i27'!Q76,'i28'!Q76)","v":5.550999302434974},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R76,'i25'!R76,'i26'!R76,'i27'!R76,'i28'!R76)","v":5.639424562815627},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S76,'i25'!S76,'i26'!S76,'i27'!S76,'i28'!S76)","v":5.7301336122410307},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T76,'i25'!T76,'i26'!T76,'i27'!T76,'i28'!T76)","v":5.8142067774762216},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U76,'i25'!U76,'i26'!U76,'i27'!U76,'i28'!U76)","v":5.9144013045358284},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V76,'i25'!V76,'i26'!V76,'i27'!V76,'i28'!V76)","v":5.9948229778145432},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W76,'i25'!W76,'i26'!W76,'i27'!W76,'i28'!W76)","v":6.0751095271339803}]
[null,null,null,"Proactive maintenance",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I77,'i25'!I77,'i26'!I77,'i27'!I77,'i28'!I77)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J77,'i25'!J77,'i26'!J77,'i27'!J77,'i28'!J77)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K77,'i25'!K77,'i26'!K77,'i27'!K77,'i28'!K77)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L77,'i25'!L77,'i26'!L77,'i27'!L77,'i28'!L77)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M77,'i25'!M77,'i26'!M77,'i27'!M77,'i28'!M77)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N77,'i25'!N77,'i26'!N77,'i27'!N77,'i28'!N77)","v":1.1928979349231419},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O77,'i25'!O77,'i26'!O77,'i27'!O77,'i28'!O77)","v":1.2085527043173399},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P77,'i25'!P77,'i26'!P77,'i27'!P77,'i28'!P77)","v":1.2286159202532507},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q77,'i25'!Q77,'i26'!Q77,'i27'!Q77,'i28'!Q77)","v":1.2440339800959439},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R77,'i25'!R77,'i26'!R77,'i27'!R77,'i28'!R77)","v":1.2628214778787927},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S77,'i25'!S77,'i26'!S77,'i27'!S77,'i28'!S77)","v":1.2825223994420634},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T77,'i25'!T77,'i26'!T77,'i27'!T77,'i28'!T77)","v":1.300744026646766},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U77,'i25'!U77,'i26'!U77,'i27'!U77,'i28'!U77)","v":1.3225776788733146},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V77,'i25'!V77,'i26'!V77,'i27'!V77,'i28'!V77)","v":1.3399958048658294},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W77,'i25'!W77,'i26'!W77,'i27'!W77,'i28'!W77)","v":1.3573919819464337}]
[null,null,null,"Resilience",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I78,'i25'!I78,'i26'!I78,'i27'!I78,'i28'!I78)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J78,'i25'!J78,'i26'!J78,'i27'!J78,'i28'!J78)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K78,'i25'!K78,'i26'!K78,'i27'!K78,'i28'!K78)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L78,'i25'!L78,'i26'!L78,'i27'!L78,'i28'!L78)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M78,'i25'!M78,'i26'!M78,'i27'!M78,'i28'!M78)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N78,'i25'!N78,'i26'!N78,'i27'!N78,'i28'!N78)","v":1.4951379343186988},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O78,'i25'!O78,'i26'!O78,'i27'!O78,'i28'!O78)","v":0.98244612949650467},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P78,'i25'!P78,'i26'!P78,'i27'!P78,'i28'!P78)","v":2.5370447907303371},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q78,'i25'!Q78,'i26'!Q78,'i27'!Q78,'i28'!Q78)","v":1.9928801364297986},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R78,'i25'!R78,'i26'!R78,'i27'!R78,'i28'!R78)","v":1.7212387206217123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S78,'i25'!S78,'i26'!S78,'i27'!S78,'i28'!S78)","v":1.5668517015244505},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T78,'i25'!T78,'i26'!T78,'i27'!T78,'i28'!T78)","v":1.5985727911448384},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U78,'i25'!U78,'i26'!U78,'i27'!U78,'i28'!U78)","v":3.3036584989529905},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V78,'i25'!V78,'i26'!V78,'i27'!V78,'i28'!V78)","v":2.7304940381282647},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W78,'i25'!W78,'i26'!W78,'i27'!W78,'i28'!W78)","v":1.6975246871188223}]
[null,null,null,"Asset management and operations ",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I79,'i25'!I79,'i26'!I79,'i27'!I79,'i28'!I79)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J79,'i25'!J79,'i26'!J79,'i27'!J79,'i28'!J79)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K79,'i25'!K79,'i26'!K79,'i27'!K79,'i28'!K79)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L79,'i25'!L79,'i26'!L79,'i27'!L79,'i28'!L79)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M79,'i25'!M79,'i26'!M79,'i27'!M79,'i28'!M79)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N79,'i25'!N79,'i26'!N79,'i27'!N79,'i28'!N79)","v":101.03522855222759},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O79,'i25'!O79,'i26'!O79,'i27'!O79,'i28'!O79)","v":105.04067905750598},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P79,'i25'!P79,'i26'!P79,'i27'!P79,'i28'!P79)","v":107.86255928628785},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q79,'i25'!Q79,'i26'!Q79,'i27'!Q79,'i28'!Q79)","v":109.23232940008073},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R79,'i25'!R79,'i26'!R79,'i27'!R79,'i28'!R79)","v":108.47189314405853},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S79,'i25'!S79,'i26'!S79,'i27'!S79,'i28'!S79)","v":107.11366947852078},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T79,'i25'!T79,'i26'!T79,'i27'!T79,'i28'!T79)","v":110.08741771956296},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U79,'i25'!U79,'i26'!U79,'i27'!U79,'i28'!U79)","v":113.1271962328499},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V79,'i25'!V79,'i26'!V79,'i27'!V79,'i28'!V79)","v":116.23437235086023},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W79,'i25'!W79,'i26'!W79,'i27'!W79,'i28'!W79)","v":119.41033783435113}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I80,'i25'!I80,'i26'!I80,'i27'!I80,'i28'!I80)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J80,'i25'!J80,'i26'!J80,'i27'!J80,'i28'!J80)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K80,'i25'!K80,'i26'!K80,'i27'!K80,'i28'!K80)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L80,'i25'!L80,'i26'!L80,'i27'!L80,'i28'!L80)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M80,'i25'!M80,'i26'!M80,'i27'!M80,'i28'!M80)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N80,'i25'!N80,'i26'!N80,'i27'!N80,'i28'!N80)","v":69.2835917278301},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O80,'i25'!O80,'i26'!O80,'i27'!O80,'i28'!O80)","v":74.100225970590657},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P80,'i25'!P80,'i26'!P80,'i27'!P80,'i28'!P80)","v":75.178666425066524},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q80,'i25'!Q80,'i26'!Q80,'i27'!Q80,'i28'!Q80)","v":74.708062837864787},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R80,'i25'!R80,'i26'!R80,'i27'!R80,'i28'!R80)","v":74.175433635244275},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S80,'i25'!S80,'i26'!S80,'i27'!S80,'i28'!S80)","v":74.991925847469872},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T80,'i25'!T80,'i26'!T80,'i27'!T80,'i28'!T80)","v":76.914662470207148},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U80,'i25'!U80,'i26'!U80,'i27'!U80,'i28'!U80)","v":78.876704389034984},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V80,'i25'!V80,'i26'!V80,'i27'!V80,'i28'!V80)","v":80.880173501267436},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W80,'i25'!W80,'i26'!W80,'i27'!W80,'i28'!W80)","v":82.925873431501557}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I81,'i25'!I81,'i26'!I81,'i27'!I81,'i28'!I81)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J81,'i25'!J81,'i26'!J81,'i27'!J81,'i28'!J81)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K81,'i25'!K81,'i26'!K81,'i27'!K81,'i28'!K81)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L81,'i25'!L81,'i26'!L81,'i27'!L81,'i28'!L81)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M81,'i25'!M81,'i26'!M81,'i27'!M81,'i28'!M81)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N81,'i25'!N81,'i26'!N81,'i27'!N81,'i28'!N81)","v":63.269195017843643},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O81,'i25'!O81,'i26'!O81,'i27'!O81,'i28'!O81)","v":66.30567686393249},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P81,'i25'!P81,'i26'!P81,'i27'!P81,'i28'!P81)","v":69.577080275532879},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q81,'i25'!Q81,'i26'!Q81,'i27'!Q81,'i28'!Q81)","v":73.79172336422765},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R81,'i25'!R81,'i26'!R81,'i27'!R81,'i28'!R81)","v":65.130936118054876},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S81,'i25'!S81,'i26'!S81,'i27'!S81,'i28'!S81)","v":66.801591637227773},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T81,'i25'!T81,'i26'!T81,'i27'!T81,'i28'!T81)","v":68.977497881495495},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U81,'i25'!U81,'i26'!U81,'i27'!U81,'i28'!U81)","v":72.469501548686964},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V81,'i25'!V81,'i26'!V81,'i27'!V81,'i28'!V81)","v":73.206502824136933},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W81,'i25'!W81,'i26'!W81,'i27'!W81,'i28'!W81)","v":75.508967897923469}]
[null,null,null,"Insurance",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I82,'i25'!I82,'i26'!I82,'i27'!I82,'i28'!I82)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J82,'i25'!J82,'i26'!J82,'i27'!J82,'i28'!J82)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K82,'i25'!K82,'i26'!K82,'i27'!K82,'i28'!K82)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L82,'i25'!L82,'i26'!L82,'i27'!L82,'i28'!L82)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M82,'i25'!M82,'i26'!M82,'i27'!M82,'i28'!M82)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N82,'i25'!N82,'i26'!N82,'i27'!N82,'i28'!N82)","v":36.334151951903578},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O82,'i25'!O82,'i26'!O82,'i27'!O82,'i28'!O82)","v":38.54126172656693},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P82,'i25'!P82,'i26'!P82,'i27'!P82,'i28'!P82)","v":41.012493598352762},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q82,'i25'!Q82,'i26'!Q82,'i27'!Q82,'i28'!Q82)","v":43.655700156581524},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R82,'i25'!R82,'i26'!R82,'i27'!R82,'i28'!R82)","v":46.454333179307319},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S82,'i25'!S82,'i26'!S82,'i27'!S82,'i28'!S82)","v":49.454195046008508},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T82,'i25'!T82,'i26'!T82,'i27'!T82,'i28'!T82)","v":51.975306668137598},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U82,'i25'!U82,'i26'!U82,'i27'!U82,'i28'!U82)","v":54.917944801462212},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V82,'i25'!V82,'i26'!V82,'i27'!V82,'i28'!V82)","v":58.513615057173176},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W82,'i25'!W82,'i26'!W82,'i27'!W82,'i28'!W82)","v":61.870084880903718}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I83,'i25'!I83,'i26'!I83,'i27'!I83,'i28'!I83)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J83,'i25'!J83,'i26'!J83,'i27'!J83,'i28'!J83)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K83,'i25'!K83,'i26'!K83,'i27'!K83,'i28'!K83)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L83,'i25'!L83,'i26'!L83,'i27'!L83,'i28'!L83)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M83,'i25'!M83,'i26'!M83,'i27'!M83,'i28'!M83)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N83,'i25'!N83,'i26'!N83,'i27'!N83,'i28'!N83)","v":-2.5668411926314882},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O83,'i25'!O83,'i26'!O83,'i27'!O83,'i28'!O83)","v":2.2472613389139084E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P83,'i25'!P83,'i26'!P83,'i27'!P83,'i28'!P83)","v":-16.823010120116059},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q83,'i25'!Q83,'i26'!Q83,'i27'!Q83,'i28'!Q83)","v":-19.129942785741466},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R83,'i25'!R83,'i26'!R83,'i27'!R83,'i28'!R83)","v":-17.414608962490075},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S83,'i25'!S83,'i26'!S83,'i27'!S83,'i28'!S83)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T83,'i25'!T83,'i26'!T83,'i27'!T83,'i28'!T83)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U83,'i25'!U83,'i26'!U83,'i27'!U83,'i28'!U83)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V83,'i25'!V83,'i26'!V83,'i27'!V83,'i28'!V83)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W83,'i25'!W83,'i26'!W83,'i27'!W83,'i28'!W83)","v":0}]
[null,null,null,"Total operating expenditure allowance",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I84,'i25'!I84,'i26'!I84,'i27'!I84,'i28'!I84)","v":276.49264851356355},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J84,'i25'!J84,'i26'!J84,'i27'!J84,'i28'!J84)","v":280.29161125342557},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K84,'i25'!K84,'i26'!K84,'i27'!K84,'i28'!K84)","v":289.93968830413638},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L84,'i25'!L84,'i26'!L84,'i27'!L84,'i28'!L84)","v":299.42713756672163},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M84,'i25'!M84,'i26'!M84,'i27'!M84,'i28'!M84)","v":299.36977795601672},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N84,'i25'!N84,'i26'!N84,'i27'!N84,'i28'!N84)","v":421.10482094415886},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O84,'i25'!O84,'i26'!O84,'i27'!O84,'i28'!O84)","v":434.745578602987},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P84,'i25'!P84,'i26'!P84,'i27'!P84,'i28'!P84)","v":440.79417119345356},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q84,'i25'!Q84,'i26'!Q84,'i27'!Q84,'i28'!Q84)","v":445.01679924593344},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R84,'i25'!R84,'i26'!R84,'i27'!R84,'i28'!R84)","v":437.62845346604297},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S84,'i25'!S84,'i26'!S84,'i27'!S84,'i28'!S84)","v":462.11918500738341},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T84,'i25'!T84,'i26'!T84,'i27'!T84,'i28'!T84)","v":472.04815428125511},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U84,'i25'!U84,'i26'!U84,'i27'!U84,'i28'!U84)","v":492.31587171822707},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V84,'i25'!V84,'i26'!V84,'i27'!V84,'i28'!V84)","v":504.33249641697444},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W84,'i25'!W84,'i26'!W84,'i27'!W84,'i28'!W84)","v":512.51168413975245}]
[]
[null,"Actual expenditure"]
[]
[null,null,"Base capex actuals"]
[null,null,"Note:"]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I91,'i25'!I91,'i26'!I91,'i27'!I91,'i28'!I91)","v":-0.23553142000002936},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J91,'i25'!J91,'i26'!J91,'i27'!J91,'i28'!J91)","v":-1.0930415999999923},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K91,'i25'!K91,'i26'!K91,'i27'!K91,'i28'!K91)","v":0.39031792720351177},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L91,'i25'!L91,'i26'!L91,'i27'!L91,'i28'!L91)","v":382.67769640000006},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M91,'i25'!M91,'i26'!M91,'i27'!M91,'i28'!M91)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N91,'i25'!N91,'i26'!N91,'i27'!N91,'i28'!N91)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O91,'i25'!O91,'i26'!O91,'i27'!O91,'i28'!O91)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P91,'i25'!P91,'i26'!P91,'i27'!P91,'i28'!P91)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q91,'i25'!Q91,'i26'!Q91,'i27'!Q91,'i28'!Q91)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R91,'i25'!R91,'i26'!R91,'i27'!R91,'i28'!R91)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S91,'i25'!S91,'i26'!S91,'i27'!S91,'i28'!S91)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T91,'i25'!T91,'i26'!T91,'i27'!T91,'i28'!T91)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U91,'i25'!U91,'i26'!U91,'i27'!U91,'i28'!U91)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V91,'i25'!V91,'i26'!V91,'i27'!V91,'i28'!V91)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W91,'i25'!W91,'i26'!W91,'i27'!W91,'i28'!W91)","v":0}]
[null,null,null,"AC substations",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I92,'i25'!I92,'i26'!I92,'i27'!I92,'i28'!I92)","v":76.243200999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J92,'i25'!J92,'i26'!J92,'i27'!J92,'i28'!J92)","v":50.723066000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K92,'i25'!K92,'i26'!K92,'i27'!K92,'i28'!K92)","v":54.488771999999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L92,'i25'!L92,'i26'!L92,'i27'!L92,'i28'!L92)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M92,'i25'!M92,'i26'!M92,'i27'!M92,'i28'!M92)","v":119.0900730000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N92,'i25'!N92,'i26'!N92,'i27'!N92,'i28'!N92)","v":128.65968822876818},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O92,'i25'!O92,'i26'!O92,'i27'!O92,'i28'!O92)","v":104.18363882980574},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P92,'i25'!P92,'i26'!P92,'i27'!P92,'i28'!P92)","v":90.189613122809519},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q92,'i25'!Q92,'i26'!Q92,'i27'!Q92,'i28'!Q92)","v":117.17867230507466},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R92,'i25'!R92,'i26'!R92,'i27'!R92,'i28'!R92)","v":116.13724287585542},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S92,'i25'!S92,'i26'!S92,'i27'!S92,'i28'!S92)","v":79.353546147687325},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T92,'i25'!T92,'i26'!T92,'i27'!T92,'i28'!T92)","v":155.6490995328561},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U92,'i25'!U92,'i26'!U92,'i27'!U92,'i28'!U92)","v":150.84434488600198},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V92,'i25'!V92,'i26'!V92,'i27'!V92,'i28'!V92)","v":133.76043675044963},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W92,'i25'!W92,'i26'!W92,'i27'!W92,'i28'!W92)","v":93.289229934900376}]
[null,null,null,"ACS buildings and grounds",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I93,'i25'!I93,'i26'!I93,'i27'!I93,'i28'!I93)","v":7.2771228800000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J93,'i25'!J93,'i26'!J93,'i27'!J93,'i28'!J93)","v":7.8506157199999995},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K93,'i25'!K93,'i26'!K93,'i27'!K93,'i28'!K93)","v":10.411928279999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L93,'i25'!L93,'i26'!L93,'i27'!L93,'i28'!L93)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M93,'i25'!M93,'i26'!M93,'i27'!M93,'i28'!M93)","v":39.042399720000013},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N93,'i25'!N93,'i26'!N93,'i27'!N93,'i28'!N93)","v":21.379449027558106},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O93,'i25'!O93,'i26'!O93,'i27'!O93,'i28'!O93)","v":19.037786215089412},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P93,'i25'!P93,'i26'!P93,'i27'!P93,'i28'!P93)","v":17.469392188675119},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q93,'i25'!Q93,'i26'!Q93,'i27'!Q93,'i28'!Q93)","v":16.766891573100896},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R93,'i25'!R93,'i26'!R93,'i27'!R93,'i28'!R93)","v":16.207991829930709},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S93,'i25'!S93,'i26'!S93,'i27'!S93,'i28'!S93)","v":12.758002547163288},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T93,'i25'!T93,'i26'!T93,'i27'!T93,'i28'!T93)","v":11.878810692396625},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U93,'i25'!U93,'i26'!U93,'i27'!U93,'i28'!U93)","v":13.732151597200717},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V93,'i25'!V93,'i26'!V93,'i27'!V93,'i28'!V93)","v":11.903743600379551},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W93,'i25'!W93,'i26'!W93,'i27'!W93,'i28'!W93)","v":15.458320622884994}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I94,'i25'!I94,'i26'!I94,'i27'!I94,'i28'!I94)","v":81.376597000000018},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J94,'i25'!J94,'i26'!J94,'i27'!J94,'i28'!J94)","v":77.227604999999983},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K94,'i25'!K94,'i26'!K94,'i27'!K94,'i28'!K94)","v":91.817862000000005},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L94,'i25'!L94,'i26'!L94,'i27'!L94,'i28'!L94)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M94,'i25'!M94,'i26'!M94,'i27'!M94,'i28'!M94)","v":129.77028600000011},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N94,'i25'!N94,'i26'!N94,'i27'!N94,'i28'!N94)","v":137.66602448467845},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O94,'i25'!O94,'i26'!O94,'i27'!O94,'i28'!O94)","v":156.16889542554634},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P94,'i25'!P94,'i26'!P94,'i27'!P94,'i28'!P94)","v":154.094916440509},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q94,'i25'!Q94,'i26'!Q94,'i27'!Q94,'i28'!Q94)","v":161.88030670136445},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R94,'i25'!R94,'i26'!R94,'i27'!R94,'i28'!R94)","v":193.4826681507993},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S94,'i25'!S94,'i26'!S94,'i27'!S94,'i28'!S94)","v":179.16755082726428},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T94,'i25'!T94,'i26'!T94,'i27'!T94,'i28'!T94)","v":187.18066750428162},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U94,'i25'!U94,'i26'!U94,'i27'!U94,'i28'!U94)","v":202.13246809086789},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V94,'i25'!V94,'i26'!V94,'i27'!V94,'i28'!V94)","v":217.50775293574407},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W94,'i25'!W94,'i26'!W94,'i27'!W94,'i28'!W94)","v":234.97056520370666}]
[null,null,null,"HVDC and reactive assets",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I95,'i25'!I95,'i26'!I95,'i27'!I95,'i28'!I95)","v":9.1709680000000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J95,'i25'!J95,'i26'!J95,'i27'!J95,'i28'!J95)","v":4.414523},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K95,'i25'!K95,'i26'!K95,'i27'!K95,'i28'!K95)","v":18.449503000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L95,'i25'!L95,'i26'!L95,'i27'!L95,'i28'!L95)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M95,'i25'!M95,'i26'!M95,'i27'!M95,'i28'!M95)","v":32.877140000000026},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N95,'i25'!N95,'i26'!N95,'i27'!N95,'i28'!N95)","v":24.8087541133924},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O95,'i25'!O95,'i26'!O95,'i27'!O95,'i28'!O95)","v":44.097905063641903},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P95,'i25'!P95,'i26'!P95,'i27'!P95,'i28'!P95)","v":41.538294914026388},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q95,'i25'!Q95,'i26'!Q95,'i27'!Q95,'i28'!Q95)","v":38.996136875648368},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R95,'i25'!R95,'i26'!R95,'i27'!R95,'i28'!R95)","v":32.525670724805273},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S95,'i25'!S95,'i26'!S95,'i27'!S95,'i28'!S95)","v":35.340072938179382},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T95,'i25'!T95,'i26'!T95,'i27'!T95,'i28'!T95)","v":39.226065562257922},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U95,'i25'!U95,'i26'!U95,'i27'!U95,'i28'!U95)","v":38.792826878853553},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V95,'i25'!V95,'i26'!V95,'i27'!V95,'i28'!V95)","v":34.489539381357801},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W95,'i25'!W95,'i26'!W95,'i27'!W95,'i28'!W95)","v":37.133146694332524}]
[null,null,null,"Secondary assets",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I96,'i25'!I96,'i26'!I96,'i27'!I96,'i28'!I96)","v":47.294819000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J96,'i25'!J96,'i26'!J96,'i27'!J96,'i28'!J96)","v":37.902284999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K96,'i25'!K96,'i26'!K96,'i27'!K96,'i28'!K96)","v":44.518416572803005},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L96,'i25'!L96,'i26'!L96,'i27'!L96,'i28'!L96)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M96,'i25'!M96,'i26'!M96,'i27'!M96,'i28'!M96)","v":43.539320000000075},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N96,'i25'!N96,'i26'!N96,'i27'!N96,'i28'!N96)","v":56.793361741992548},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O96,'i25'!O96,'i26'!O96,'i27'!O96,'i28'!O96)","v":76.665924888401207},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P96,'i25'!P96,'i26'!P96,'i27'!P96,'i28'!P96)","v":62.951303894710705},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q96,'i25'!Q96,'i26'!Q96,'i27'!Q96,'i28'!Q96)","v":59.047427980705244},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R96,'i25'!R96,'i26'!R96,'i27'!R96,'i28'!R96)","v":60.45494121245693},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S96,'i25'!S96,'i26'!S96,'i27'!S96,'i28'!S96)","v":55.362207544705271},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T96,'i25'!T96,'i26'!T96,'i27'!T96,'i28'!T96)","v":67.463886311344993},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U96,'i25'!U96,'i26'!U96,'i27'!U96,'i28'!U96)","v":66.550419150664666},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V96,'i25'!V96,'i26'!V96,'i27'!V96,'i28'!V96)","v":67.696033344618982},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W96,'i25'!W96,'i26'!W96,'i27'!W96,'i28'!W96)","v":58.330325372825513}]
[null,null,null,"Enhancement and development",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I97,'i25'!I97,'i26'!I97,'i27'!I97,'i28'!I97)","v":11.696671},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J97,'i25'!J97,'i26'!J97,'i27'!J97,'i28'!J97)","v":13.480145000000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K97,'i25'!K97,'i26'!K97,'i27'!K97,'i28'!K97)","v":28.597394999999995},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L97,'i25'!L97,'i26'!L97,'i27'!L97,'i28'!L97)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M97,'i25'!M97,'i26'!M97,'i27'!M97,'i28'!M97)","v":24.344744000000016},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N97,'i25'!N97,'i26'!N97,'i27'!N97,'i28'!N97)","v":17.879556938488726},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O97,'i25'!O97,'i26'!O97,'i27'!O97,'i28'!O97)","v":23.52161155548416},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P97,'i25'!P97,'i26'!P97,'i27'!P97,'i28'!P97)","v":30.234343780435776},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q97,'i25'!Q97,'i26'!Q97,'i27'!Q97,'i28'!Q97)","v":30.116725569340812},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R97,'i25'!R97,'i26'!R97,'i27'!R97,'i28'!R97)","v":24.890557116374382},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S97,'i25'!S97,'i26'!S97,'i27'!S97,'i28'!S97)","v":28.590302514502188},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T97,'i25'!T97,'i26'!T97,'i27'!T97,'i28'!T97)","v":29.538902410970913},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U97,'i25'!U97,'i26'!U97,'i27'!U97,'i28'!U97)","v":30.345292983005315},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V97,'i25'!V97,'i26'!V97,'i27'!V97,'i28'!V97)","v":29.878551332431474},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W97,'i25'!W97,'i26'!W97,'i27'!W97,'i28'!W97)","v":29.528987644263502}]
[null,null,null,"Resilience (base)",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I98,'i25'!I98,'i26'!I98,'i27'!I98,'i28'!I98)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J98,'i25'!J98,'i26'!J98,'i27'!J98,'i28'!J98)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K98,'i25'!K98,'i26'!K98,'i27'!K98,'i28'!K98)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L98,'i25'!L98,'i26'!L98,'i27'!L98,'i28'!L98)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M98,'i25'!M98,'i26'!M98,'i27'!M98,'i28'!M98)","v":0.918624},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N98,'i25'!N98,'i26'!N98,'i27'!N98,'i28'!N98)","v":33.476349611287979},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O98,'i25'!O98,'i26'!O98,'i27'!O98,'i28'!O98)","v":34.147547763738004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P98,'i25'!P98,'i26'!P98,'i27'!P98,'i28'!P98)","v":24.870864364010224},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q98,'i25'!Q98,'i26'!Q98,'i27'!Q98,'i28'!Q98)","v":25.252260908949097},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R98,'i25'!R98,'i26'!R98,'i27'!R98,'i28'!R98)","v":25.656082504410193},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S98,'i25'!S98,'i26'!S98,'i27'!S98,'i28'!S98)","v":45.927621096007293},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T98,'i25'!T98,'i26'!T98,'i27'!T98,'i28'!T98)","v":46.97163779464924},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U98,'i25'!U98,'i26'!U98,'i27'!U98,'i28'!U98)","v":48.025172603198094},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V98,'i25'!V98,'i26'!V98,'i27'!V98,'i28'!V98)","v":49.1159132591172},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W98,'i25'!W98,'i26'!W98,'i27'!W98,'i28'!W98)","v":50.181171847646731}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I99,'i25'!I99,'i26'!I99,'i27'!I99,'i28'!I99)","v":30.092630200000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J99,'i25'!J99,'i26'!J99,'i27'!J99,'i28'!J99)","v":25.400474350000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K99,'i25'!K99,'i26'!K99,'i27'!K99,'i28'!K99)","v":20.264504809993497},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L99,'i25'!L99,'i26'!L99,'i27'!L99,'i28'!L99)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M99,'i25'!M99,'i26'!M99,'i27'!M99,'i28'!M99)","v":47.030423670000019},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N99,'i25'!N99,'i26'!N99,'i27'!N99,'i28'!N99)","v":59.498647845452581},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O99,'i25'!O99,'i26'!O99,'i27'!O99,'i28'!O99)","v":68.229765506700147},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P99,'i25'!P99,'i26'!P99,'i27'!P99,'i28'!P99)","v":53.615917623542551},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q99,'i25'!Q99,'i26'!Q99,'i27'!Q99,'i28'!Q99)","v":31.011139823134734},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R99,'i25'!R99,'i26'!R99,'i27'!R99,'i28'!R99)","v":23.182312667123583},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S99,'i25'!S99,'i26'!S99,'i27'!S99,'i28'!S99)","v":37.518262012996594},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T99,'i25'!T99,'i26'!T99,'i27'!T99,'i28'!T99)","v":38.268626724910533},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U99,'i25'!U99,'i26'!U99,'i27'!U99,'i28'!U99)","v":39.034000989506396},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V99,'i25'!V99,'i26'!V99,'i27'!V99,'i28'!V99)","v":39.814680128495183},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W99,'i25'!W99,'i26'!W99,'i27'!W99,'i28'!W99)","v":40.610973080519507}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I100,'i25'!I100,'i26'!I100,'i27'!I100,'i28'!I100)","v":2.8725687199999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J100,'i25'!J100,'i26'!J100,'i27'!J100,'i28'!J100)","v":4.3351325199999993},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K100,'i25'!K100,'i26'!K100,'i27'!K100,'i28'!K100)","v":3.6574767600000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L100,'i25'!L100,'i26'!L100,'i27'!L100,'i28'!L100)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M100,'i25'!M100,'i26'!M100,'i27'!M100,'i28'!M100)","v":11.412687999999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N100,'i25'!N100,'i26'!N100,'i27'!N100,'i28'!N100)","v":8.1944229158676745},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O100,'i25'!O100,'i26'!O100,'i27'!O100,'i28'!O100)","v":10.408621896095566},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P100,'i25'!P100,'i26'!P100,'i27'!P100,'i28'!P100)","v":4.1066611209691484},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q100,'i25'!Q100,'i26'!Q100,'i27'!Q100,'i28'!Q100)","v":4.9308758069253056},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R100,'i25'!R100,'i26'!R100,'i27'!R100,'i28'!R100)","v":5.0294571596708506},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S100,'i25'!S100,'i26'!S100,'i27'!S100,'i28'!S100)","v":6.8935877508775194},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T100,'i25'!T100,'i26'!T100,'i27'!T100,'i28'!T100)","v":6.2353680973539234},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U100,'i25'!U100,'i26'!U100,'i27'!U100,'i28'!U100)","v":6.4890271033399207},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V100,'i25'!V100,'i26'!V100,'i27'!V100,'i28'!V100)","v":6.7542852519480592},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W100,'i25'!W100,'i26'!W100,'i27'!W100,'i28'!W100)","v":7.0317024880205228}]
[null,null,null,"RPE and timing adjustment",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I101,'i25'!I101,'i26'!I101,'i27'!I101,'i28'!I101)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J101,'i25'!J101,'i26'!J101,'i27'!J101,'i28'!J101)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K101,'i25'!K101,'i26'!K101,'i27'!K101,'i28'!K101)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L101,'i25'!L101,'i26'!L101,'i27'!L101,'i28'!L101)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M101,'i25'!M101,'i26'!M101,'i27'!M101,'i28'!M101)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N101,'i25'!N101,'i26'!N101,'i27'!N101,'i28'!N101)","v":3.3749918394424916},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O101,'i25'!O101,'i26'!O101,'i27'!O101,'i28'!O101)","v":1.791723096277535},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P101,'i25'!P101,'i26'!P101,'i27'!P101,'i28'!P101)","v":2.626416172693014},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q101,'i25'!Q101,'i26'!Q101,'i27'!Q101,'i28'!Q101)","v":-1.59647690308851},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R101,'i25'!R101,'i26'!R101,'i27'!R101,'i28'!R101)","v":-0.15466567604941131},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S101,'i25'!S101,'i26'!S101,'i27'!S101,'i28'!S101)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T101,'i25'!T101,'i26'!T101,'i27'!T101,'i28'!T101)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U101,'i25'!U101,'i26'!U101,'i27'!U101,'i28'!U101)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V101,'i25'!V101,'i26'!V101,'i27'!V101,'i28'!V101)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W101,'i25'!W101,'i26'!W101,'i27'!W101,'i28'!W101)","v":0}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I102,'i25'!I102,'i26'!I102,'i27'!I102,'i28'!I102)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J102,'i25'!J102,'i26'!J102,'i27'!J102,'i28'!J102)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K102,'i25'!K102,'i26'!K102,'i27'!K102,'i28'!K102)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L102,'i25'!L102,'i26'!L102,'i27'!L102,'i28'!L102)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M102,'i25'!M102,'i26'!M102,'i27'!M102,'i28'!M102)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N102,'i25'!N102,'i26'!N102,'i27'!N102,'i28'!N102)","v":-1.5263532674047839},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O102,'i25'!O102,'i26'!O102,'i27'!O102,'i28'!O102)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P102,'i25'!P102,'i26'!P102,'i27'!P102,'i28'!P102)","v":-32.263478550574632},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q102,'i25'!Q102,'i26'!Q102,'i27'!Q102,'i28'!Q102)","v":-32.523109071798928},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R102,'i25'!R102,'i26'!R102,'i27'!R102,'i28'!R102)","v":-30.775118851970554},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S102,'i25'!S102,'i26'!S102,'i27'!S102,'i28'!S102)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T102,'i25'!T102,'i26'!T102,'i27'!T102,'i28'!T102)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U102,'i25'!U102,'i26'!U102,'i27'!U102,'i28'!U102)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V102,'i25'!V102,'i26'!V102,'i27'!V102,'i28'!V102)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W102,'i25'!W102,'i26'!W102,'i27'!W102,'i28'!W102)","v":0}]
[null,null,null,"Total base capex actuals",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I103,'i25'!I103,'i26'!I103,'i27'!I103,'i28'!I103)","v":265.78904638},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J103,'i25'!J103,'i26'!J103,'i27'!J103,'i28'!J103)","v":220.24080498999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K103,'i25'!K103,'i26'!K103,'i27'!K103,'i28'!K103)","v":272.59617635000006},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L103,'i25'!L103,'i26'!L103,'i27'!L103,'i28'!L103)","v":382.67769640000006},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M103,'i25'!M103,'i26'!M103,'i27'!M103,'i28'!M103)","v":448.02569839000034},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N103,'i25'!N103,'i26'!N103,'i27'!N103,'i28'!N103)","v":490.2048934795244},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O103,'i25'!O103,'i26'!O103,'i27'!O103,'i28'!O103)","v":538.25342024078009},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P103,'i25'!P103,'i26'!P103,'i27'!P103,'i28'!P103)","v":449.4342450718068},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q103,'i25'!Q103,'i26'!Q103,'i27'!Q103,'i28'!Q103)","v":451.06085156935615},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R103,'i25'!R103,'i26'!R103,'i27'!R103,'i28'!R103)","v":466.63713971340673},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S103,'i25'!S103,'i26'!S103,'i27'!S103,'i28'!S103)","v":480.91115337938317},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T103,'i25'!T103,'i26'!T103,'i27'!T103,'i28'!T103)","v":582.41306463102183},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U103,'i25'!U103,'i26'!U103,'i27'!U103,'i28'!U103)","v":595.94570428263853},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V103,'i25'!V103,'i26'!V103,'i27'!V103,'i28'!V103)","v":590.92093598454198},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W103,'i25'!W103,'i26'!W103,'i27'!W103,'i28'!W103)","v":566.53442288910037}]
[]
[null,null,null,"Base capex subject to the standard incentive rate",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I105,'i25'!I105,'i26'!I105,'i27'!I105,'i28'!I105)","v":265.78904638},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J105,'i25'!J105,'i26'!J105,'i27'!J105,'i28'!J105)","v":220.24080498999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K105,'i25'!K105,'i26'!K105,'i27'!K105,'i28'!K105)","v":272.59617635000006},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L105,'i25'!L105,'i26'!L105,'i27'!L105,'i28'!L105)","v":382.67769640000006},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M105,'i25'!M105,'i26'!M105,'i27'!M105,'i28'!M105)","v":448.02569839000034},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N105,'i25'!N105,'i26'!N105,'i27'!N105,'i28'!N105)","v":490.2048934795244},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O105,'i25'!O105,'i26'!O105,'i27'!O105,'i28'!O105)","v":538.25342024078009},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P105,'i25'!P105,'i26'!P105,'i27'!P105,'i28'!P105)","v":449.4342450718068},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q105,'i25'!Q105,'i26'!Q105,'i27'!Q105,'i28'!Q105)","v":451.06085156935615},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R105,'i25'!R105,'i26'!R105,'i27'!R105,'i28'!R105)","v":466.63713971340673},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S105,'i25'!S105,'i26'!S105,'i27'!S105,'i28'!S105)","v":480.91115337938317},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T105,'i25'!T105,'i26'!T105,'i27'!T105,'i28'!T105)","v":582.41306463102183},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U105,'i25'!U105,'i26'!U105,'i27'!U105,'i28'!U105)","v":595.94570428263853},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V105,'i25'!V105,'i26'!V105,'i27'!V105,'i28'!V105)","v":590.92093598454198},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W105,'i25'!W105,'i26'!W105,'i27'!W105,'i28'!W105)","v":566.53442288910037}]
[null,null,null,"Base capex subject to the low incentive rate",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I106,'i25'!I106,'i26'!I106,'i27'!I106,'i28'!I106)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J106,'i25'!J106,'i26'!J106,'i27'!J106,'i28'!J106)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K106,'i25'!K106,'i26'!K106,'i27'!K106,'i28'!K106)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L106,'i25'!L106,'i26'!L106,'i27'!L106,'i28'!L106)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M106,'i25'!M106,'i26'!M106,'i27'!M106,'i28'!M106)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N106,'i25'!N106,'i26'!N106,'i27'!N106,'i28'!N106)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O106,'i25'!O106,'i26'!O106,'i27'!O106,'i28'!O106)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P106,'i25'!P106,'i26'!P106,'i27'!P106,'i28'!P106)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q106,'i25'!Q106,'i26'!Q106,'i27'!Q106,'i28'!Q106)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R106,'i25'!R106,'i26'!R106,'i27'!R106,'i28'!R106)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S106,'i25'!S106,'i26'!S106,'i27'!S106,'i28'!S106)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T106,'i25'!T106,'i26'!T106,'i27'!T106,'i28'!T106)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U106,'i25'!U106,'i26'!U106,'i27'!U106,'i28'!U106)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V106,'i25'!V106,'i26'!V106,'i27'!V106,'i28'!V106)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W106,'i25'!W106,'i26'!W106,'i27'!W106,'i28'!W106)","v":0}]
[]
[null,null,"Operating expenditure"]
[null,null,"Note:"]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I111,'i25'!I111,'i26'!I111,'i27'!I111,'i28'!I111)","v":2.6032999994640704E-4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J111,'i25'!J111,'i26'!J111,'i27'!J111,'i28'!J111)","v":-3.629669987503803E-5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K111,'i25'!K111,'i26'!K111,'i27'!K111,'i28'!K111)","v":-0.52890352999963852},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L111,'i25'!L111,'i26'!L111,'i27'!L111,'i28'!L111)","v":344.71088198428669},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M111,'i25'!M111,'i26'!M111,'i27'!M111,'i28'!M111)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N111,'i25'!N111,'i26'!N111,'i27'!N111,'i28'!N111)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O111,'i25'!O111,'i26'!O111,'i27'!O111,'i28'!O111)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P111,'i25'!P111,'i26'!P111,'i27'!P111,'i28'!P111)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q111,'i25'!Q111,'i26'!Q111,'i27'!Q111,'i28'!Q111)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R111,'i25'!R111,'i26'!R111,'i27'!R111,'i28'!R111)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S111,'i25'!S111,'i26'!S111,'i27'!S111,'i28'!S111)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T111,'i25'!T111,'i26'!T111,'i27'!T111,'i28'!T111)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U111,'i25'!U111,'i26'!U111,'i27'!U111,'i28'!U111)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V111,'i25'!V111,'i26'!V111,'i27'!V111,'i28'!V111)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W111,'i25'!W111,'i26'!W111,'i27'!W111,'i28'!W111)","v":0}]
[null,null,null,"Preventive maintenance",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I112,'i25'!I112,'i26'!I112,'i27'!I112,'i28'!I112)","v":40.431729194836059},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J112,'i25'!J112,'i26'!J112,'i27'!J112,'i28'!J112)","v":38.78020625354128},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K112,'i25'!K112,'i26'!K112,'i27'!K112,'i28'!K112)","v":44.32255961725626},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L112,'i25'!L112,'i26'!L112,'i27'!L112,'i28'!L112)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M112,'i25'!M112,'i26'!M112,'i27'!M112,'i28'!M112)","v":50.233712896045795},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N112,'i25'!N112,'i26'!N112,'i27'!N112,'i28'!N112)","v":50.971853180045763},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O112,'i25'!O112,'i26'!O112,'i27'!O112,'i28'!O112)","v":49.182278145244673},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P112,'i25'!P112,'i26'!P112,'i27'!P112,'i28'!P112)","v":51.996192378885425},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q112,'i25'!Q112,'i26'!Q112,'i27'!Q112,'i28'!Q112)","v":53.076629493710506},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R112,'i25'!R112,'i26'!R112,'i27'!R112,'i28'!R112)","v":53.975894045082342},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S112,'i25'!S112,'i26'!S112,'i27'!S112,'i28'!S112)","v":55.454262650837158},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T112,'i25'!T112,'i26'!T112,'i27'!T112,'i28'!T112)","v":55.990327305046392},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U112,'i25'!U112,'i26'!U112,'i27'!U112,'i28'!U112)","v":58.572300901631422},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V112,'i25'!V112,'i26'!V112,'i27'!V112,'i28'!V112)","v":58.192746213813962},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W112,'i25'!W112,'i26'!W112,'i27'!W112,'i28'!W112)","v":58.777779659066866}]
[null,null,null,"Predictive maintenance",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I113,'i25'!I113,'i26'!I113,'i27'!I113,'i28'!I113)","v":66.155939935164071},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J113,'i25'!J113,'i26'!J113,'i27'!J113,'i28'!J113)","v":63.667881896458731},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K113,'i25'!K113,'i26'!K113,'i27'!K113,'i28'!K113)","v":83.568838335643733},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L113,'i25'!L113,'i26'!L113,'i27'!L113,'i28'!L113)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M113,'i25'!M113,'i26'!M113,'i27'!M113,'i28'!M113)","v":84.023262441220197},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N113,'i25'!N113,'i26'!N113,'i27'!N113,'i28'!N113)","v":94.77418690625889},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O113,'i25'!O113,'i26'!O113,'i27'!O113,'i28'!O113)","v":93.973713688984134},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P113,'i25'!P113,'i26'!P113,'i27'!P113,'i28'!P113)","v":102.74510087768761},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q113,'i25'!Q113,'i26'!Q113,'i27'!Q113,'i28'!Q113)","v":100.89438336024899},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R113,'i25'!R113,'i26'!R113,'i27'!R113,'i28'!R113)","v":98.211087545469638},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S113,'i25'!S113,'i26'!S113,'i27'!S113,'i28'!S113)","v":99.724032634111765},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T113,'i25'!T113,'i26'!T113,'i27'!T113,'i28'!T113)","v":99.389418641537759},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U113,'i25'!U113,'i26'!U113,'i27'!U113,'i28'!U113)","v":103.81158636219953},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V113,'i25'!V113,'i26'!V113,'i27'!V113,'i28'!V113)","v":107.23977364891407},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W113,'i25'!W113,'i26'!W113,'i27'!W113,'i28'!W113)","v":104.8886142398065}]
[null,null,null,"Corrective maintenance",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I114,'i25'!I114,'i26'!I114,'i27'!I114,'i28'!I114)","v":3.7784389899999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J114,'i25'!J114,'i26'!J114,'i27'!J114,'i28'!J114)","v":4.75604155},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K114,'i25'!K114,'i26'!K114,'i27'!K114,'i28'!K114)","v":4.8700335900000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L114,'i25'!L114,'i26'!L114,'i27'!L114,'i28'!L114)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M114,'i25'!M114,'i26'!M114,'i27'!M114,'i28'!M114)","v":5.2264386039857662},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N114,'i25'!N114,'i26'!N114,'i27'!N114,'i28'!N114)","v":5.3154189314389919},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O114,'i25'!O114,'i26'!O114,'i27'!O114,'i28'!O114)","v":5.3882717029591607},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P114,'i25'!P114,'i26'!P114,'i27'!P114,'i28'!P114)","v":5.4794277607729649},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q114,'i25'!Q114,'i26'!Q114,'i27'!Q114,'i28'!Q114)","v":5.550999302434974},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R114,'i25'!R114,'i26'!R114,'i27'!R114,'i28'!R114)","v":5.639424562815627},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S114,'i25'!S114,'i26'!S114,'i27'!S114,'i28'!S114)","v":5.7301336122410307},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T114,'i25'!T114,'i26'!T114,'i27'!T114,'i28'!T114)","v":5.8142067774762216},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U114,'i25'!U114,'i26'!U114,'i27'!U114,'i28'!U114)","v":5.9144013045358284},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V114,'i25'!V114,'i26'!V114,'i27'!V114,'i28'!V114)","v":5.9948229778145432},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W114,'i25'!W114,'i26'!W114,'i27'!W114,'i28'!W114)","v":6.0751095271339803}]
[null,null,null,"Proactive maintenance",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I115,'i25'!I115,'i26'!I115,'i27'!I115,'i28'!I115)","v":0.58339964},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J115,'i25'!J115,'i26'!J115,'i27'!J115,'i28'!J115)","v":0.61271292999999993},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K115,'i25'!K115,'i26'!K115,'i27'!K115,'i28'!K115)","v":0.77018418999999994},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L115,'i25'!L115,'i26'!L115,'i27'!L115,'i28'!L115)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M115,'i25'!M115,'i26'!M115,'i27'!M115,'i28'!M115)","v":1.1734914743290819},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N115,'i25'!N115,'i26'!N115,'i27'!N115,'i28'!N115)","v":1.1928979349231419},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O115,'i25'!O115,'i26'!O115,'i27'!O115,'i28'!O115)","v":1.2085527043173399},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P115,'i25'!P115,'i26'!P115,'i27'!P115,'i28'!P115)","v":1.2286159202532507},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q115,'i25'!Q115,'i26'!Q115,'i27'!Q115,'i28'!Q115)","v":1.2440339800959439},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R115,'i25'!R115,'i26'!R115,'i27'!R115,'i28'!R115)","v":1.2628214778787927},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S115,'i25'!S115,'i26'!S115,'i27'!S115,'i28'!S115)","v":1.2825223994420634},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T115,'i25'!T115,'i26'!T115,'i27'!T115,'i28'!T115)","v":1.300744026646766},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U115,'i25'!U115,'i26'!U115,'i27'!U115,'i28'!U115)","v":1.3225776788733146},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V115,'i25'!V115,'i26'!V115,'i27'!V115,'i28'!V115)","v":1.3399958048658294},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W115,'i25'!W115,'i26'!W115,'i27'!W115,'i28'!W115)","v":1.3573919819464337}]
[null,null,null,"Resilience",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I116,'i25'!I116,'i26'!I116,'i27'!I116,'i28'!I116)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J116,'i25'!J116,'i26'!J116,'i27'!J116,'i28'!J116)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K116,'i25'!K116,'i26'!K116,'i27'!K116,'i28'!K116)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L116,'i25'!L116,'i26'!L116,'i27'!L116,'i28'!L116)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M116,'i25'!M116,'i26'!M116,'i27'!M116,'i28'!M116)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N116,'i25'!N116,'i26'!N116,'i27'!N116,'i28'!N116)","v":1.4951379343186988},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O116,'i25'!O116,'i26'!O116,'i27'!O116,'i28'!O116)","v":0.98244612949650467},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P116,'i25'!P116,'i26'!P116,'i27'!P116,'i28'!P116)","v":2.5370447907303371},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q116,'i25'!Q116,'i26'!Q116,'i27'!Q116,'i28'!Q116)","v":1.9928801364297986},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R116,'i25'!R116,'i26'!R116,'i27'!R116,'i28'!R116)","v":1.7212387206217123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S116,'i25'!S116,'i26'!S116,'i27'!S116,'i28'!S116)","v":1.5668517015244505},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T116,'i25'!T116,'i26'!T116,'i27'!T116,'i28'!T116)","v":1.5985727911448384},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U116,'i25'!U116,'i26'!U116,'i27'!U116,'i28'!U116)","v":3.3036584989529905},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V116,'i25'!V116,'i26'!V116,'i27'!V116,'i28'!V116)","v":2.7304940381282647},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W116,'i25'!W116,'i26'!W116,'i27'!W116,'i28'!W116)","v":1.6975246871188223}]
[null,null,null,"Asset management and operations ",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I117,'i25'!I117,'i26'!I117,'i27'!I117,'i28'!I117)","v":66.798333692400007},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J117,'i25'!J117,'i26'!J117,'i27'!J117,'i28'!J117)","v":65.398707953409982},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K117,'i25'!K117,'i26'!K117,'i27'!K117,'i28'!K117)","v":72.474796224560009},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L117,'i25'!L117,'i26'!L117,'i27'!L117,'i28'!L117)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M117,'i25'!M117,'i26'!M117,'i27'!M117,'i28'!M117)","v":96.007749047027616},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N117,'i25'!N117,'i26'!N117,'i27'!N117,'i28'!N117)","v":101.03522855222759},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O117,'i25'!O117,'i26'!O117,'i27'!O117,'i28'!O117)","v":105.04067905750598},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P117,'i25'!P117,'i26'!P117,'i27'!P117,'i28'!P117)","v":107.86255928628785},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q117,'i25'!Q117,'i26'!Q117,'i27'!Q117,'i28'!Q117)","v":109.23232940008073},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R117,'i25'!R117,'i26'!R117,'i27'!R117,'i28'!R117)","v":108.47189314405853},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S117,'i25'!S117,'i26'!S117,'i27'!S117,'i28'!S117)","v":107.11366947852078},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T117,'i25'!T117,'i26'!T117,'i27'!T117,'i28'!T117)","v":110.08741771956296},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U117,'i25'!U117,'i26'!U117,'i27'!U117,'i28'!U117)","v":113.1271962328499},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V117,'i25'!V117,'i26'!V117,'i27'!V117,'i28'!V117)","v":116.23437235086023},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W117,'i25'!W117,'i26'!W117,'i27'!W117,'i28'!W117)","v":119.41033783435113}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I118,'i25'!I118,'i26'!I118,'i27'!I118,'i28'!I118)","v":42.116951351502998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J118,'i25'!J118,'i26'!J118,'i27'!J118,'i28'!J118)","v":45.441541103650984},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K118,'i25'!K118,'i26'!K118,'i27'!K118,'i28'!K118)","v":55.582784505500001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L118,'i25'!L118,'i26'!L118,'i27'!L118,'i28'!L118)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M118,'i25'!M118,'i26'!M118,'i27'!M118,'i28'!M118)","v":66.40597316599802},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N118,'i25'!N118,'i26'!N118,'i27'!N118,'i28'!N118)","v":69.2835917278301},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O118,'i25'!O118,'i26'!O118,'i27'!O118,'i28'!O118)","v":74.100225970590657},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P118,'i25'!P118,'i26'!P118,'i27'!P118,'i28'!P118)","v":75.178666425066524},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q118,'i25'!Q118,'i26'!Q118,'i27'!Q118,'i28'!Q118)","v":74.708062837864787},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R118,'i25'!R118,'i26'!R118,'i27'!R118,'i28'!R118)","v":74.175433635244275},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S118,'i25'!S118,'i26'!S118,'i27'!S118,'i28'!S118)","v":74.991925847469872},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T118,'i25'!T118,'i26'!T118,'i27'!T118,'i28'!T118)","v":76.914662470207148},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U118,'i25'!U118,'i26'!U118,'i27'!U118,'i28'!U118)","v":78.876704389034984},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V118,'i25'!V118,'i26'!V118,'i27'!V118,'i28'!V118)","v":80.880173501267436},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W118,'i25'!W118,'i26'!W118,'i27'!W118,'i28'!W118)","v":82.925873431501557}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I119,'i25'!I119,'i26'!I119,'i27'!I119,'i28'!I119)","v":30.780842083064012},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J119,'i25'!J119,'i26'!J119,'i27'!J119,'i28'!J119)","v":38.16811609291198},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K119,'i25'!K119,'i26'!K119,'i27'!K119,'i28'!K119)","v":40.962389472886002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L119,'i25'!L119,'i26'!L119,'i27'!L119,'i28'!L119)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M119,'i25'!M119,'i26'!M119,'i27'!M119,'i28'!M119)","v":49.971021282585085},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N119,'i25'!N119,'i26'!N119,'i27'!N119,'i28'!N119)","v":63.269195017843643},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O119,'i25'!O119,'i26'!O119,'i27'!O119,'i28'!O119)","v":66.30567686393249},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P119,'i25'!P119,'i26'!P119,'i27'!P119,'i28'!P119)","v":69.577080275532879},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q119,'i25'!Q119,'i26'!Q119,'i27'!Q119,'i28'!Q119)","v":73.79172336422765},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R119,'i25'!R119,'i26'!R119,'i27'!R119,'i28'!R119)","v":65.130936118054876},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S119,'i25'!S119,'i26'!S119,'i27'!S119,'i28'!S119)","v":66.801591637227773},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T119,'i25'!T119,'i26'!T119,'i27'!T119,'i28'!T119)","v":68.977497881495495},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U119,'i25'!U119,'i26'!U119,'i27'!U119,'i28'!U119)","v":72.469501548686964},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V119,'i25'!V119,'i26'!V119,'i27'!V119,'i28'!V119)","v":73.206502824136933},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W119,'i25'!W119,'i26'!W119,'i27'!W119,'i28'!W119)","v":75.508967897923469}]
[null,null,null,"Insurance",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I120,'i25'!I120,'i26'!I120,'i27'!I120,'i28'!I120)","v":18.713017069999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J120,'i25'!J120,'i26'!J120,'i27'!J120,'i28'!J120)","v":22.154277899999993},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K120,'i25'!K120,'i26'!K120,'i27'!K120,'i28'!K120)","v":26.547466959999994},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L120,'i25'!L120,'i26'!L120,'i27'!L120,'i28'!L120)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M120,'i25'!M120,'i26'!M120,'i27'!M120,'i28'!M120)","v":34.189711220204288},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N120,'i25'!N120,'i26'!N120,'i27'!N120,'i28'!N120)","v":36.334151951903578},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O120,'i25'!O120,'i26'!O120,'i27'!O120,'i28'!O120)","v":38.54126172656693},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P120,'i25'!P120,'i26'!P120,'i27'!P120,'i28'!P120)","v":41.012493598352762},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q120,'i25'!Q120,'i26'!Q120,'i27'!Q120,'i28'!Q120)","v":43.655700156581524},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R120,'i25'!R120,'i26'!R120,'i27'!R120,'i28'!R120)","v":46.454333179307319},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S120,'i25'!S120,'i26'!S120,'i27'!S120,'i28'!S120)","v":49.454195046008508},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T120,'i25'!T120,'i26'!T120,'i27'!T120,'i28'!T120)","v":51.975306668137598},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U120,'i25'!U120,'i26'!U120,'i27'!U120,'i28'!U120)","v":54.917944801462212},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V120,'i25'!V120,'i26'!V120,'i27'!V120,'i28'!V120)","v":58.513615057173176},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W120,'i25'!W120,'i26'!W120,'i27'!W120,'i28'!W120)","v":61.870084880903718}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I121,'i25'!I121,'i26'!I121,'i27'!I121,'i28'!I121)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J121,'i25'!J121,'i26'!J121,'i27'!J121,'i28'!J121)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K121,'i25'!K121,'i26'!K121,'i27'!K121,'i28'!K121)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L121,'i25'!L121,'i26'!L121,'i27'!L121,'i28'!L121)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M121,'i25'!M121,'i26'!M121,'i27'!M121,'i28'!M121)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N121,'i25'!N121,'i26'!N121,'i27'!N121,'i28'!N121)","v":-2.5668411926314882},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O121,'i25'!O121,'i26'!O121,'i27'!O121,'i28'!O121)","v":2.2472613389139084E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P121,'i25'!P121,'i26'!P121,'i27'!P121,'i28'!P121)","v":-16.823010120116059},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q121,'i25'!Q121,'i26'!Q121,'i27'!Q121,'i28'!Q121)","v":-19.129942785741466},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R121,'i25'!R121,'i26'!R121,'i27'!R121,'i28'!R121)","v":-17.414608962490075},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S121,'i25'!S121,'i26'!S121,'i27'!S121,'i28'!S121)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T121,'i25'!T121,'i26'!T121,'i27'!T121,'i28'!T121)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U121,'i25'!U121,'i26'!U121,'i27'!U121,'i28'!U121)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V121,'i25'!V121,'i26'!V121,'i27'!V121,'i28'!V121)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W121,'i25'!W121,'i26'!W121,'i27'!W121,'i28'!W121)","v":0}]
[null,null,null,"Total operating expenditure",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I122,'i25'!I122,'i26'!I122,'i27'!I122,'i28'!I122)","v":269.3589122869671},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J122,'i25'!J122,'i26'!J122,'i27'!J122,'i28'!J122)","v":278.97944938327311},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K122,'i25'!K122,'i26'!K122,'i27'!K122,'i28'!K122)","v":328.57014936584636},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L122,'i25'!L122,'i26'!L122,'i27'!L122,'i28'!L122)","v":344.71088198428669},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M122,'i25'!M122,'i26'!M122,'i27'!M122,'i28'!M122)","v":387.23136013139583},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N122,'i25'!N122,'i26'!N122,'i27'!N122,'i28'!N122)","v":421.10482094415886},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O122,'i25'!O122,'i26'!O122,'i27'!O122,'i28'!O122)","v":434.745578602987},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P122,'i25'!P122,'i26'!P122,'i27'!P122,'i28'!P122)","v":440.79417119345356},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q122,'i25'!Q122,'i26'!Q122,'i27'!Q122,'i28'!Q122)","v":445.01679924593344},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R122,'i25'!R122,'i26'!R122,'i27'!R122,'i28'!R122)","v":437.62845346604297},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S122,'i25'!S122,'i26'!S122,'i27'!S122,'i28'!S122)","v":462.11918500738341},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T122,'i25'!T122,'i26'!T122,'i27'!T122,'i28'!T122)","v":472.04815428125511},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U122,'i25'!U122,'i26'!U122,'i27'!U122,'i28'!U122)","v":492.31587171822707},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V122,'i25'!V122,'i26'!V122,'i27'!V122,'i28'!V122)","v":504.33249641697444},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W122,'i25'!W122,'i26'!W122,'i27'!W122,'i28'!W122)","v":512.51168413975245}]
[]
[null,"Capex commissioning"]
[]
[null,null,"Base and major capex commissioning by month"]
[null,null,"Note: Inclusive of commissioning relating to major capex projects."]
[]
[null,null,null,"Commissioned assets in July",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I129,'i25'!I129,'i26'!I129,'i27'!I129,'i28'!I129)","v":7.8986117909914846},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J129,'i25'!J129,'i26'!J129,'i27'!J129,'i28'!J129)","v":21.621256778166664},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K129,'i25'!K129,'i26'!K129,'i27'!K129,'i28'!K129)","v":15.920719388000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L129,'i25'!L129,'i26'!L129,'i27'!L129,'i28'!L129)","v":6.8150038460999989},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M129,'i25'!M129,'i26'!M129,'i27'!M129,'i28'!M129)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N129,'i25'!N129,'i26'!N129,'i27'!N129,'i28'!N129)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O129,'i25'!O129,'i26'!O129,'i27'!O129,'i28'!O129)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P129,'i25'!P129,'i26'!P129,'i27'!P129,'i28'!P129)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q129,'i25'!Q129,'i26'!Q129,'i27'!Q129,'i28'!Q129)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R129,'i25'!R129,'i26'!R129,'i27'!R129,'i28'!R129)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S129,'i25'!S129,'i26'!S129,'i27'!S129,'i28'!S129)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T129,'i25'!T129,'i26'!T129,'i27'!T129,'i28'!T129)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U129,'i25'!U129,'i26'!U129,'i27'!U129,'i28'!U129)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V129,'i25'!V129,'i26'!V129,'i27'!V129,'i28'!V129)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W129,'i25'!W129,'i26'!W129,'i27'!W129,'i28'!W129)","v":0}]
[null,null,null,"Commissioned assets in August",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I130,'i25'!I130,'i26'!I130,'i27'!I130,'i28'!I130)","v":25.565199351791495},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J130,'i25'!J130,'i26'!J130,'i27'!J130,'i28'!J130)","v":10.235456484166667},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K130,'i25'!K130,'i26'!K130,'i27'!K130,'i28'!K130)","v":17.407398415000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L130,'i25'!L130,'i26'!L130,'i27'!L130,'i28'!L130)","v":8.9682235328999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M130,'i25'!M130,'i26'!M130,'i27'!M130,'i28'!M130)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N130,'i25'!N130,'i26'!N130,'i27'!N130,'i28'!N130)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O130,'i25'!O130,'i26'!O130,'i27'!O130,'i28'!O130)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P130,'i25'!P130,'i26'!P130,'i27'!P130,'i28'!P130)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q130,'i25'!Q130,'i26'!Q130,'i27'!Q130,'i28'!Q130)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R130,'i25'!R130,'i26'!R130,'i27'!R130,'i28'!R130)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S130,'i25'!S130,'i26'!S130,'i27'!S130,'i28'!S130)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T130,'i25'!T130,'i26'!T130,'i27'!T130,'i28'!T130)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U130,'i25'!U130,'i26'!U130,'i27'!U130,'i28'!U130)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V130,'i25'!V130,'i26'!V130,'i27'!V130,'i28'!V130)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W130,'i25'!W130,'i26'!W130,'i27'!W130,'i28'!W130)","v":0}]
[null,null,null,"Commissioned assets in September",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I131,'i25'!I131,'i26'!I131,'i27'!I131,'i28'!I131)","v":18.358342178391499},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J131,'i25'!J131,'i26'!J131,'i27'!J131,'i28'!J131)","v":17.634543124166669},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K131,'i25'!K131,'i26'!K131,'i27'!K131,'i28'!K131)","v":17.014408861200003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L131,'i25'!L131,'i26'!L131,'i27'!L131,'i28'!L131)","v":39.298588010199992},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M131,'i25'!M131,'i26'!M131,'i27'!M131,'i28'!M131)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N131,'i25'!N131,'i26'!N131,'i27'!N131,'i28'!N131)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O131,'i25'!O131,'i26'!O131,'i27'!O131,'i28'!O131)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P131,'i25'!P131,'i26'!P131,'i27'!P131,'i28'!P131)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q131,'i25'!Q131,'i26'!Q131,'i27'!Q131,'i28'!Q131)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R131,'i25'!R131,'i26'!R131,'i27'!R131,'i28'!R131)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S131,'i25'!S131,'i26'!S131,'i27'!S131,'i28'!S131)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T131,'i25'!T131,'i26'!T131,'i27'!T131,'i28'!T131)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U131,'i25'!U131,'i26'!U131,'i27'!U131,'i28'!U131)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V131,'i25'!V131,'i26'!V131,'i27'!V131,'i28'!V131)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W131,'i25'!W131,'i26'!W131,'i27'!W131,'i28'!W131)","v":0}]
[null,null,null,"Commissioned assets in October",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I132,'i25'!I132,'i26'!I132,'i27'!I132,'i28'!I132)","v":13.633905758391483},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J132,'i25'!J132,'i26'!J132,'i27'!J132,'i28'!J132)","v":11.327681254166663},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K132,'i25'!K132,'i26'!K132,'i27'!K132,'i28'!K132)","v":16.078319209},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L132,'i25'!L132,'i26'!L132,'i27'!L132,'i28'!L132)","v":10.974513932599999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M132,'i25'!M132,'i26'!M132,'i27'!M132,'i28'!M132)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N132,'i25'!N132,'i26'!N132,'i27'!N132,'i28'!N132)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O132,'i25'!O132,'i26'!O132,'i27'!O132,'i28'!O132)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P132,'i25'!P132,'i26'!P132,'i27'!P132,'i28'!P132)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q132,'i25'!Q132,'i26'!Q132,'i27'!Q132,'i28'!Q132)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R132,'i25'!R132,'i26'!R132,'i27'!R132,'i28'!R132)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S132,'i25'!S132,'i26'!S132,'i27'!S132,'i28'!S132)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T132,'i25'!T132,'i26'!T132,'i27'!T132,'i28'!T132)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U132,'i25'!U132,'i26'!U132,'i27'!U132,'i28'!U132)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V132,'i25'!V132,'i26'!V132,'i27'!V132,'i28'!V132)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W132,'i25'!W132,'i26'!W132,'i27'!W132,'i28'!W132)","v":0}]
[null,null,null,"Commissioned assets in November",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I133,'i25'!I133,'i26'!I133,'i27'!I133,'i28'!I133)","v":27.660763942791487},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J133,'i25'!J133,'i26'!J133,'i27'!J133,'i28'!J133)","v":19.79425665416667},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K133,'i25'!K133,'i26'!K133,'i27'!K133,'i28'!K133)","v":24.5388230826},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L133,'i25'!L133,'i26'!L133,'i27'!L133,'i28'!L133)","v":12.694836149},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M133,'i25'!M133,'i26'!M133,'i27'!M133,'i28'!M133)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N133,'i25'!N133,'i26'!N133,'i27'!N133,'i28'!N133)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O133,'i25'!O133,'i26'!O133,'i27'!O133,'i28'!O133)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P133,'i25'!P133,'i26'!P133,'i27'!P133,'i28'!P133)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q133,'i25'!Q133,'i26'!Q133,'i27'!Q133,'i28'!Q133)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R133,'i25'!R133,'i26'!R133,'i27'!R133,'i28'!R133)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S133,'i25'!S133,'i26'!S133,'i27'!S133,'i28'!S133)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T133,'i25'!T133,'i26'!T133,'i27'!T133,'i28'!T133)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U133,'i25'!U133,'i26'!U133,'i27'!U133,'i28'!U133)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V133,'i25'!V133,'i26'!V133,'i27'!V133,'i28'!V133)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W133,'i25'!W133,'i26'!W133,'i27'!W133,'i28'!W133)","v":0}]
[null,null,null,"Commissioned assets in December",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I134,'i25'!I134,'i26'!I134,'i27'!I134,'i28'!I134)","v":24.475198229391491},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J134,'i25'!J134,'i26'!J134,'i27'!J134,'i28'!J134)","v":30.260082034166668},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K134,'i25'!K134,'i26'!K134,'i27'!K134,'i28'!K134)","v":43.644122564000014},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L134,'i25'!L134,'i26'!L134,'i27'!L134,'i28'!L134)","v":35.704951574800006},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M134,'i25'!M134,'i26'!M134,'i27'!M134,'i28'!M134)","v":216.8429894257668},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N134,'i25'!N134,'i26'!N134,'i27'!N134,'i28'!N134)","v":273.70011955761845},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O134,'i25'!O134,'i26'!O134,'i27'!O134,'i28'!O134)","v":309.41802267899919},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P134,'i25'!P134,'i26'!P134,'i27'!P134,'i28'!P134)","v":275.81122394206017},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q134,'i25'!Q134,'i26'!Q134,'i27'!Q134,'i28'!Q134)","v":270.94887082533728},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R134,'i25'!R134,'i26'!R134,'i27'!R134,'i28'!R134)","v":378.88078786944351},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S134,'i25'!S134,'i26'!S134,'i27'!S134,'i28'!S134)","v":233.20303838062154},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T134,'i25'!T134,'i26'!T134,'i27'!T134,'i28'!T134)","v":284.90665848615896},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U134,'i25'!U134,'i26'!U134,'i27'!U134,'i28'!U134)","v":281.04109653829147},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V134,'i25'!V134,'i26'!V134,'i27'!V134,'i28'!V134)","v":293.75429122970883},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W134,'i25'!W134,'i26'!W134,'i27'!W134,'i28'!W134)","v":345.34283875945363}]
[null,null,null,"Commissioned assets in January",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I135,'i25'!I135,'i26'!I135,'i27'!I135,'i28'!I135)","v":6.6986584947914869},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J135,'i25'!J135,'i26'!J135,'i27'!J135,'i28'!J135)","v":11.34495001416667},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K135,'i25'!K135,'i26'!K135,'i27'!K135,'i28'!K135)","v":4.8899567517999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L135,'i25'!L135,'i26'!L135,'i27'!L135,'i28'!L135)","v":15.2509701594},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M135,'i25'!M135,'i26'!M135,'i27'!M135,'i28'!M135)","v":216.8429894257668},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N135,'i25'!N135,'i26'!N135,'i27'!N135,'i28'!N135)","v":273.70011955761845},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O135,'i25'!O135,'i26'!O135,'i27'!O135,'i28'!O135)","v":309.41802267899919},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P135,'i25'!P135,'i26'!P135,'i27'!P135,'i28'!P135)","v":275.81122394206017},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q135,'i25'!Q135,'i26'!Q135,'i27'!Q135,'i28'!Q135)","v":270.94887082533728},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R135,'i25'!R135,'i26'!R135,'i27'!R135,'i28'!R135)","v":378.88078786944351},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S135,'i25'!S135,'i26'!S135,'i27'!S135,'i28'!S135)","v":233.20303838062154},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T135,'i25'!T135,'i26'!T135,'i27'!T135,'i28'!T135)","v":284.90665848615896},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U135,'i25'!U135,'i26'!U135,'i27'!U135,'i28'!U135)","v":281.04109653829147},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V135,'i25'!V135,'i26'!V135,'i27'!V135,'i28'!V135)","v":293.75429122970883},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W135,'i25'!W135,'i26'!W135,'i27'!W135,'i28'!W135)","v":345.34283875945363}]
[null,null,null,"Commissioned assets in February",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I136,'i25'!I136,'i26'!I136,'i27'!I136,'i28'!I136)","v":19.087942735391493},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J136,'i25'!J136,'i26'!J136,'i27'!J136,'i28'!J136)","v":10.952208514166669},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K136,'i25'!K136,'i26'!K136,'i27'!K136,'i28'!K136)","v":13.400785668600003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L136,'i25'!L136,'i26'!L136,'i27'!L136,'i28'!L136)","v":14.360563587199994},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M136,'i25'!M136,'i26'!M136,'i27'!M136,'i28'!M136)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N136,'i25'!N136,'i26'!N136,'i27'!N136,'i28'!N136)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O136,'i25'!O136,'i26'!O136,'i27'!O136,'i28'!O136)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P136,'i25'!P136,'i26'!P136,'i27'!P136,'i28'!P136)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q136,'i25'!Q136,'i26'!Q136,'i27'!Q136,'i28'!Q136)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R136,'i25'!R136,'i26'!R136,'i27'!R136,'i28'!R136)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S136,'i25'!S136,'i26'!S136,'i27'!S136,'i28'!S136)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T136,'i25'!T136,'i26'!T136,'i27'!T136,'i28'!T136)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U136,'i25'!U136,'i26'!U136,'i27'!U136,'i28'!U136)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V136,'i25'!V136,'i26'!V136,'i27'!V136,'i28'!V136)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W136,'i25'!W136,'i26'!W136,'i27'!W136,'i28'!W136)","v":0}]
[null,null,null,"Commissioned assets in March",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I137,'i25'!I137,'i26'!I137,'i27'!I137,'i28'!I137)","v":20.523944583391494},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J137,'i25'!J137,'i26'!J137,'i27'!J137,'i28'!J137)","v":9.8771295441666602},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K137,'i25'!K137,'i26'!K137,'i27'!K137,'i28'!K137)","v":22.381098917199985},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L137,'i25'!L137,'i26'!L137,'i27'!L137,'i28'!L137)","v":38.723010011799985},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M137,'i25'!M137,'i26'!M137,'i27'!M137,'i28'!M137)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N137,'i25'!N137,'i26'!N137,'i27'!N137,'i28'!N137)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O137,'i25'!O137,'i26'!O137,'i27'!O137,'i28'!O137)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P137,'i25'!P137,'i26'!P137,'i27'!P137,'i28'!P137)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q137,'i25'!Q137,'i26'!Q137,'i27'!Q137,'i28'!Q137)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R137,'i25'!R137,'i26'!R137,'i27'!R137,'i28'!R137)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S137,'i25'!S137,'i26'!S137,'i27'!S137,'i28'!S137)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T137,'i25'!T137,'i26'!T137,'i27'!T137,'i28'!T137)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U137,'i25'!U137,'i26'!U137,'i27'!U137,'i28'!U137)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V137,'i25'!V137,'i26'!V137,'i27'!V137,'i28'!V137)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W137,'i25'!W137,'i26'!W137,'i27'!W137,'i28'!W137)","v":0}]
[null,null,null,"Commissioned assets in April",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I138,'i25'!I138,'i26'!I138,'i27'!I138,'i28'!I138)","v":26.203545259191511},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J138,'i25'!J138,'i26'!J138,'i27'!J138,'i28'!J138)","v":48.199999164166677},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K138,'i25'!K138,'i26'!K138,'i27'!K138,'i28'!K138)","v":16.514524318800003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L138,'i25'!L138,'i26'!L138,'i27'!L138,'i28'!L138)","v":23.889323342499988},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M138,'i25'!M138,'i26'!M138,'i27'!M138,'i28'!M138)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N138,'i25'!N138,'i26'!N138,'i27'!N138,'i28'!N138)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O138,'i25'!O138,'i26'!O138,'i27'!O138,'i28'!O138)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P138,'i25'!P138,'i26'!P138,'i27'!P138,'i28'!P138)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q138,'i25'!Q138,'i26'!Q138,'i27'!Q138,'i28'!Q138)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R138,'i25'!R138,'i26'!R138,'i27'!R138,'i28'!R138)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S138,'i25'!S138,'i26'!S138,'i27'!S138,'i28'!S138)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T138,'i25'!T138,'i26'!T138,'i27'!T138,'i28'!T138)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U138,'i25'!U138,'i26'!U138,'i27'!U138,'i28'!U138)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V138,'i25'!V138,'i26'!V138,'i27'!V138,'i28'!V138)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W138,'i25'!W138,'i26'!W138,'i27'!W138,'i28'!W138)","v":0}]
[null,null,null,"Commissioned assets in May",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I139,'i25'!I139,'i26'!I139,'i27'!I139,'i28'!I139)","v":20.401113906391497},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J139,'i25'!J139,'i26'!J139,'i27'!J139,'i28'!J139)","v":36.323250289566658},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K139,'i25'!K139,'i26'!K139,'i27'!K139,'i28'!K139)","v":24.423069933200011},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L139,'i25'!L139,'i26'!L139,'i27'!L139,'i28'!L139)","v":57.955282501100037},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M139,'i25'!M139,'i26'!M139,'i27'!M139,'i28'!M139)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N139,'i25'!N139,'i26'!N139,'i27'!N139,'i28'!N139)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O139,'i25'!O139,'i26'!O139,'i27'!O139,'i28'!O139)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P139,'i25'!P139,'i26'!P139,'i27'!P139,'i28'!P139)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q139,'i25'!Q139,'i26'!Q139,'i27'!Q139,'i28'!Q139)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R139,'i25'!R139,'i26'!R139,'i27'!R139,'i28'!R139)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S139,'i25'!S139,'i26'!S139,'i27'!S139,'i28'!S139)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T139,'i25'!T139,'i26'!T139,'i27'!T139,'i28'!T139)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U139,'i25'!U139,'i26'!U139,'i27'!U139,'i28'!U139)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V139,'i25'!V139,'i26'!V139,'i27'!V139,'i28'!V139)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W139,'i25'!W139,'i26'!W139,'i27'!W139,'i28'!W139)","v":0}]
[null,null,null,"Commissioned assets in June",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I140,'i25'!I140,'i26'!I140,'i27'!I140,'i28'!I140)","v":84.790991293991553},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J140,'i25'!J140,'i26'!J140,'i27'!J140,'i28'!J140)","v":47.760638703766666},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K140,'i25'!K140,'i26'!K140,'i27'!K140,'i28'!K140)","v":115.7086638565},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L140,'i25'!L140,'i26'!L140,'i27'!L140,'i28'!L140)","v":67.25453215280001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M140,'i25'!M140,'i26'!M140,'i27'!M140,'i28'!M140)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N140,'i25'!N140,'i26'!N140,'i27'!N140,'i28'!N140)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O140,'i25'!O140,'i26'!O140,'i27'!O140,'i28'!O140)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P140,'i25'!P140,'i26'!P140,'i27'!P140,'i28'!P140)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q140,'i25'!Q140,'i26'!Q140,'i27'!Q140,'i28'!Q140)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R140,'i25'!R140,'i26'!R140,'i27'!R140,'i28'!R140)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S140,'i25'!S140,'i26'!S140,'i27'!S140,'i28'!S140)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T140,'i25'!T140,'i26'!T140,'i27'!T140,'i28'!T140)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U140,'i25'!U140,'i26'!U140,'i27'!U140,'i28'!U140)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V140,'i25'!V140,'i26'!V140,'i27'!V140,'i28'!V140)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W140,'i25'!W140,'i26'!W140,'i27'!W140,'i28'!W140)","v":0}]
[null,null,null,"Total capex commissioning",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I141,'i25'!I141,'i26'!I141,'i27'!I141,'i28'!I141)","v":295.29821752489795},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J141,'i25'!J141,'i26'!J141,'i27'!J141,'i28'!J141)","v":275.33145255900001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K141,'i25'!K141,'i26'!K141,'i27'!K141,'i28'!K141)","v":331.92189096590005},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L141,'i25'!L141,'i26'!L141,'i27'!L141,'i28'!L141)","v":331.88979880039994},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M141,'i25'!M141,'i26'!M141,'i27'!M141,'i28'!M141)","v":433.6859788515336},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N141,'i25'!N141,'i26'!N141,'i27'!N141,'i28'!N141)","v":547.4002391152369},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O141,'i25'!O141,'i26'!O141,'i27'!O141,'i28'!O141)","v":618.83604535799839},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P141,'i25'!P141,'i26'!P141,'i27'!P141,'i28'!P141)","v":551.62244788412033},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q141,'i25'!Q141,'i26'!Q141,'i27'!Q141,'i28'!Q141)","v":541.89774165067456},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R141,'i25'!R141,'i26'!R141,'i27'!R141,'i28'!R141)","v":757.76157573888702},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S141,'i25'!S141,'i26'!S141,'i27'!S141,'i28'!S141)","v":466.40607676124307},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T141,'i25'!T141,'i26'!T141,'i27'!T141,'i28'!T141)","v":569.81331697231792},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U141,'i25'!U141,'i26'!U141,'i27'!U141,'i28'!U141)","v":562.08219307658294},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V141,'i25'!V141,'i26'!V141,'i27'!V141,'i28'!V141)","v":587.50858245941765},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W141,'i25'!W141,'i26'!W141,'i27'!W141,'i28'!W141)","v":690.68567751890726}]
[]
[null,"Capex incentive parameters"]
[]
[null,null,"Base capex"]
[null,null,"Note:"]
[]
[null,null,null,"Base capex no longer subject to standard incentive rate base capex allowance",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I148,'i25'!I148,'i26'!I148,'i27'!I148,'i28'!I148)","v":-2.9652800993407453},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J148,'i25'!J148,'i26'!J148,'i27'!J148,'i28'!J148)","v":-3.13130967425711},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K148,'i25'!K148,'i26'!K148,'i27'!K148,'i28'!K148)","v":-3.1929080092711568},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L148,'i25'!L148,'i26'!L148,'i27'!L148,'i28'!L148)","v":23.54681206942816},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M148,'i25'!M148,'i26'!M148,'i27'!M148,'i28'!M148)","v":3.1929080092711568},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N148,'i25'!N148,'i26'!N148,'i27'!N148,'i28'!N148)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O148,'i25'!O148,'i26'!O148,'i27'!O148,'i28'!O148)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P148,'i25'!P148,'i26'!P148,'i27'!P148,'i28'!P148)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q148,'i25'!Q148,'i26'!Q148,'i27'!Q148,'i28'!Q148)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R148,'i25'!R148,'i26'!R148,'i27'!R148,'i28'!R148)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S148,'i25'!S148,'i26'!S148,'i27'!S148,'i28'!S148)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T148,'i25'!T148,'i26'!T148,'i27'!T148,'i28'!T148)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U148,'i25'!U148,'i26'!U148,'i27'!U148,'i28'!U148)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V148,'i25'!V148,'i26'!V148,'i27'!V148,'i28'!V148)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W148,'i25'!W148,'i26'!W148,'i27'!W148,'i28'!W148)","v":0}]
[null,null,null,"Base capex FX adjustment (standard)",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I149,'i25'!I149,'i26'!I149,'i27'!I149,'i28'!I149)","v":-0.98057760983083853},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J149,'i25'!J149,'i26'!J149,'i27'!J149,'i28'!J149)","v":-1.0324324733744099},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K149,'i25'!K149,'i26'!K149,'i27'!K149,'i28'!K149)","v":-0.5071124473957962},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L149,'i25'!L149,'i26'!L149,'i27'!L149,'i28'!L149)","v":-5.9351875929255726E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M149,'i25'!M149,'i26'!M149,'i27'!M149,'i28'!M149)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N149,'i25'!N149,'i26'!N149,'i27'!N149,'i28'!N149)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O149,'i25'!O149,'i26'!O149,'i27'!O149,'i28'!O149)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P149,'i25'!P149,'i26'!P149,'i27'!P149,'i28'!P149)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q149,'i25'!Q149,'i26'!Q149,'i27'!Q149,'i28'!Q149)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R149,'i25'!R149,'i26'!R149,'i27'!R149,'i28'!R149)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S149,'i25'!S149,'i26'!S149,'i27'!S149,'i28'!S149)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T149,'i25'!T149,'i26'!T149,'i27'!T149,'i28'!T149)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U149,'i25'!U149,'i26'!U149,'i27'!U149,'i28'!U149)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V149,'i25'!V149,'i26'!V149,'i27'!V149,'i28'!V149)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W149,'i25'!W149,'i26'!W149,'i27'!W149,'i28'!W149)","v":0}]
[null,null,null,"Base capex subject to the allowance adjustment mechanism (standard)",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I150,'i25'!I150,'i26'!I150,'i27'!I150,'i28'!I150)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J150,'i25'!J150,'i26'!J150,'i27'!J150,'i28'!J150)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K150,'i25'!K150,'i26'!K150,'i27'!K150,'i28'!K150)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L150,'i25'!L150,'i26'!L150,'i27'!L150,'i28'!L150)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M150,'i25'!M150,'i26'!M150,'i27'!M150,'i28'!M150)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N150,'i25'!N150,'i26'!N150,'i27'!N150,'i28'!N150)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O150,'i25'!O150,'i26'!O150,'i27'!O150,'i28'!O150)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P150,'i25'!P150,'i26'!P150,'i27'!P150,'i28'!P150)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q150,'i25'!Q150,'i26'!Q150,'i27'!Q150,'i28'!Q150)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R150,'i25'!R150,'i26'!R150,'i27'!R150,'i28'!R150)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S150,'i25'!S150,'i26'!S150,'i27'!S150,'i28'!S150)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T150,'i25'!T150,'i26'!T150,'i27'!T150,'i28'!T150)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U150,'i25'!U150,'i26'!U150,'i27'!U150,'i28'!U150)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V150,'i25'!V150,'i26'!V150,'i27'!V150,'i28'!V150)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W150,'i25'!W150,'i26'!W150,'i27'!W150,'i28'!W150)","v":0}]
[null,null,null,"Base capex low incentive rate",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I151,'i25'!I151,'i26'!I151,'i27'!I151,'i28'!I151)","v":0.15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J151,'i25'!J151,'i26'!J151,'i27'!J151,'i28'!J151)","v":0.15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K151,'i25'!K151,'i26'!K151,'i27'!K151,'i28'!K151)","v":0.15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L151,'i25'!L151,'i26'!L151,'i27'!L151,'i28'!L151)","v":0.15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M151,'i25'!M151,'i26'!M151,'i27'!M151,'i28'!M151)","v":0.15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N151,'i25'!N151,'i26'!N151,'i27'!N151,'i28'!N151)","v":0.15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O151,'i25'!O151,'i26'!O151,'i27'!O151,'i28'!O151)","v":0.15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P151,'i25'!P151,'i26'!P151,'i27'!P151,'i28'!P151)","v":0.15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q151,'i25'!Q151,'i26'!Q151,'i27'!Q151,'i28'!Q151)","v":0.15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R151,'i25'!R151,'i26'!R151,'i27'!R151,'i28'!R151)","v":0.15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S151,'i25'!S151,'i26'!S151,'i27'!S151,'i28'!S151)","v":0.15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T151,'i25'!T151,'i26'!T151,'i27'!T151,'i28'!T151)","v":0.15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U151,'i25'!U151,'i26'!U151,'i27'!U151,'i28'!U151)","v":0.15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V151,'i25'!V151,'i26'!V151,'i27'!V151,'i28'!V151)","v":0.15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W151,'i25'!W151,'i26'!W151,'i27'!W151,'i28'!W151)","v":0.15}]
[null,null,null,"Base capex no longer subject to low incentive rate base capex allowance",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I152,'i25'!I152,'i26'!I152,'i27'!I152,'i28'!I152)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J152,'i25'!J152,'i26'!J152,'i27'!J152,'i28'!J152)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K152,'i25'!K152,'i26'!K152,'i27'!K152,'i28'!K152)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L152,'i25'!L152,'i26'!L152,'i27'!L152,'i28'!L152)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M152,'i25'!M152,'i26'!M152,'i27'!M152,'i28'!M152)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N152,'i25'!N152,'i26'!N152,'i27'!N152,'i28'!N152)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O152,'i25'!O152,'i26'!O152,'i27'!O152,'i28'!O152)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P152,'i25'!P152,'i26'!P152,'i27'!P152,'i28'!P152)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q152,'i25'!Q152,'i26'!Q152,'i27'!Q152,'i28'!Q152)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R152,'i25'!R152,'i26'!R152,'i27'!R152,'i28'!R152)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S152,'i25'!S152,'i26'!S152,'i27'!S152,'i28'!S152)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T152,'i25'!T152,'i26'!T152,'i27'!T152,'i28'!T152)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U152,'i25'!U152,'i26'!U152,'i27'!U152,'i28'!U152)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V152,'i25'!V152,'i26'!V152,'i27'!V152,'i28'!V152)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W152,'i25'!W152,'i26'!W152,'i27'!W152,'i28'!W152)","v":0}]
[null,null,null,"Base capex FX adjustment (low)",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I153,'i25'!I153,'i26'!I153,'i27'!I153,'i28'!I153)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J153,'i25'!J153,'i26'!J153,'i27'!J153,'i28'!J153)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K153,'i25'!K153,'i26'!K153,'i27'!K153,'i28'!K153)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L153,'i25'!L153,'i26'!L153,'i27'!L153,'i28'!L153)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M153,'i25'!M153,'i26'!M153,'i27'!M153,'i28'!M153)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N153,'i25'!N153,'i26'!N153,'i27'!N153,'i28'!N153)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O153,'i25'!O153,'i26'!O153,'i27'!O153,'i28'!O153)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P153,'i25'!P153,'i26'!P153,'i27'!P153,'i28'!P153)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q153,'i25'!Q153,'i26'!Q153,'i27'!Q153,'i28'!Q153)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R153,'i25'!R153,'i26'!R153,'i27'!R153,'i28'!R153)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S153,'i25'!S153,'i26'!S153,'i27'!S153,'i28'!S153)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T153,'i25'!T153,'i26'!T153,'i27'!T153,'i28'!T153)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U153,'i25'!U153,'i26'!U153,'i27'!U153,'i28'!U153)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V153,'i25'!V153,'i26'!V153,'i27'!V153,'i28'!V153)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W153,'i25'!W153,'i26'!W153,'i27'!W153,'i28'!W153)","v":0}]
[]
[null,null,"Major capex"]
[null,null,"Note: For MCPs notified from 1 April 2025, any major capex incentive adjustment is only to be calculated only should total capex fall outside of the P30-P70 deadband."]
[]
[null,null,null,"MCP1 major capex incentive rate",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I158,'i25'!I158,'i26'!I158,'i27'!I158,'i28'!I158)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J158,'i25'!J158,'i26'!J158,'i27'!J158,'i28'!J158)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K158,'i25'!K158,'i26'!K158,'i27'!K158,'i28'!K158)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L158,'i25'!L158,'i26'!L158,'i27'!L158,'i28'!L158)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M158,'i25'!M158,'i26'!M158,'i27'!M158,'i28'!M158)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N158,'i25'!N158,'i26'!N158,'i27'!N158,'i28'!N158)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O158,'i25'!O158,'i26'!O158,'i27'!O158,'i28'!O158)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P158,'i25'!P158,'i26'!P158,'i27'!P158,'i28'!P158)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q158,'i25'!Q158,'i26'!Q158,'i27'!Q158,'i28'!Q158)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R158,'i25'!R158,'i26'!R158,'i27'!R158,'i28'!R158)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S158,'i25'!S158,'i26'!S158,'i27'!S158,'i28'!S158)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T158,'i25'!T158,'i26'!T158,'i27'!T158,'i28'!T158)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U158,'i25'!U158,'i26'!U158,'i27'!U158,'i28'!U158)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V158,'i25'!V158,'i26'!V158,'i27'!V158,'i28'!V158)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W158,'i25'!W158,'i26'!W158,'i27'!W158,'i28'!W158)","v":0}]
[null,null,null,"MCP1 amount of capital expenditure",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I159,'i25'!I159,'i26'!I159,'i27'!I159,'i28'!I159)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J159,'i25'!J159,'i26'!J159,'i27'!J159,'i28'!J159)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K159,'i25'!K159,'i26'!K159,'i27'!K159,'i28'!K159)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L159,'i25'!L159,'i26'!L159,'i27'!L159,'i28'!L159)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M159,'i25'!M159,'i26'!M159,'i27'!M159,'i28'!M159)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N159,'i25'!N159,'i26'!N159,'i27'!N159,'i28'!N159)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O159,'i25'!O159,'i26'!O159,'i27'!O159,'i28'!O159)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P159,'i25'!P159,'i26'!P159,'i27'!P159,'i28'!P159)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q159,'i25'!Q159,'i26'!Q159,'i27'!Q159,'i28'!Q159)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R159,'i25'!R159,'i26'!R159,'i27'!R159,'i28'!R159)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S159,'i25'!S159,'i26'!S159,'i27'!S159,'i28'!S159)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T159,'i25'!T159,'i26'!T159,'i27'!T159,'i28'!T159)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U159,'i25'!U159,'i26'!U159,'i27'!U159,'i28'!U159)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V159,'i25'!V159,'i26'!V159,'i27'!V159,'i28'!V159)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W159,'i25'!W159,'i26'!W159,'i27'!W159,'i28'!W159)","v":0}]
[null,null,null,"MCP1 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I160,'i25'!I160,'i26'!I160,'i27'!I160,'i28'!I160)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J160,'i25'!J160,'i26'!J160,'i27'!J160,'i28'!J160)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K160,'i25'!K160,'i26'!K160,'i27'!K160,'i28'!K160)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L160,'i25'!L160,'i26'!L160,'i27'!L160,'i28'!L160)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M160,'i25'!M160,'i26'!M160,'i27'!M160,'i28'!M160)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N160,'i25'!N160,'i26'!N160,'i27'!N160,'i28'!N160)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O160,'i25'!O160,'i26'!O160,'i27'!O160,'i28'!O160)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P160,'i25'!P160,'i26'!P160,'i27'!P160,'i28'!P160)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q160,'i25'!Q160,'i26'!Q160,'i27'!Q160,'i28'!Q160)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R160,'i25'!R160,'i26'!R160,'i27'!R160,'i28'!R160)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S160,'i25'!S160,'i26'!S160,'i27'!S160,'i28'!S160)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T160,'i25'!T160,'i26'!T160,'i27'!T160,'i28'!T160)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U160,'i25'!U160,'i26'!U160,'i27'!U160,'i28'!U160)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V160,'i25'!V160,'i26'!V160,'i27'!V160,'i28'!V160)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W160,'i25'!W160,'i26'!W160,'i27'!W160,'i28'!W160)","v":0}]
[null,null,null,"MCP1 amount correcting for CPI",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I161,'i25'!I161,'i26'!I161,'i27'!I161,'i28'!I161)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J161,'i25'!J161,'i26'!J161,'i27'!J161,'i28'!J161)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K161,'i25'!K161,'i26'!K161,'i27'!K161,'i28'!K161)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L161,'i25'!L161,'i26'!L161,'i27'!L161,'i28'!L161)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M161,'i25'!M161,'i26'!M161,'i27'!M161,'i28'!M161)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N161,'i25'!N161,'i26'!N161,'i27'!N161,'i28'!N161)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O161,'i25'!O161,'i26'!O161,'i27'!O161,'i28'!O161)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P161,'i25'!P161,'i26'!P161,'i27'!P161,'i28'!P161)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q161,'i25'!Q161,'i26'!Q161,'i27'!Q161,'i28'!Q161)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R161,'i25'!R161,'i26'!R161,'i27'!R161,'i28'!R161)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S161,'i25'!S161,'i26'!S161,'i27'!S161,'i28'!S161)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T161,'i25'!T161,'i26'!T161,'i27'!T161,'i28'!T161)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U161,'i25'!U161,'i26'!U161,'i27'!U161,'i28'!U161)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V161,'i25'!V161,'i26'!V161,'i27'!V161,'i28'!V161)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W161,'i25'!W161,'i26'!W161,'i27'!W161,'i28'!W161)","v":0}]
[null,null,null,"MCP1 amount correcting for FX",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I162,'i25'!I162,'i26'!I162,'i27'!I162,'i28'!I162)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J162,'i25'!J162,'i26'!J162,'i27'!J162,'i28'!J162)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K162,'i25'!K162,'i26'!K162,'i27'!K162,'i28'!K162)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L162,'i25'!L162,'i26'!L162,'i27'!L162,'i28'!L162)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M162,'i25'!M162,'i26'!M162,'i27'!M162,'i28'!M162)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N162,'i25'!N162,'i26'!N162,'i27'!N162,'i28'!N162)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O162,'i25'!O162,'i26'!O162,'i27'!O162,'i28'!O162)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P162,'i25'!P162,'i26'!P162,'i27'!P162,'i28'!P162)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q162,'i25'!Q162,'i26'!Q162,'i27'!Q162,'i28'!Q162)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R162,'i25'!R162,'i26'!R162,'i27'!R162,'i28'!R162)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S162,'i25'!S162,'i26'!S162,'i27'!S162,'i28'!S162)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T162,'i25'!T162,'i26'!T162,'i27'!T162,'i28'!T162)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U162,'i25'!U162,'i26'!U162,'i27'!U162,'i28'!U162)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V162,'i25'!V162,'i26'!V162,'i27'!V162,'i28'!V162)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W162,'i25'!W162,'i26'!W162,'i27'!W162,'i28'!W162)","v":0}]
[null,null,null,"MCP1 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I163,'i25'!I163,'i26'!I163,'i27'!I163,'i28'!I163)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J163,'i25'!J163,'i26'!J163,'i27'!J163,'i28'!J163)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K163,'i25'!K163,'i26'!K163,'i27'!K163,'i28'!K163)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L163,'i25'!L163,'i26'!L163,'i27'!L163,'i28'!L163)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M163,'i25'!M163,'i26'!M163,'i27'!M163,'i28'!M163)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N163,'i25'!N163,'i26'!N163,'i27'!N163,'i28'!N163)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O163,'i25'!O163,'i26'!O163,'i27'!O163,'i28'!O163)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P163,'i25'!P163,'i26'!P163,'i27'!P163,'i28'!P163)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q163,'i25'!Q163,'i26'!Q163,'i27'!Q163,'i28'!Q163)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R163,'i25'!R163,'i26'!R163,'i27'!R163,'i28'!R163)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S163,'i25'!S163,'i26'!S163,'i27'!S163,'i28'!S163)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T163,'i25'!T163,'i26'!T163,'i27'!T163,'i28'!T163)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U163,'i25'!U163,'i26'!U163,'i27'!U163,'i28'!U163)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V163,'i25'!V163,'i26'!V163,'i27'!V163,'i28'!V163)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W163,'i25'!W163,'i26'!W163,'i27'!W163,'i28'!W163)","v":0}]
[null,null,null,"MCP2 major capex incentive rate",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I164,'i25'!I164,'i26'!I164,'i27'!I164,'i28'!I164)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J164,'i25'!J164,'i26'!J164,'i27'!J164,'i28'!J164)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K164,'i25'!K164,'i26'!K164,'i27'!K164,'i28'!K164)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L164,'i25'!L164,'i26'!L164,'i27'!L164,'i28'!L164)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M164,'i25'!M164,'i26'!M164,'i27'!M164,'i28'!M164)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N164,'i25'!N164,'i26'!N164,'i27'!N164,'i28'!N164)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O164,'i25'!O164,'i26'!O164,'i27'!O164,'i28'!O164)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P164,'i25'!P164,'i26'!P164,'i27'!P164,'i28'!P164)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q164,'i25'!Q164,'i26'!Q164,'i27'!Q164,'i28'!Q164)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R164,'i25'!R164,'i26'!R164,'i27'!R164,'i28'!R164)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S164,'i25'!S164,'i26'!S164,'i27'!S164,'i28'!S164)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T164,'i25'!T164,'i26'!T164,'i27'!T164,'i28'!T164)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U164,'i25'!U164,'i26'!U164,'i27'!U164,'i28'!U164)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V164,'i25'!V164,'i26'!V164,'i27'!V164,'i28'!V164)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W164,'i25'!W164,'i26'!W164,'i27'!W164,'i28'!W164)","v":0}]
[null,null,null,"MCP2 amount of capital expenditure",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I165,'i25'!I165,'i26'!I165,'i27'!I165,'i28'!I165)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J165,'i25'!J165,'i26'!J165,'i27'!J165,'i28'!J165)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K165,'i25'!K165,'i26'!K165,'i27'!K165,'i28'!K165)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L165,'i25'!L165,'i26'!L165,'i27'!L165,'i28'!L165)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M165,'i25'!M165,'i26'!M165,'i27'!M165,'i28'!M165)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N165,'i25'!N165,'i26'!N165,'i27'!N165,'i28'!N165)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O165,'i25'!O165,'i26'!O165,'i27'!O165,'i28'!O165)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P165,'i25'!P165,'i26'!P165,'i27'!P165,'i28'!P165)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q165,'i25'!Q165,'i26'!Q165,'i27'!Q165,'i28'!Q165)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R165,'i25'!R165,'i26'!R165,'i27'!R165,'i28'!R165)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S165,'i25'!S165,'i26'!S165,'i27'!S165,'i28'!S165)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T165,'i25'!T165,'i26'!T165,'i27'!T165,'i28'!T165)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U165,'i25'!U165,'i26'!U165,'i27'!U165,'i28'!U165)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V165,'i25'!V165,'i26'!V165,'i27'!V165,'i28'!V165)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W165,'i25'!W165,'i26'!W165,'i27'!W165,'i28'!W165)","v":0}]
[null,null,null,"MCP2 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I166,'i25'!I166,'i26'!I166,'i27'!I166,'i28'!I166)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J166,'i25'!J166,'i26'!J166,'i27'!J166,'i28'!J166)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K166,'i25'!K166,'i26'!K166,'i27'!K166,'i28'!K166)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L166,'i25'!L166,'i26'!L166,'i27'!L166,'i28'!L166)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M166,'i25'!M166,'i26'!M166,'i27'!M166,'i28'!M166)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N166,'i25'!N166,'i26'!N166,'i27'!N166,'i28'!N166)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O166,'i25'!O166,'i26'!O166,'i27'!O166,'i28'!O166)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P166,'i25'!P166,'i26'!P166,'i27'!P166,'i28'!P166)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q166,'i25'!Q166,'i26'!Q166,'i27'!Q166,'i28'!Q166)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R166,'i25'!R166,'i26'!R166,'i27'!R166,'i28'!R166)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S166,'i25'!S166,'i26'!S166,'i27'!S166,'i28'!S166)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T166,'i25'!T166,'i26'!T166,'i27'!T166,'i28'!T166)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U166,'i25'!U166,'i26'!U166,'i27'!U166,'i28'!U166)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V166,'i25'!V166,'i26'!V166,'i27'!V166,'i28'!V166)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W166,'i25'!W166,'i26'!W166,'i27'!W166,'i28'!W166)","v":0}]
[null,null,null,"MCP2 amount correcting for CPI",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I167,'i25'!I167,'i26'!I167,'i27'!I167,'i28'!I167)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J167,'i25'!J167,'i26'!J167,'i27'!J167,'i28'!J167)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K167,'i25'!K167,'i26'!K167,'i27'!K167,'i28'!K167)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L167,'i25'!L167,'i26'!L167,'i27'!L167,'i28'!L167)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M167,'i25'!M167,'i26'!M167,'i27'!M167,'i28'!M167)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N167,'i25'!N167,'i26'!N167,'i27'!N167,'i28'!N167)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O167,'i25'!O167,'i26'!O167,'i27'!O167,'i28'!O167)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P167,'i25'!P167,'i26'!P167,'i27'!P167,'i28'!P167)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q167,'i25'!Q167,'i26'!Q167,'i27'!Q167,'i28'!Q167)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R167,'i25'!R167,'i26'!R167,'i27'!R167,'i28'!R167)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S167,'i25'!S167,'i26'!S167,'i27'!S167,'i28'!S167)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T167,'i25'!T167,'i26'!T167,'i27'!T167,'i28'!T167)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U167,'i25'!U167,'i26'!U167,'i27'!U167,'i28'!U167)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V167,'i25'!V167,'i26'!V167,'i27'!V167,'i28'!V167)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W167,'i25'!W167,'i26'!W167,'i27'!W167,'i28'!W167)","v":0}]
[null,null,null,"MCP2 amount correcting for FX",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I168,'i25'!I168,'i26'!I168,'i27'!I168,'i28'!I168)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J168,'i25'!J168,'i26'!J168,'i27'!J168,'i28'!J168)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K168,'i25'!K168,'i26'!K168,'i27'!K168,'i28'!K168)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L168,'i25'!L168,'i26'!L168,'i27'!L168,'i28'!L168)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M168,'i25'!M168,'i26'!M168,'i27'!M168,'i28'!M168)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N168,'i25'!N168,'i26'!N168,'i27'!N168,'i28'!N168)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O168,'i25'!O168,'i26'!O168,'i27'!O168,'i28'!O168)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P168,'i25'!P168,'i26'!P168,'i27'!P168,'i28'!P168)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q168,'i25'!Q168,'i26'!Q168,'i27'!Q168,'i28'!Q168)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R168,'i25'!R168,'i26'!R168,'i27'!R168,'i28'!R168)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S168,'i25'!S168,'i26'!S168,'i27'!S168,'i28'!S168)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T168,'i25'!T168,'i26'!T168,'i27'!T168,'i28'!T168)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U168,'i25'!U168,'i26'!U168,'i27'!U168,'i28'!U168)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V168,'i25'!V168,'i26'!V168,'i27'!V168,'i28'!V168)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W168,'i25'!W168,'i26'!W168,'i27'!W168,'i28'!W168)","v":0}]
[null,null,null,"MCP2 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I169,'i25'!I169,'i26'!I169,'i27'!I169,'i28'!I169)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J169,'i25'!J169,'i26'!J169,'i27'!J169,'i28'!J169)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K169,'i25'!K169,'i26'!K169,'i27'!K169,'i28'!K169)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L169,'i25'!L169,'i26'!L169,'i27'!L169,'i28'!L169)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M169,'i25'!M169,'i26'!M169,'i27'!M169,'i28'!M169)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N169,'i25'!N169,'i26'!N169,'i27'!N169,'i28'!N169)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O169,'i25'!O169,'i26'!O169,'i27'!O169,'i28'!O169)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P169,'i25'!P169,'i26'!P169,'i27'!P169,'i28'!P169)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q169,'i25'!Q169,'i26'!Q169,'i27'!Q169,'i28'!Q169)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R169,'i25'!R169,'i26'!R169,'i27'!R169,'i28'!R169)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S169,'i25'!S169,'i26'!S169,'i27'!S169,'i28'!S169)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T169,'i25'!T169,'i26'!T169,'i27'!T169,'i28'!T169)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U169,'i25'!U169,'i26'!U169,'i27'!U169,'i28'!U169)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V169,'i25'!V169,'i26'!V169,'i27'!V169,'i28'!V169)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W169,'i25'!W169,'i26'!W169,'i27'!W169,'i28'!W169)","v":0}]
[null,null,null,"MCP3 major capex incentive rate",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I170,'i25'!I170,'i26'!I170,'i27'!I170,'i28'!I170)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J170,'i25'!J170,'i26'!J170,'i27'!J170,'i28'!J170)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K170,'i25'!K170,'i26'!K170,'i27'!K170,'i28'!K170)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L170,'i25'!L170,'i26'!L170,'i27'!L170,'i28'!L170)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M170,'i25'!M170,'i26'!M170,'i27'!M170,'i28'!M170)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N170,'i25'!N170,'i26'!N170,'i27'!N170,'i28'!N170)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O170,'i25'!O170,'i26'!O170,'i27'!O170,'i28'!O170)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P170,'i25'!P170,'i26'!P170,'i27'!P170,'i28'!P170)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q170,'i25'!Q170,'i26'!Q170,'i27'!Q170,'i28'!Q170)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R170,'i25'!R170,'i26'!R170,'i27'!R170,'i28'!R170)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S170,'i25'!S170,'i26'!S170,'i27'!S170,'i28'!S170)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T170,'i25'!T170,'i26'!T170,'i27'!T170,'i28'!T170)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U170,'i25'!U170,'i26'!U170,'i27'!U170,'i28'!U170)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V170,'i25'!V170,'i26'!V170,'i27'!V170,'i28'!V170)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W170,'i25'!W170,'i26'!W170,'i27'!W170,'i28'!W170)","v":0}]
[null,null,null,"MCP3 amount of capital expenditure",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I171,'i25'!I171,'i26'!I171,'i27'!I171,'i28'!I171)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J171,'i25'!J171,'i26'!J171,'i27'!J171,'i28'!J171)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K171,'i25'!K171,'i26'!K171,'i27'!K171,'i28'!K171)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L171,'i25'!L171,'i26'!L171,'i27'!L171,'i28'!L171)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M171,'i25'!M171,'i26'!M171,'i27'!M171,'i28'!M171)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N171,'i25'!N171,'i26'!N171,'i27'!N171,'i28'!N171)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O171,'i25'!O171,'i26'!O171,'i27'!O171,'i28'!O171)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P171,'i25'!P171,'i26'!P171,'i27'!P171,'i28'!P171)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q171,'i25'!Q171,'i26'!Q171,'i27'!Q171,'i28'!Q171)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R171,'i25'!R171,'i26'!R171,'i27'!R171,'i28'!R171)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S171,'i25'!S171,'i26'!S171,'i27'!S171,'i28'!S171)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T171,'i25'!T171,'i26'!T171,'i27'!T171,'i28'!T171)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U171,'i25'!U171,'i26'!U171,'i27'!U171,'i28'!U171)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V171,'i25'!V171,'i26'!V171,'i27'!V171,'i28'!V171)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W171,'i25'!W171,'i26'!W171,'i27'!W171,'i28'!W171)","v":0}]
[null,null,null,"MCP3 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I172,'i25'!I172,'i26'!I172,'i27'!I172,'i28'!I172)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J172,'i25'!J172,'i26'!J172,'i27'!J172,'i28'!J172)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K172,'i25'!K172,'i26'!K172,'i27'!K172,'i28'!K172)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L172,'i25'!L172,'i26'!L172,'i27'!L172,'i28'!L172)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M172,'i25'!M172,'i26'!M172,'i27'!M172,'i28'!M172)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N172,'i25'!N172,'i26'!N172,'i27'!N172,'i28'!N172)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O172,'i25'!O172,'i26'!O172,'i27'!O172,'i28'!O172)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P172,'i25'!P172,'i26'!P172,'i27'!P172,'i28'!P172)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q172,'i25'!Q172,'i26'!Q172,'i27'!Q172,'i28'!Q172)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R172,'i25'!R172,'i26'!R172,'i27'!R172,'i28'!R172)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S172,'i25'!S172,'i26'!S172,'i27'!S172,'i28'!S172)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T172,'i25'!T172,'i26'!T172,'i27'!T172,'i28'!T172)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U172,'i25'!U172,'i26'!U172,'i27'!U172,'i28'!U172)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V172,'i25'!V172,'i26'!V172,'i27'!V172,'i28'!V172)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W172,'i25'!W172,'i26'!W172,'i27'!W172,'i28'!W172)","v":0}]
[null,null,null,"MCP3 amount correcting for CPI",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I173,'i25'!I173,'i26'!I173,'i27'!I173,'i28'!I173)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J173,'i25'!J173,'i26'!J173,'i27'!J173,'i28'!J173)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K173,'i25'!K173,'i26'!K173,'i27'!K173,'i28'!K173)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L173,'i25'!L173,'i26'!L173,'i27'!L173,'i28'!L173)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M173,'i25'!M173,'i26'!M173,'i27'!M173,'i28'!M173)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N173,'i25'!N173,'i26'!N173,'i27'!N173,'i28'!N173)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O173,'i25'!O173,'i26'!O173,'i27'!O173,'i28'!O173)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P173,'i25'!P173,'i26'!P173,'i27'!P173,'i28'!P173)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q173,'i25'!Q173,'i26'!Q173,'i27'!Q173,'i28'!Q173)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R173,'i25'!R173,'i26'!R173,'i27'!R173,'i28'!R173)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S173,'i25'!S173,'i26'!S173,'i27'!S173,'i28'!S173)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T173,'i25'!T173,'i26'!T173,'i27'!T173,'i28'!T173)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U173,'i25'!U173,'i26'!U173,'i27'!U173,'i28'!U173)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V173,'i25'!V173,'i26'!V173,'i27'!V173,'i28'!V173)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W173,'i25'!W173,'i26'!W173,'i27'!W173,'i28'!W173)","v":0}]
[null,null,null,"MCP3 amount correcting for FX",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I174,'i25'!I174,'i26'!I174,'i27'!I174,'i28'!I174)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J174,'i25'!J174,'i26'!J174,'i27'!J174,'i28'!J174)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K174,'i25'!K174,'i26'!K174,'i27'!K174,'i28'!K174)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L174,'i25'!L174,'i26'!L174,'i27'!L174,'i28'!L174)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M174,'i25'!M174,'i26'!M174,'i27'!M174,'i28'!M174)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N174,'i25'!N174,'i26'!N174,'i27'!N174,'i28'!N174)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O174,'i25'!O174,'i26'!O174,'i27'!O174,'i28'!O174)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P174,'i25'!P174,'i26'!P174,'i27'!P174,'i28'!P174)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q174,'i25'!Q174,'i26'!Q174,'i27'!Q174,'i28'!Q174)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R174,'i25'!R174,'i26'!R174,'i27'!R174,'i28'!R174)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S174,'i25'!S174,'i26'!S174,'i27'!S174,'i28'!S174)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T174,'i25'!T174,'i26'!T174,'i27'!T174,'i28'!T174)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U174,'i25'!U174,'i26'!U174,'i27'!U174,'i28'!U174)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V174,'i25'!V174,'i26'!V174,'i27'!V174,'i28'!V174)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W174,'i25'!W174,'i26'!W174,'i27'!W174,'i28'!W174)","v":0}]
[null,null,null,"MCP3 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I175,'i25'!I175,'i26'!I175,'i27'!I175,'i28'!I175)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J175,'i25'!J175,'i26'!J175,'i27'!J175,'i28'!J175)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K175,'i25'!K175,'i26'!K175,'i27'!K175,'i28'!K175)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L175,'i25'!L175,'i26'!L175,'i27'!L175,'i28'!L175)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M175,'i25'!M175,'i26'!M175,'i27'!M175,'i28'!M175)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N175,'i25'!N175,'i26'!N175,'i27'!N175,'i28'!N175)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O175,'i25'!O175,'i26'!O175,'i27'!O175,'i28'!O175)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P175,'i25'!P175,'i26'!P175,'i27'!P175,'i28'!P175)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q175,'i25'!Q175,'i26'!Q175,'i27'!Q175,'i28'!Q175)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R175,'i25'!R175,'i26'!R175,'i27'!R175,'i28'!R175)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S175,'i25'!S175,'i26'!S175,'i27'!S175,'i28'!S175)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T175,'i25'!T175,'i26'!T175,'i27'!T175,'i28'!T175)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U175,'i25'!U175,'i26'!U175,'i27'!U175,'i28'!U175)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V175,'i25'!V175,'i26'!V175,'i27'!V175,'i28'!V175)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W175,'i25'!W175,'i26'!W175,'i27'!W175,'i28'!W175)","v":0}]
[null,null,null,"MCP4 major capex incentive rate",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I176,'i25'!I176,'i26'!I176,'i27'!I176,'i28'!I176)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J176,'i25'!J176,'i26'!J176,'i27'!J176,'i28'!J176)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K176,'i25'!K176,'i26'!K176,'i27'!K176,'i28'!K176)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L176,'i25'!L176,'i26'!L176,'i27'!L176,'i28'!L176)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M176,'i25'!M176,'i26'!M176,'i27'!M176,'i28'!M176)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N176,'i25'!N176,'i26'!N176,'i27'!N176,'i28'!N176)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O176,'i25'!O176,'i26'!O176,'i27'!O176,'i28'!O176)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P176,'i25'!P176,'i26'!P176,'i27'!P176,'i28'!P176)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q176,'i25'!Q176,'i26'!Q176,'i27'!Q176,'i28'!Q176)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R176,'i25'!R176,'i26'!R176,'i27'!R176,'i28'!R176)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S176,'i25'!S176,'i26'!S176,'i27'!S176,'i28'!S176)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T176,'i25'!T176,'i26'!T176,'i27'!T176,'i28'!T176)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U176,'i25'!U176,'i26'!U176,'i27'!U176,'i28'!U176)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V176,'i25'!V176,'i26'!V176,'i27'!V176,'i28'!V176)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W176,'i25'!W176,'i26'!W176,'i27'!W176,'i28'!W176)","v":0}]
[null,null,null,"MCP4 amount of capital expenditure",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I177,'i25'!I177,'i26'!I177,'i27'!I177,'i28'!I177)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J177,'i25'!J177,'i26'!J177,'i27'!J177,'i28'!J177)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K177,'i25'!K177,'i26'!K177,'i27'!K177,'i28'!K177)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L177,'i25'!L177,'i26'!L177,'i27'!L177,'i28'!L177)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M177,'i25'!M177,'i26'!M177,'i27'!M177,'i28'!M177)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N177,'i25'!N177,'i26'!N177,'i27'!N177,'i28'!N177)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O177,'i25'!O177,'i26'!O177,'i27'!O177,'i28'!O177)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P177,'i25'!P177,'i26'!P177,'i27'!P177,'i28'!P177)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q177,'i25'!Q177,'i26'!Q177,'i27'!Q177,'i28'!Q177)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R177,'i25'!R177,'i26'!R177,'i27'!R177,'i28'!R177)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S177,'i25'!S177,'i26'!S177,'i27'!S177,'i28'!S177)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T177,'i25'!T177,'i26'!T177,'i27'!T177,'i28'!T177)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U177,'i25'!U177,'i26'!U177,'i27'!U177,'i28'!U177)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V177,'i25'!V177,'i26'!V177,'i27'!V177,'i28'!V177)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W177,'i25'!W177,'i26'!W177,'i27'!W177,'i28'!W177)","v":0}]
[null,null,null,"MCP4 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I178,'i25'!I178,'i26'!I178,'i27'!I178,'i28'!I178)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J178,'i25'!J178,'i26'!J178,'i27'!J178,'i28'!J178)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K178,'i25'!K178,'i26'!K178,'i27'!K178,'i28'!K178)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L178,'i25'!L178,'i26'!L178,'i27'!L178,'i28'!L178)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M178,'i25'!M178,'i26'!M178,'i27'!M178,'i28'!M178)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N178,'i25'!N178,'i26'!N178,'i27'!N178,'i28'!N178)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O178,'i25'!O178,'i26'!O178,'i27'!O178,'i28'!O178)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P178,'i25'!P178,'i26'!P178,'i27'!P178,'i28'!P178)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q178,'i25'!Q178,'i26'!Q178,'i27'!Q178,'i28'!Q178)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R178,'i25'!R178,'i26'!R178,'i27'!R178,'i28'!R178)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S178,'i25'!S178,'i26'!S178,'i27'!S178,'i28'!S178)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T178,'i25'!T178,'i26'!T178,'i27'!T178,'i28'!T178)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U178,'i25'!U178,'i26'!U178,'i27'!U178,'i28'!U178)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V178,'i25'!V178,'i26'!V178,'i27'!V178,'i28'!V178)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W178,'i25'!W178,'i26'!W178,'i27'!W178,'i28'!W178)","v":0}]
[null,null,null,"MCP4 amount correcting for CPI",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I179,'i25'!I179,'i26'!I179,'i27'!I179,'i28'!I179)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J179,'i25'!J179,'i26'!J179,'i27'!J179,'i28'!J179)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K179,'i25'!K179,'i26'!K179,'i27'!K179,'i28'!K179)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L179,'i25'!L179,'i26'!L179,'i27'!L179,'i28'!L179)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M179,'i25'!M179,'i26'!M179,'i27'!M179,'i28'!M179)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N179,'i25'!N179,'i26'!N179,'i27'!N179,'i28'!N179)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O179,'i25'!O179,'i26'!O179,'i27'!O179,'i28'!O179)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P179,'i25'!P179,'i26'!P179,'i27'!P179,'i28'!P179)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q179,'i25'!Q179,'i26'!Q179,'i27'!Q179,'i28'!Q179)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R179,'i25'!R179,'i26'!R179,'i27'!R179,'i28'!R179)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S179,'i25'!S179,'i26'!S179,'i27'!S179,'i28'!S179)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T179,'i25'!T179,'i26'!T179,'i27'!T179,'i28'!T179)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U179,'i25'!U179,'i26'!U179,'i27'!U179,'i28'!U179)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V179,'i25'!V179,'i26'!V179,'i27'!V179,'i28'!V179)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W179,'i25'!W179,'i26'!W179,'i27'!W179,'i28'!W179)","v":0}]
[null,null,null,"MCP4 amount correcting for FX",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I180,'i25'!I180,'i26'!I180,'i27'!I180,'i28'!I180)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J180,'i25'!J180,'i26'!J180,'i27'!J180,'i28'!J180)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K180,'i25'!K180,'i26'!K180,'i27'!K180,'i28'!K180)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L180,'i25'!L180,'i26'!L180,'i27'!L180,'i28'!L180)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M180,'i25'!M180,'i26'!M180,'i27'!M180,'i28'!M180)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N180,'i25'!N180,'i26'!N180,'i27'!N180,'i28'!N180)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O180,'i25'!O180,'i26'!O180,'i27'!O180,'i28'!O180)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P180,'i25'!P180,'i26'!P180,'i27'!P180,'i28'!P180)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q180,'i25'!Q180,'i26'!Q180,'i27'!Q180,'i28'!Q180)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R180,'i25'!R180,'i26'!R180,'i27'!R180,'i28'!R180)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S180,'i25'!S180,'i26'!S180,'i27'!S180,'i28'!S180)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T180,'i25'!T180,'i26'!T180,'i27'!T180,'i28'!T180)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U180,'i25'!U180,'i26'!U180,'i27'!U180,'i28'!U180)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V180,'i25'!V180,'i26'!V180,'i27'!V180,'i28'!V180)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W180,'i25'!W180,'i26'!W180,'i27'!W180,'i28'!W180)","v":0}]
[null,null,null,"MCP4 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I181,'i25'!I181,'i26'!I181,'i27'!I181,'i28'!I181)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J181,'i25'!J181,'i26'!J181,'i27'!J181,'i28'!J181)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K181,'i25'!K181,'i26'!K181,'i27'!K181,'i28'!K181)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L181,'i25'!L181,'i26'!L181,'i27'!L181,'i28'!L181)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M181,'i25'!M181,'i26'!M181,'i27'!M181,'i28'!M181)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N181,'i25'!N181,'i26'!N181,'i27'!N181,'i28'!N181)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O181,'i25'!O181,'i26'!O181,'i27'!O181,'i28'!O181)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P181,'i25'!P181,'i26'!P181,'i27'!P181,'i28'!P181)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q181,'i25'!Q181,'i26'!Q181,'i27'!Q181,'i28'!Q181)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R181,'i25'!R181,'i26'!R181,'i27'!R181,'i28'!R181)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S181,'i25'!S181,'i26'!S181,'i27'!S181,'i28'!S181)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T181,'i25'!T181,'i26'!T181,'i27'!T181,'i28'!T181)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U181,'i25'!U181,'i26'!U181,'i27'!U181,'i28'!U181)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V181,'i25'!V181,'i26'!V181,'i27'!V181,'i28'!V181)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W181,'i25'!W181,'i26'!W181,'i27'!W181,'i28'!W181)","v":0}]
[null,null,null,"MCP5 major capex incentive rate",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I182,'i25'!I182,'i26'!I182,'i27'!I182,'i28'!I182)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J182,'i25'!J182,'i26'!J182,'i27'!J182,'i28'!J182)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K182,'i25'!K182,'i26'!K182,'i27'!K182,'i28'!K182)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L182,'i25'!L182,'i26'!L182,'i27'!L182,'i28'!L182)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M182,'i25'!M182,'i26'!M182,'i27'!M182,'i28'!M182)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N182,'i25'!N182,'i26'!N182,'i27'!N182,'i28'!N182)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O182,'i25'!O182,'i26'!O182,'i27'!O182,'i28'!O182)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P182,'i25'!P182,'i26'!P182,'i27'!P182,'i28'!P182)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q182,'i25'!Q182,'i26'!Q182,'i27'!Q182,'i28'!Q182)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R182,'i25'!R182,'i26'!R182,'i27'!R182,'i28'!R182)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S182,'i25'!S182,'i26'!S182,'i27'!S182,'i28'!S182)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T182,'i25'!T182,'i26'!T182,'i27'!T182,'i28'!T182)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U182,'i25'!U182,'i26'!U182,'i27'!U182,'i28'!U182)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V182,'i25'!V182,'i26'!V182,'i27'!V182,'i28'!V182)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W182,'i25'!W182,'i26'!W182,'i27'!W182,'i28'!W182)","v":0}]
[null,null,null,"MCP5 amount of capital expenditure",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I183,'i25'!I183,'i26'!I183,'i27'!I183,'i28'!I183)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J183,'i25'!J183,'i26'!J183,'i27'!J183,'i28'!J183)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K183,'i25'!K183,'i26'!K183,'i27'!K183,'i28'!K183)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L183,'i25'!L183,'i26'!L183,'i27'!L183,'i28'!L183)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M183,'i25'!M183,'i26'!M183,'i27'!M183,'i28'!M183)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N183,'i25'!N183,'i26'!N183,'i27'!N183,'i28'!N183)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O183,'i25'!O183,'i26'!O183,'i27'!O183,'i28'!O183)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P183,'i25'!P183,'i26'!P183,'i27'!P183,'i28'!P183)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q183,'i25'!Q183,'i26'!Q183,'i27'!Q183,'i28'!Q183)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R183,'i25'!R183,'i26'!R183,'i27'!R183,'i28'!R183)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S183,'i25'!S183,'i26'!S183,'i27'!S183,'i28'!S183)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T183,'i25'!T183,'i26'!T183,'i27'!T183,'i28'!T183)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U183,'i25'!U183,'i26'!U183,'i27'!U183,'i28'!U183)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V183,'i25'!V183,'i26'!V183,'i27'!V183,'i28'!V183)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W183,'i25'!W183,'i26'!W183,'i27'!W183,'i28'!W183)","v":0}]
[null,null,null,"MCP5 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I184,'i25'!I184,'i26'!I184,'i27'!I184,'i28'!I184)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J184,'i25'!J184,'i26'!J184,'i27'!J184,'i28'!J184)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K184,'i25'!K184,'i26'!K184,'i27'!K184,'i28'!K184)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L184,'i25'!L184,'i26'!L184,'i27'!L184,'i28'!L184)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M184,'i25'!M184,'i26'!M184,'i27'!M184,'i28'!M184)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N184,'i25'!N184,'i26'!N184,'i27'!N184,'i28'!N184)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O184,'i25'!O184,'i26'!O184,'i27'!O184,'i28'!O184)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P184,'i25'!P184,'i26'!P184,'i27'!P184,'i28'!P184)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q184,'i25'!Q184,'i26'!Q184,'i27'!Q184,'i28'!Q184)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R184,'i25'!R184,'i26'!R184,'i27'!R184,'i28'!R184)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S184,'i25'!S184,'i26'!S184,'i27'!S184,'i28'!S184)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T184,'i25'!T184,'i26'!T184,'i27'!T184,'i28'!T184)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U184,'i25'!U184,'i26'!U184,'i27'!U184,'i28'!U184)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V184,'i25'!V184,'i26'!V184,'i27'!V184,'i28'!V184)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W184,'i25'!W184,'i26'!W184,'i27'!W184,'i28'!W184)","v":0}]
[null,null,null,"MCP5 amount correcting for CPI",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I185,'i25'!I185,'i26'!I185,'i27'!I185,'i28'!I185)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J185,'i25'!J185,'i26'!J185,'i27'!J185,'i28'!J185)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K185,'i25'!K185,'i26'!K185,'i27'!K185,'i28'!K185)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L185,'i25'!L185,'i26'!L185,'i27'!L185,'i28'!L185)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M185,'i25'!M185,'i26'!M185,'i27'!M185,'i28'!M185)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N185,'i25'!N185,'i26'!N185,'i27'!N185,'i28'!N185)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O185,'i25'!O185,'i26'!O185,'i27'!O185,'i28'!O185)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P185,'i25'!P185,'i26'!P185,'i27'!P185,'i28'!P185)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q185,'i25'!Q185,'i26'!Q185,'i27'!Q185,'i28'!Q185)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R185,'i25'!R185,'i26'!R185,'i27'!R185,'i28'!R185)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S185,'i25'!S185,'i26'!S185,'i27'!S185,'i28'!S185)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T185,'i25'!T185,'i26'!T185,'i27'!T185,'i28'!T185)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U185,'i25'!U185,'i26'!U185,'i27'!U185,'i28'!U185)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V185,'i25'!V185,'i26'!V185,'i27'!V185,'i28'!V185)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W185,'i25'!W185,'i26'!W185,'i27'!W185,'i28'!W185)","v":0}]
[null,null,null,"MCP5 amount correcting for FX",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I186,'i25'!I186,'i26'!I186,'i27'!I186,'i28'!I186)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J186,'i25'!J186,'i26'!J186,'i27'!J186,'i28'!J186)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K186,'i25'!K186,'i26'!K186,'i27'!K186,'i28'!K186)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L186,'i25'!L186,'i26'!L186,'i27'!L186,'i28'!L186)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M186,'i25'!M186,'i26'!M186,'i27'!M186,'i28'!M186)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N186,'i25'!N186,'i26'!N186,'i27'!N186,'i28'!N186)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O186,'i25'!O186,'i26'!O186,'i27'!O186,'i28'!O186)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P186,'i25'!P186,'i26'!P186,'i27'!P186,'i28'!P186)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q186,'i25'!Q186,'i26'!Q186,'i27'!Q186,'i28'!Q186)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R186,'i25'!R186,'i26'!R186,'i27'!R186,'i28'!R186)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S186,'i25'!S186,'i26'!S186,'i27'!S186,'i28'!S186)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T186,'i25'!T186,'i26'!T186,'i27'!T186,'i28'!T186)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U186,'i25'!U186,'i26'!U186,'i27'!U186,'i28'!U186)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V186,'i25'!V186,'i26'!V186,'i27'!V186,'i28'!V186)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W186,'i25'!W186,'i26'!W186,'i27'!W186,'i28'!W186)","v":0}]
[null,null,null,"MCP5 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I187,'i25'!I187,'i26'!I187,'i27'!I187,'i28'!I187)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J187,'i25'!J187,'i26'!J187,'i27'!J187,'i28'!J187)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K187,'i25'!K187,'i26'!K187,'i27'!K187,'i28'!K187)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L187,'i25'!L187,'i26'!L187,'i27'!L187,'i28'!L187)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M187,'i25'!M187,'i26'!M187,'i27'!M187,'i28'!M187)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N187,'i25'!N187,'i26'!N187,'i27'!N187,'i28'!N187)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O187,'i25'!O187,'i26'!O187,'i27'!O187,'i28'!O187)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P187,'i25'!P187,'i26'!P187,'i27'!P187,'i28'!P187)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q187,'i25'!Q187,'i26'!Q187,'i27'!Q187,'i28'!Q187)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R187,'i25'!R187,'i26'!R187,'i27'!R187,'i28'!R187)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S187,'i25'!S187,'i26'!S187,'i27'!S187,'i28'!S187)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T187,'i25'!T187,'i26'!T187,'i27'!T187,'i28'!T187)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U187,'i25'!U187,'i26'!U187,'i27'!U187,'i28'!U187)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V187,'i25'!V187,'i26'!V187,'i27'!V187,'i28'!V187)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W187,'i25'!W187,'i26'!W187,'i27'!W187,'i28'!W187)","v":0}]
[null,null,null,"Major capex sunk costs adjustment",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I188,'i25'!I188,'i26'!I188,'i27'!I188,'i28'!I188)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J188,'i25'!J188,'i26'!J188,'i27'!J188,'i28'!J188)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K188,'i25'!K188,'i26'!K188,'i27'!K188,'i28'!K188)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L188,'i25'!L188,'i26'!L188,'i27'!L188,'i28'!L188)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M188,'i25'!M188,'i26'!M188,'i27'!M188,'i28'!M188)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N188,'i25'!N188,'i26'!N188,'i27'!N188,'i28'!N188)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O188,'i25'!O188,'i26'!O188,'i27'!O188,'i28'!O188)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P188,'i25'!P188,'i26'!P188,'i27'!P188,'i28'!P188)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q188,'i25'!Q188,'i26'!Q188,'i27'!Q188,'i28'!Q188)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R188,'i25'!R188,'i26'!R188,'i27'!R188,'i28'!R188)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S188,'i25'!S188,'i26'!S188,'i27'!S188,'i28'!S188)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T188,'i25'!T188,'i26'!T188,'i27'!T188,'i28'!T188)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U188,'i25'!U188,'i26'!U188,'i27'!U188,'i28'!U188)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V188,'i25'!V188,'i26'!V188,'i27'!V188,'i28'!V188)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W188,'i25'!W188,'i26'!W188,'i27'!W188,'i28'!W188)","v":0}]
[]
[null,"Opex incentive parameters"]
[]
[null,null,null,"Capitalised operating lease costs",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I192,'i25'!I192,'i26'!I192,'i27'!I192,'i28'!I192)","v":9.8568077447999993},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J192,'i25'!J192,'i26'!J192,'i27'!J192,'i28'!J192)","v":11.510584813199998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K192,'i25'!K192,'i26'!K192,'i27'!K192,'i28'!K192)","v":10.855604420000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L192,'i25'!L192,'i26'!L192,'i27'!L192,'i28'!L192)","v":11.230053},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M192,'i25'!M192,'i26'!M192,'i27'!M192,'i28'!M192)","v":11.828282036633119},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N192,'i25'!N192,'i26'!N192,'i27'!N192,'i28'!N192)","v":11.316470104213245},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O192,'i25'!O192,'i26'!O192,'i27'!O192,'i28'!O192)","v":12.872141522614406},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P192,'i25'!P192,'i26'!P192,'i27'!P192,'i28'!P192)","v":19.309089377240532},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q192,'i25'!Q192,'i26'!Q192,'i27'!Q192,'i28'!Q192)","v":11.947270639878893},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R192,'i25'!R192,'i26'!R192,'i27'!R192,'i28'!R192)","v":11.099703442648385},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S192,'i25'!S192,'i26'!S192,'i27'!S192,'i28'!S192)","v":11.310340517745342},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T192,'i25'!T192,'i26'!T192,'i27'!T192,'i28'!T192)","v":11.346629726263322},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U192,'i25'!U192,'i26'!U192,'i27'!U192,'i28'!U192)","v":11.541027609963063},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V192,'i25'!V192,'i26'!V192,'i27'!V192,'i28'!V192)","v":11.736279551288836},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W192,'i25'!W192,'i26'!W192,'i27'!W192,'i28'!W192)","v":11.751980320924805}]
[null,null,null,"Operating expenditure allowance for IRIS (forecast CPI)",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I193,'i25'!I193,'i26'!I193,'i27'!I193,'i28'!I193)","v":286.26229826532375},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J193,'i25'!J193,'i26'!J193,'i27'!J193,'i28'!J193)","v":290.17940156993308},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K193,'i25'!K193,'i26'!K193,'i27'!K193,'i28'!K193)","v":299.94218265595492},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L193,'i25'!L193,'i26'!L193,'i27'!L193,'i28'!L193)","v":309.53219044866466},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M193,'i25'!M193,'i26'!M193,'i27'!M193,'i28'!M193)","v":309.68168983513601},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N193,'i25'!N193,'i26'!N193,'i27'!N193,'i28'!N193)","v":432.4212910483721},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O193,'i25'!O193,'i26'!O193,'i27'!O193,'i28'!O193)","v":447.61772012560141},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P193,'i25'!P193,'i26'!P193,'i27'!P193,'i28'!P193)","v":460.10326057069409},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q193,'i25'!Q193,'i26'!Q193,'i27'!Q193,'i28'!Q193)","v":456.96406988581231},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R193,'i25'!R193,'i26'!R193,'i27'!R193,'i28'!R193)","v":448.72815690869135},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S193,'i25'!S193,'i26'!S193,'i27'!S193,'i28'!S193)","v":473.42952552512872},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T193,'i25'!T193,'i26'!T193,'i27'!T193,'i28'!T193)","v":483.39478400751841},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U193,'i25'!U193,'i26'!U193,'i27'!U193,'i28'!U193)","v":503.85689932819014},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V193,'i25'!V193,'i26'!V193,'i27'!V193,'i28'!V193)","v":516.06877596826325},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W193,'i25'!W193,'i26'!W193,'i27'!W193,'i28'!W193)","v":524.26366446067721}]
[null,null,null,"Amounts carried forward into RCP3",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I194,'i25'!I194,'i26'!I194,'i27'!I194,'i28'!I194)","v":20.944984309954862},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J194,'i25'!J194,'i26'!J194,'i27'!J194,'i28'!J194)","v":3.6454556858966782},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K194,'i25'!K194,'i26'!K194,'i27'!K194,'i28'!K194)","v":-4.6602020816819447},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L194,'i25'!L194,'i26'!L194,'i27'!L194,'i28'!L194)","v":0.22771059638819224},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M194,'i25'!M194,'i26'!M194,'i27'!M194,'i28'!M194)","v":0}]
[]
[null,null,null,"RCP3 base year adjustment term",null,null,"$m",null,null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J196,'i25'!J196,'i26'!J196,'i27'!J196,'i28'!J196)","v":7.7386081641629527}]
[null,null,null,"RCP3 baseline adjustment term",null,null,"$m",null,null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J197,'i25'!J197,'i26'!J197,'i27'!J197,'i28'!J197)","v":-1.0519447997875551}]
[null,null,null,"Non-recurrent amount",null,null,"$m",null,null,null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K198,'i25'!K198,'i26'!K198,'i27'!K198,'i28'!K198)","v":-14.7},null,null,null,null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P198,'i25'!P198,'i26'!P198,'i27'!P198,'i28'!P198)","v":0},null,null,null,null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U198,'i25'!U198,'i26'!U198,'i27'!U198,'i28'!U198)","v":0}]
[]
[null,"Service measure incentive parameters"]
[]
[null,null,"GP1"]
[null,null,"Note:"]
[]
[null,null,null,"N-1 security high economic consequence | Cap",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I205,'i25'!I205,'i26'!I205,'i27'!I205,'i28'!I205)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J205,'i25'!J205,'i26'!J205,'i27'!J205,'i28'!J205)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K205,'i25'!K205,'i26'!K205,'i27'!K205,'i28'!K205)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L205,'i25'!L205,'i26'!L205,'i27'!L205,'i28'!L205)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M205,'i25'!M205,'i26'!M205,'i27'!M205,'i28'!M205)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N205,'i25'!N205,'i26'!N205,'i27'!N205,'i28'!N205)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O205,'i25'!O205,'i26'!O205,'i27'!O205,'i28'!O205)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P205,'i25'!P205,'i26'!P205,'i27'!P205,'i28'!P205)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q205,'i25'!Q205,'i26'!Q205,'i27'!Q205,'i28'!Q205)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R205,'i25'!R205,'i26'!R205,'i27'!R205,'i28'!R205)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S205,'i25'!S205,'i26'!S205,'i27'!S205,'i28'!S205)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T205,'i25'!T205,'i26'!T205,'i27'!T205,'i28'!T205)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U205,'i25'!U205,'i26'!U205,'i27'!U205,'i28'!U205)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V205,'i25'!V205,'i26'!V205,'i27'!V205,'i28'!V205)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W205,'i25'!W205,'i26'!W205,'i27'!W205,'i28'!W205)","v":0}]
[null,null,null,"N-1 security material economic consequence | Cap",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I206,'i25'!I206,'i26'!I206,'i27'!I206,'i28'!I206)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J206,'i25'!J206,'i26'!J206,'i27'!J206,'i28'!J206)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K206,'i25'!K206,'i26'!K206,'i27'!K206,'i28'!K206)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L206,'i25'!L206,'i26'!L206,'i27'!L206,'i28'!L206)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M206,'i25'!M206,'i26'!M206,'i27'!M206,'i28'!M206)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N206,'i25'!N206,'i26'!N206,'i27'!N206,'i28'!N206)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O206,'i25'!O206,'i26'!O206,'i27'!O206,'i28'!O206)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P206,'i25'!P206,'i26'!P206,'i27'!P206,'i28'!P206)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q206,'i25'!Q206,'i26'!Q206,'i27'!Q206,'i28'!Q206)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R206,'i25'!R206,'i26'!R206,'i27'!R206,'i28'!R206)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S206,'i25'!S206,'i26'!S206,'i27'!S206,'i28'!S206)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T206,'i25'!T206,'i26'!T206,'i27'!T206,'i28'!T206)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U206,'i25'!U206,'i26'!U206,'i27'!U206,'i28'!U206)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V206,'i25'!V206,'i26'!V206,'i27'!V206,'i28'!V206)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W206,'i25'!W206,'i26'!W206,'i27'!W206,'i28'!W206)","v":4}]
[null,null,null,"N security high economic consequence | Cap",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I207,'i25'!I207,'i26'!I207,'i27'!I207,'i28'!I207)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J207,'i25'!J207,'i26'!J207,'i27'!J207,'i28'!J207)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K207,'i25'!K207,'i26'!K207,'i27'!K207,'i28'!K207)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L207,'i25'!L207,'i26'!L207,'i27'!L207,'i28'!L207)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M207,'i25'!M207,'i26'!M207,'i27'!M207,'i28'!M207)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N207,'i25'!N207,'i26'!N207,'i27'!N207,'i28'!N207)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O207,'i25'!O207,'i26'!O207,'i27'!O207,'i28'!O207)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P207,'i25'!P207,'i26'!P207,'i27'!P207,'i28'!P207)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q207,'i25'!Q207,'i26'!Q207,'i27'!Q207,'i28'!Q207)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R207,'i25'!R207,'i26'!R207,'i27'!R207,'i28'!R207)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S207,'i25'!S207,'i26'!S207,'i27'!S207,'i28'!S207)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T207,'i25'!T207,'i26'!T207,'i27'!T207,'i28'!T207)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U207,'i25'!U207,'i26'!U207,'i27'!U207,'i28'!U207)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V207,'i25'!V207,'i26'!V207,'i27'!V207,'i28'!V207)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W207,'i25'!W207,'i26'!W207,'i27'!W207,'i28'!W207)","v":0}]
[null,null,null,"N security material economic consequence | Cap",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I208,'i25'!I208,'i26'!I208,'i27'!I208,'i28'!I208)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J208,'i25'!J208,'i26'!J208,'i27'!J208,'i28'!J208)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K208,'i25'!K208,'i26'!K208,'i27'!K208,'i28'!K208)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L208,'i25'!L208,'i26'!L208,'i27'!L208,'i28'!L208)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M208,'i25'!M208,'i26'!M208,'i27'!M208,'i28'!M208)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N208,'i25'!N208,'i26'!N208,'i27'!N208,'i28'!N208)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O208,'i25'!O208,'i26'!O208,'i27'!O208,'i28'!O208)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P208,'i25'!P208,'i26'!P208,'i27'!P208,'i28'!P208)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q208,'i25'!Q208,'i26'!Q208,'i27'!Q208,'i28'!Q208)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R208,'i25'!R208,'i26'!R208,'i27'!R208,'i28'!R208)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S208,'i25'!S208,'i26'!S208,'i27'!S208,'i28'!S208)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T208,'i25'!T208,'i26'!T208,'i27'!T208,'i28'!T208)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U208,'i25'!U208,'i26'!U208,'i27'!U208,'i28'!U208)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V208,'i25'!V208,'i26'!V208,'i27'!V208,'i28'!V208)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W208,'i25'!W208,'i26'!W208,'i27'!W208,'i28'!W208)","v":4}]
[null,null,null,"N-1 security generator | Cap",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I209,'i25'!I209,'i26'!I209,'i27'!I209,'i28'!I209)","v":5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J209,'i25'!J209,'i26'!J209,'i27'!J209,'i28'!J209)","v":5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K209,'i25'!K209,'i26'!K209,'i27'!K209,'i28'!K209)","v":5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L209,'i25'!L209,'i26'!L209,'i27'!L209,'i28'!L209)","v":5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M209,'i25'!M209,'i26'!M209,'i27'!M209,'i28'!M209)","v":5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N209,'i25'!N209,'i26'!N209,'i27'!N209,'i28'!N209)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O209,'i25'!O209,'i26'!O209,'i27'!O209,'i28'!O209)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P209,'i25'!P209,'i26'!P209,'i27'!P209,'i28'!P209)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q209,'i25'!Q209,'i26'!Q209,'i27'!Q209,'i28'!Q209)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R209,'i25'!R209,'i26'!R209,'i27'!R209,'i28'!R209)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S209,'i25'!S209,'i26'!S209,'i27'!S209,'i28'!S209)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T209,'i25'!T209,'i26'!T209,'i27'!T209,'i28'!T209)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U209,'i25'!U209,'i26'!U209,'i27'!U209,'i28'!U209)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V209,'i25'!V209,'i26'!V209,'i27'!V209,'i28'!V209)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W209,'i25'!W209,'i26'!W209,'i27'!W209,'i28'!W209)","v":4}]
[null,null,null,"N security generator | Cap",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I210,'i25'!I210,'i26'!I210,'i27'!I210,'i28'!I210)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J210,'i25'!J210,'i26'!J210,'i27'!J210,'i28'!J210)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K210,'i25'!K210,'i26'!K210,'i27'!K210,'i28'!K210)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L210,'i25'!L210,'i26'!L210,'i27'!L210,'i28'!L210)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M210,'i25'!M210,'i26'!M210,'i27'!M210,'i28'!M210)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N210,'i25'!N210,'i26'!N210,'i27'!N210,'i28'!N210)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O210,'i25'!O210,'i26'!O210,'i27'!O210,'i28'!O210)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P210,'i25'!P210,'i26'!P210,'i27'!P210,'i28'!P210)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q210,'i25'!Q210,'i26'!Q210,'i27'!Q210,'i28'!Q210)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R210,'i25'!R210,'i26'!R210,'i27'!R210,'i28'!R210)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S210,'i25'!S210,'i26'!S210,'i27'!S210,'i28'!S210)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T210,'i25'!T210,'i26'!T210,'i27'!T210,'i28'!T210)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U210,'i25'!U210,'i26'!U210,'i27'!U210,'i28'!U210)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V210,'i25'!V210,'i26'!V210,'i27'!V210,'i28'!V210)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W210,'i25'!W210,'i26'!W210,'i27'!W210,'i28'!W210)","v":4}]
[null,null,null,"N-1 security high economic consequence | Target",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I211,'i25'!I211,'i26'!I211,'i27'!I211,'i28'!I211)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J211,'i25'!J211,'i26'!J211,'i27'!J211,'i28'!J211)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K211,'i25'!K211,'i26'!K211,'i27'!K211,'i28'!K211)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L211,'i25'!L211,'i26'!L211,'i27'!L211,'i28'!L211)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M211,'i25'!M211,'i26'!M211,'i27'!M211,'i28'!M211)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N211,'i25'!N211,'i26'!N211,'i27'!N211,'i28'!N211)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O211,'i25'!O211,'i26'!O211,'i27'!O211,'i28'!O211)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P211,'i25'!P211,'i26'!P211,'i27'!P211,'i28'!P211)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q211,'i25'!Q211,'i26'!Q211,'i27'!Q211,'i28'!Q211)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R211,'i25'!R211,'i26'!R211,'i27'!R211,'i28'!R211)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S211,'i25'!S211,'i26'!S211,'i27'!S211,'i28'!S211)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T211,'i25'!T211,'i26'!T211,'i27'!T211,'i28'!T211)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U211,'i25'!U211,'i26'!U211,'i27'!U211,'i28'!U211)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V211,'i25'!V211,'i26'!V211,'i27'!V211,'i28'!V211)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W211,'i25'!W211,'i26'!W211,'i27'!W211,'i28'!W211)","v":4}]
[null,null,null,"N-1 security material economic consequence | Target",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I212,'i25'!I212,'i26'!I212,'i27'!I212,'i28'!I212)","v":24},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J212,'i25'!J212,'i26'!J212,'i27'!J212,'i28'!J212)","v":24},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K212,'i25'!K212,'i26'!K212,'i27'!K212,'i28'!K212)","v":24},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L212,'i25'!L212,'i26'!L212,'i27'!L212,'i28'!L212)","v":24},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M212,'i25'!M212,'i26'!M212,'i27'!M212,'i28'!M212)","v":24},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N212,'i25'!N212,'i26'!N212,'i27'!N212,'i28'!N212)","v":21},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O212,'i25'!O212,'i26'!O212,'i27'!O212,'i28'!O212)","v":21},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P212,'i25'!P212,'i26'!P212,'i27'!P212,'i28'!P212)","v":21},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q212,'i25'!Q212,'i26'!Q212,'i27'!Q212,'i28'!Q212)","v":21},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R212,'i25'!R212,'i26'!R212,'i27'!R212,'i28'!R212)","v":21},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S212,'i25'!S212,'i26'!S212,'i27'!S212,'i28'!S212)","v":21},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T212,'i25'!T212,'i26'!T212,'i27'!T212,'i28'!T212)","v":21},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U212,'i25'!U212,'i26'!U212,'i27'!U212,'i28'!U212)","v":21},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V212,'i25'!V212,'i26'!V212,'i27'!V212,'i28'!V212)","v":21},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W212,'i25'!W212,'i26'!W212,'i27'!W212,'i28'!W212)","v":21}]
[null,null,null,"N security high economic consequence | Target",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I213,'i25'!I213,'i26'!I213,'i27'!I213,'i28'!I213)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J213,'i25'!J213,'i26'!J213,'i27'!J213,'i28'!J213)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K213,'i25'!K213,'i26'!K213,'i27'!K213,'i28'!K213)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L213,'i25'!L213,'i26'!L213,'i27'!L213,'i28'!L213)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M213,'i25'!M213,'i26'!M213,'i27'!M213,'i28'!M213)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N213,'i25'!N213,'i26'!N213,'i27'!N213,'i28'!N213)","v":2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O213,'i25'!O213,'i26'!O213,'i27'!O213,'i28'!O213)","v":2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P213,'i25'!P213,'i26'!P213,'i27'!P213,'i28'!P213)","v":2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q213,'i25'!Q213,'i26'!Q213,'i27'!Q213,'i28'!Q213)","v":2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R213,'i25'!R213,'i26'!R213,'i27'!R213,'i28'!R213)","v":2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S213,'i25'!S213,'i26'!S213,'i27'!S213,'i28'!S213)","v":2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T213,'i25'!T213,'i26'!T213,'i27'!T213,'i28'!T213)","v":2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U213,'i25'!U213,'i26'!U213,'i27'!U213,'i28'!U213)","v":2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V213,'i25'!V213,'i26'!V213,'i27'!V213,'i28'!V213)","v":2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W213,'i25'!W213,'i26'!W213,'i27'!W213,'i28'!W213)","v":2}]
[null,null,null,"N security material economic consequence | Target",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I214,'i25'!I214,'i26'!I214,'i27'!I214,'i28'!I214)","v":23},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J214,'i25'!J214,'i26'!J214,'i27'!J214,'i28'!J214)","v":23},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K214,'i25'!K214,'i26'!K214,'i27'!K214,'i28'!K214)","v":23},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L214,'i25'!L214,'i26'!L214,'i27'!L214,'i28'!L214)","v":23},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M214,'i25'!M214,'i26'!M214,'i27'!M214,'i28'!M214)","v":23},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N214,'i25'!N214,'i26'!N214,'i27'!N214,'i28'!N214)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O214,'i25'!O214,'i26'!O214,'i27'!O214,'i28'!O214)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P214,'i25'!P214,'i26'!P214,'i27'!P214,'i28'!P214)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q214,'i25'!Q214,'i26'!Q214,'i27'!Q214,'i28'!Q214)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R214,'i25'!R214,'i26'!R214,'i27'!R214,'i28'!R214)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S214,'i25'!S214,'i26'!S214,'i27'!S214,'i28'!S214)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T214,'i25'!T214,'i26'!T214,'i27'!T214,'i28'!T214)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U214,'i25'!U214,'i26'!U214,'i27'!U214,'i28'!U214)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V214,'i25'!V214,'i26'!V214,'i27'!V214,'i28'!V214)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W214,'i25'!W214,'i26'!W214,'i27'!W214,'i28'!W214)","v":15}]
[null,null,null,"N-1 security generator | Target",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I215,'i25'!I215,'i26'!I215,'i27'!I215,'i28'!I215)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J215,'i25'!J215,'i26'!J215,'i27'!J215,'i28'!J215)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K215,'i25'!K215,'i26'!K215,'i27'!K215,'i28'!K215)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L215,'i25'!L215,'i26'!L215,'i27'!L215,'i28'!L215)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M215,'i25'!M215,'i26'!M215,'i27'!M215,'i28'!M215)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N215,'i25'!N215,'i26'!N215,'i27'!N215,'i28'!N215)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O215,'i25'!O215,'i26'!O215,'i27'!O215,'i28'!O215)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P215,'i25'!P215,'i26'!P215,'i27'!P215,'i28'!P215)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q215,'i25'!Q215,'i26'!Q215,'i27'!Q215,'i28'!Q215)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R215,'i25'!R215,'i26'!R215,'i27'!R215,'i28'!R215)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S215,'i25'!S215,'i26'!S215,'i27'!S215,'i28'!S215)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T215,'i25'!T215,'i26'!T215,'i27'!T215,'i28'!T215)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U215,'i25'!U215,'i26'!U215,'i27'!U215,'i28'!U215)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V215,'i25'!V215,'i26'!V215,'i27'!V215,'i28'!V215)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W215,'i25'!W215,'i26'!W215,'i27'!W215,'i28'!W215)","v":9}]
[null,null,null,"N security generator | Target",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I216,'i25'!I216,'i26'!I216,'i27'!I216,'i28'!I216)","v":12},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J216,'i25'!J216,'i26'!J216,'i27'!J216,'i28'!J216)","v":12},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K216,'i25'!K216,'i26'!K216,'i27'!K216,'i28'!K216)","v":12},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L216,'i25'!L216,'i26'!L216,'i27'!L216,'i28'!L216)","v":12},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M216,'i25'!M216,'i26'!M216,'i27'!M216,'i28'!M216)","v":12},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N216,'i25'!N216,'i26'!N216,'i27'!N216,'i28'!N216)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O216,'i25'!O216,'i26'!O216,'i27'!O216,'i28'!O216)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P216,'i25'!P216,'i26'!P216,'i27'!P216,'i28'!P216)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q216,'i25'!Q216,'i26'!Q216,'i27'!Q216,'i28'!Q216)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R216,'i25'!R216,'i26'!R216,'i27'!R216,'i28'!R216)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S216,'i25'!S216,'i26'!S216,'i27'!S216,'i28'!S216)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T216,'i25'!T216,'i26'!T216,'i27'!T216,'i28'!T216)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U216,'i25'!U216,'i26'!U216,'i27'!U216,'i28'!U216)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V216,'i25'!V216,'i26'!V216,'i27'!V216,'i28'!V216)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W216,'i25'!W216,'i26'!W216,'i27'!W216,'i28'!W216)","v":7}]
[null,null,null,"N-1 security high economic consequence | Collar",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I217,'i25'!I217,'i26'!I217,'i27'!I217,'i28'!I217)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J217,'i25'!J217,'i26'!J217,'i27'!J217,'i28'!J217)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K217,'i25'!K217,'i26'!K217,'i27'!K217,'i28'!K217)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L217,'i25'!L217,'i26'!L217,'i27'!L217,'i28'!L217)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M217,'i25'!M217,'i26'!M217,'i27'!M217,'i28'!M217)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N217,'i25'!N217,'i26'!N217,'i27'!N217,'i28'!N217)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O217,'i25'!O217,'i26'!O217,'i27'!O217,'i28'!O217)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P217,'i25'!P217,'i26'!P217,'i27'!P217,'i28'!P217)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q217,'i25'!Q217,'i26'!Q217,'i27'!Q217,'i28'!Q217)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R217,'i25'!R217,'i26'!R217,'i27'!R217,'i28'!R217)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S217,'i25'!S217,'i26'!S217,'i27'!S217,'i28'!S217)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T217,'i25'!T217,'i26'!T217,'i27'!T217,'i28'!T217)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U217,'i25'!U217,'i26'!U217,'i27'!U217,'i28'!U217)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V217,'i25'!V217,'i26'!V217,'i27'!V217,'i28'!V217)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W217,'i25'!W217,'i26'!W217,'i27'!W217,'i28'!W217)","v":8}]
[null,null,null,"N-1 security material economic consequence | Collar",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I218,'i25'!I218,'i26'!I218,'i27'!I218,'i28'!I218)","v":41},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J218,'i25'!J218,'i26'!J218,'i27'!J218,'i28'!J218)","v":41},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K218,'i25'!K218,'i26'!K218,'i27'!K218,'i28'!K218)","v":41},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L218,'i25'!L218,'i26'!L218,'i27'!L218,'i28'!L218)","v":41},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M218,'i25'!M218,'i26'!M218,'i27'!M218,'i28'!M218)","v":41},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N218,'i25'!N218,'i26'!N218,'i27'!N218,'i28'!N218)","v":38},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O218,'i25'!O218,'i26'!O218,'i27'!O218,'i28'!O218)","v":38},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P218,'i25'!P218,'i26'!P218,'i27'!P218,'i28'!P218)","v":38},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q218,'i25'!Q218,'i26'!Q218,'i27'!Q218,'i28'!Q218)","v":38},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R218,'i25'!R218,'i26'!R218,'i27'!R218,'i28'!R218)","v":38},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S218,'i25'!S218,'i26'!S218,'i27'!S218,'i28'!S218)","v":38},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T218,'i25'!T218,'i26'!T218,'i27'!T218,'i28'!T218)","v":38},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U218,'i25'!U218,'i26'!U218,'i27'!U218,'i28'!U218)","v":38},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V218,'i25'!V218,'i26'!V218,'i27'!V218,'i28'!V218)","v":38},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W218,'i25'!W218,'i26'!W218,'i27'!W218,'i28'!W218)","v":38}]
[null,null,null,"N security high economic consequence | Collar",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I219,'i25'!I219,'i26'!I219,'i27'!I219,'i28'!I219)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J219,'i25'!J219,'i26'!J219,'i27'!J219,'i28'!J219)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K219,'i25'!K219,'i26'!K219,'i27'!K219,'i28'!K219)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L219,'i25'!L219,'i26'!L219,'i27'!L219,'i28'!L219)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M219,'i25'!M219,'i26'!M219,'i27'!M219,'i28'!M219)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N219,'i25'!N219,'i26'!N219,'i27'!N219,'i28'!N219)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O219,'i25'!O219,'i26'!O219,'i27'!O219,'i28'!O219)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P219,'i25'!P219,'i26'!P219,'i27'!P219,'i28'!P219)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q219,'i25'!Q219,'i26'!Q219,'i27'!Q219,'i28'!Q219)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R219,'i25'!R219,'i26'!R219,'i27'!R219,'i28'!R219)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S219,'i25'!S219,'i26'!S219,'i27'!S219,'i28'!S219)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T219,'i25'!T219,'i26'!T219,'i27'!T219,'i28'!T219)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U219,'i25'!U219,'i26'!U219,'i27'!U219,'i28'!U219)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V219,'i25'!V219,'i26'!V219,'i27'!V219,'i28'!V219)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W219,'i25'!W219,'i26'!W219,'i27'!W219,'i28'!W219)","v":4}]
[null,null,null,"N security material economic consequence | Collar",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I220,'i25'!I220,'i26'!I220,'i27'!I220,'i28'!I220)","v":37},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J220,'i25'!J220,'i26'!J220,'i27'!J220,'i28'!J220)","v":37},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K220,'i25'!K220,'i26'!K220,'i27'!K220,'i28'!K220)","v":37},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L220,'i25'!L220,'i26'!L220,'i27'!L220,'i28'!L220)","v":37},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M220,'i25'!M220,'i26'!M220,'i27'!M220,'i28'!M220)","v":37},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N220,'i25'!N220,'i26'!N220,'i27'!N220,'i28'!N220)","v":26},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O220,'i25'!O220,'i26'!O220,'i27'!O220,'i28'!O220)","v":26},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P220,'i25'!P220,'i26'!P220,'i27'!P220,'i28'!P220)","v":26},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q220,'i25'!Q220,'i26'!Q220,'i27'!Q220,'i28'!Q220)","v":26},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R220,'i25'!R220,'i26'!R220,'i27'!R220,'i28'!R220)","v":26},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S220,'i25'!S220,'i26'!S220,'i27'!S220,'i28'!S220)","v":26},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T220,'i25'!T220,'i26'!T220,'i27'!T220,'i28'!T220)","v":26},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U220,'i25'!U220,'i26'!U220,'i27'!U220,'i28'!U220)","v":26},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V220,'i25'!V220,'i26'!V220,'i27'!V220,'i28'!V220)","v":26},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W220,'i25'!W220,'i26'!W220,'i27'!W220,'i28'!W220)","v":26}]
[null,null,null,"N-1 security generator | Collar",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I221,'i25'!I221,'i26'!I221,'i27'!I221,'i28'!I221)","v":13},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J221,'i25'!J221,'i26'!J221,'i27'!J221,'i28'!J221)","v":13},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K221,'i25'!K221,'i26'!K221,'i27'!K221,'i28'!K221)","v":13},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L221,'i25'!L221,'i26'!L221,'i27'!L221,'i28'!L221)","v":13},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M221,'i25'!M221,'i26'!M221,'i27'!M221,'i28'!M221)","v":13},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N221,'i25'!N221,'i26'!N221,'i27'!N221,'i28'!N221)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O221,'i25'!O221,'i26'!O221,'i27'!O221,'i28'!O221)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P221,'i25'!P221,'i26'!P221,'i27'!P221,'i28'!P221)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q221,'i25'!Q221,'i26'!Q221,'i27'!Q221,'i28'!Q221)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R221,'i25'!R221,'i26'!R221,'i27'!R221,'i28'!R221)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S221,'i25'!S221,'i26'!S221,'i27'!S221,'i28'!S221)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T221,'i25'!T221,'i26'!T221,'i27'!T221,'i28'!T221)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U221,'i25'!U221,'i26'!U221,'i27'!U221,'i28'!U221)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V221,'i25'!V221,'i26'!V221,'i27'!V221,'i28'!V221)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W221,'i25'!W221,'i26'!W221,'i27'!W221,'i28'!W221)","v":14}]
[null,null,null,"N security generator | Collar",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I222,'i25'!I222,'i26'!I222,'i27'!I222,'i28'!I222)","v":18},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J222,'i25'!J222,'i26'!J222,'i27'!J222,'i28'!J222)","v":18},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K222,'i25'!K222,'i26'!K222,'i27'!K222,'i28'!K222)","v":18},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L222,'i25'!L222,'i26'!L222,'i27'!L222,'i28'!L222)","v":18},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M222,'i25'!M222,'i26'!M222,'i27'!M222,'i28'!M222)","v":18},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N222,'i25'!N222,'i26'!N222,'i27'!N222,'i28'!N222)","v":10},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O222,'i25'!O222,'i26'!O222,'i27'!O222,'i28'!O222)","v":10},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P222,'i25'!P222,'i26'!P222,'i27'!P222,'i28'!P222)","v":10},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q222,'i25'!Q222,'i26'!Q222,'i27'!Q222,'i28'!Q222)","v":10},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R222,'i25'!R222,'i26'!R222,'i27'!R222,'i28'!R222)","v":10},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S222,'i25'!S222,'i26'!S222,'i27'!S222,'i28'!S222)","v":10},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T222,'i25'!T222,'i26'!T222,'i27'!T222,'i28'!T222)","v":10},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U222,'i25'!U222,'i26'!U222,'i27'!U222,'i28'!U222)","v":10},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V222,'i25'!V222,'i26'!V222,'i27'!V222,'i28'!V222)","v":10},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W222,'i25'!W222,'i26'!W222,'i27'!W222,'i28'!W222)","v":10}]
[null,null,null,"N-1 security high economic consequence | Quality standard",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I223,'i25'!I223,'i26'!I223,'i27'!I223,'i28'!I223)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J223,'i25'!J223,'i26'!J223,'i27'!J223,'i28'!J223)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K223,'i25'!K223,'i26'!K223,'i27'!K223,'i28'!K223)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L223,'i25'!L223,'i26'!L223,'i27'!L223,'i28'!L223)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M223,'i25'!M223,'i26'!M223,'i27'!M223,'i28'!M223)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N223,'i25'!N223,'i26'!N223,'i27'!N223,'i28'!N223)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O223,'i25'!O223,'i26'!O223,'i27'!O223,'i28'!O223)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P223,'i25'!P223,'i26'!P223,'i27'!P223,'i28'!P223)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q223,'i25'!Q223,'i26'!Q223,'i27'!Q223,'i28'!Q223)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R223,'i25'!R223,'i26'!R223,'i27'!R223,'i28'!R223)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S223,'i25'!S223,'i26'!S223,'i27'!S223,'i28'!S223)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T223,'i25'!T223,'i26'!T223,'i27'!T223,'i28'!T223)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U223,'i25'!U223,'i26'!U223,'i27'!U223,'i28'!U223)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V223,'i25'!V223,'i26'!V223,'i27'!V223,'i28'!V223)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W223,'i25'!W223,'i26'!W223,'i27'!W223,'i28'!W223)","v":8}]
[null,null,null,"N-1 security material economic consequence | Quality standard",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I224,'i25'!I224,'i26'!I224,'i27'!I224,'i28'!I224)","v":41},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J224,'i25'!J224,'i26'!J224,'i27'!J224,'i28'!J224)","v":41},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K224,'i25'!K224,'i26'!K224,'i27'!K224,'i28'!K224)","v":41},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L224,'i25'!L224,'i26'!L224,'i27'!L224,'i28'!L224)","v":41},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M224,'i25'!M224,'i26'!M224,'i27'!M224,'i28'!M224)","v":41},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N224,'i25'!N224,'i26'!N224,'i27'!N224,'i28'!N224)","v":38},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O224,'i25'!O224,'i26'!O224,'i27'!O224,'i28'!O224)","v":38},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P224,'i25'!P224,'i26'!P224,'i27'!P224,'i28'!P224)","v":38},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q224,'i25'!Q224,'i26'!Q224,'i27'!Q224,'i28'!Q224)","v":38},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R224,'i25'!R224,'i26'!R224,'i27'!R224,'i28'!R224)","v":38},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S224,'i25'!S224,'i26'!S224,'i27'!S224,'i28'!S224)","v":38},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T224,'i25'!T224,'i26'!T224,'i27'!T224,'i28'!T224)","v":38},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U224,'i25'!U224,'i26'!U224,'i27'!U224,'i28'!U224)","v":38},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V224,'i25'!V224,'i26'!V224,'i27'!V224,'i28'!V224)","v":38},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W224,'i25'!W224,'i26'!W224,'i27'!W224,'i28'!W224)","v":38}]
[null,null,null,"N security high economic consequence | Quality standard",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I225,'i25'!I225,'i26'!I225,'i27'!I225,'i28'!I225)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J225,'i25'!J225,'i26'!J225,'i27'!J225,'i28'!J225)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K225,'i25'!K225,'i26'!K225,'i27'!K225,'i28'!K225)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L225,'i25'!L225,'i26'!L225,'i27'!L225,'i28'!L225)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M225,'i25'!M225,'i26'!M225,'i27'!M225,'i28'!M225)","v":8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N225,'i25'!N225,'i26'!N225,'i27'!N225,'i28'!N225)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O225,'i25'!O225,'i26'!O225,'i27'!O225,'i28'!O225)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P225,'i25'!P225,'i26'!P225,'i27'!P225,'i28'!P225)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q225,'i25'!Q225,'i26'!Q225,'i27'!Q225,'i28'!Q225)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R225,'i25'!R225,'i26'!R225,'i27'!R225,'i28'!R225)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S225,'i25'!S225,'i26'!S225,'i27'!S225,'i28'!S225)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T225,'i25'!T225,'i26'!T225,'i27'!T225,'i28'!T225)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U225,'i25'!U225,'i26'!U225,'i27'!U225,'i28'!U225)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V225,'i25'!V225,'i26'!V225,'i27'!V225,'i28'!V225)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W225,'i25'!W225,'i26'!W225,'i27'!W225,'i28'!W225)","v":4}]
[null,null,null,"N security material economic consequence | Quality standard",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I226,'i25'!I226,'i26'!I226,'i27'!I226,'i28'!I226)","v":37},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J226,'i25'!J226,'i26'!J226,'i27'!J226,'i28'!J226)","v":37},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K226,'i25'!K226,'i26'!K226,'i27'!K226,'i28'!K226)","v":37},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L226,'i25'!L226,'i26'!L226,'i27'!L226,'i28'!L226)","v":37},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M226,'i25'!M226,'i26'!M226,'i27'!M226,'i28'!M226)","v":37},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N226,'i25'!N226,'i26'!N226,'i27'!N226,'i28'!N226)","v":26},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O226,'i25'!O226,'i26'!O226,'i27'!O226,'i28'!O226)","v":26},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P226,'i25'!P226,'i26'!P226,'i27'!P226,'i28'!P226)","v":26},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q226,'i25'!Q226,'i26'!Q226,'i27'!Q226,'i28'!Q226)","v":26},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R226,'i25'!R226,'i26'!R226,'i27'!R226,'i28'!R226)","v":26},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S226,'i25'!S226,'i26'!S226,'i27'!S226,'i28'!S226)","v":26},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T226,'i25'!T226,'i26'!T226,'i27'!T226,'i28'!T226)","v":26},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U226,'i25'!U226,'i26'!U226,'i27'!U226,'i28'!U226)","v":26},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V226,'i25'!V226,'i26'!V226,'i27'!V226,'i28'!V226)","v":26},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W226,'i25'!W226,'i26'!W226,'i27'!W226,'i28'!W226)","v":26}]
[null,null,null,"N-1 security generator | Quality standard",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I227,'i25'!I227,'i26'!I227,'i27'!I227,'i28'!I227)","v":13},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J227,'i25'!J227,'i26'!J227,'i27'!J227,'i28'!J227)","v":13},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K227,'i25'!K227,'i26'!K227,'i27'!K227,'i28'!K227)","v":13},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L227,'i25'!L227,'i26'!L227,'i27'!L227,'i28'!L227)","v":13},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M227,'i25'!M227,'i26'!M227,'i27'!M227,'i28'!M227)","v":13},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N227,'i25'!N227,'i26'!N227,'i27'!N227,'i28'!N227)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O227,'i25'!O227,'i26'!O227,'i27'!O227,'i28'!O227)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P227,'i25'!P227,'i26'!P227,'i27'!P227,'i28'!P227)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q227,'i25'!Q227,'i26'!Q227,'i27'!Q227,'i28'!Q227)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R227,'i25'!R227,'i26'!R227,'i27'!R227,'i28'!R227)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S227,'i25'!S227,'i26'!S227,'i27'!S227,'i28'!S227)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T227,'i25'!T227,'i26'!T227,'i27'!T227,'i28'!T227)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U227,'i25'!U227,'i26'!U227,'i27'!U227,'i28'!U227)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V227,'i25'!V227,'i26'!V227,'i27'!V227,'i28'!V227)","v":14},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W227,'i25'!W227,'i26'!W227,'i27'!W227,'i28'!W227)","v":14}]
[null,null,null,"N security generator | Quality standard",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I228,'i25'!I228,'i26'!I228,'i27'!I228,'i28'!I228)","v":18},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J228,'i25'!J228,'i26'!J228,'i27'!J228,'i28'!J228)","v":18},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K228,'i25'!K228,'i26'!K228,'i27'!K228,'i28'!K228)","v":18},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L228,'i25'!L228,'i26'!L228,'i27'!L228,'i28'!L228)","v":18},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M228,'i25'!M228,'i26'!M228,'i27'!M228,'i28'!M228)","v":18},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N228,'i25'!N228,'i26'!N228,'i27'!N228,'i28'!N228)","v":10},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O228,'i25'!O228,'i26'!O228,'i27'!O228,'i28'!O228)","v":10},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P228,'i25'!P228,'i26'!P228,'i27'!P228,'i28'!P228)","v":10},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q228,'i25'!Q228,'i26'!Q228,'i27'!Q228,'i28'!Q228)","v":10},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R228,'i25'!R228,'i26'!R228,'i27'!R228,'i28'!R228)","v":10},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S228,'i25'!S228,'i26'!S228,'i27'!S228,'i28'!S228)","v":10},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T228,'i25'!T228,'i26'!T228,'i27'!T228,'i28'!T228)","v":10},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U228,'i25'!U228,'i26'!U228,'i27'!U228,'i28'!U228)","v":10},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V228,'i25'!V228,'i26'!V228,'i27'!V228,'i28'!V228)","v":10},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W228,'i25'!W228,'i26'!W228,'i27'!W228,'i28'!W228)","v":10}]
[null,null,null,"N-1 security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I229,'i25'!I229,'i26'!I229,'i27'!I229,'i28'!I229)","v":335714},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J229,'i25'!J229,'i26'!J229,'i27'!J229,'i28'!J229)","v":335714},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K229,'i25'!K229,'i26'!K229,'i27'!K229,'i28'!K229)","v":335714},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L229,'i25'!L229,'i26'!L229,'i27'!L229,'i28'!L229)","v":335714},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M229,'i25'!M229,'i26'!M229,'i27'!M229,'i28'!M229)","v":335714},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N229,'i25'!N229,'i26'!N229,'i27'!N229,'i28'!N229)","v":789666},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O229,'i25'!O229,'i26'!O229,'i27'!O229,'i28'!O229)","v":789666},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P229,'i25'!P229,'i26'!P229,'i27'!P229,'i28'!P229)","v":789666},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q229,'i25'!Q229,'i26'!Q229,'i27'!Q229,'i28'!Q229)","v":789666},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R229,'i25'!R229,'i26'!R229,'i27'!R229,'i28'!R229)","v":789666},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S229,'i25'!S229,'i26'!S229,'i27'!S229,'i28'!S229)","v":789666},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T229,'i25'!T229,'i26'!T229,'i27'!T229,'i28'!T229)","v":789666},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U229,'i25'!U229,'i26'!U229,'i27'!U229,'i28'!U229)","v":789666},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V229,'i25'!V229,'i26'!V229,'i27'!V229,'i28'!V229)","v":789666},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W229,'i25'!W229,'i26'!W229,'i27'!W229,'i28'!W229)","v":789666}]
[null,null,null,"N-1 security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I230,'i25'!I230,'i26'!I230,'i27'!I230,'i28'!I230)","v":40294},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J230,'i25'!J230,'i26'!J230,'i27'!J230,'i28'!J230)","v":40294},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K230,'i25'!K230,'i26'!K230,'i27'!K230,'i28'!K230)","v":40294},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L230,'i25'!L230,'i26'!L230,'i27'!L230,'i28'!L230)","v":40294},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M230,'i25'!M230,'i26'!M230,'i27'!M230,'i28'!M230)","v":40294},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N230,'i25'!N230,'i26'!N230,'i27'!N230,'i28'!N230)","v":170537},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O230,'i25'!O230,'i26'!O230,'i27'!O230,'i28'!O230)","v":170537},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P230,'i25'!P230,'i26'!P230,'i27'!P230,'i28'!P230)","v":170537},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q230,'i25'!Q230,'i26'!Q230,'i27'!Q230,'i28'!Q230)","v":170537},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R230,'i25'!R230,'i26'!R230,'i27'!R230,'i28'!R230)","v":170537},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S230,'i25'!S230,'i26'!S230,'i27'!S230,'i28'!S230)","v":170537},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T230,'i25'!T230,'i26'!T230,'i27'!T230,'i28'!T230)","v":170537},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U230,'i25'!U230,'i26'!U230,'i27'!U230,'i28'!U230)","v":170537},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V230,'i25'!V230,'i26'!V230,'i27'!V230,'i28'!V230)","v":170537},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W230,'i25'!W230,'i26'!W230,'i27'!W230,'i28'!W230)","v":170537}]
[null,null,null,"N security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I231,'i25'!I231,'i26'!I231,'i27'!I231,'i28'!I231)","v":250000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J231,'i25'!J231,'i26'!J231,'i27'!J231,'i28'!J231)","v":250000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K231,'i25'!K231,'i26'!K231,'i27'!K231,'i28'!K231)","v":250000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L231,'i25'!L231,'i26'!L231,'i27'!L231,'i28'!L231)","v":250000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M231,'i25'!M231,'i26'!M231,'i27'!M231,'i28'!M231)","v":250000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N231,'i25'!N231,'i26'!N231,'i27'!N231,'i28'!N231)","v":185592},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O231,'i25'!O231,'i26'!O231,'i27'!O231,'i28'!O231)","v":185592},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P231,'i25'!P231,'i26'!P231,'i27'!P231,'i28'!P231)","v":185592},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q231,'i25'!Q231,'i26'!Q231,'i27'!Q231,'i28'!Q231)","v":185592},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R231,'i25'!R231,'i26'!R231,'i27'!R231,'i28'!R231)","v":185592},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S231,'i25'!S231,'i26'!S231,'i27'!S231,'i28'!S231)","v":185592},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T231,'i25'!T231,'i26'!T231,'i27'!T231,'i28'!T231)","v":185592},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U231,'i25'!U231,'i26'!U231,'i27'!U231,'i28'!U231)","v":185592},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V231,'i25'!V231,'i26'!V231,'i27'!V231,'i28'!V231)","v":185592},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W231,'i25'!W231,'i26'!W231,'i27'!W231,'i28'!W231)","v":185592}]
[null,null,null,"N security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I232,'i25'!I232,'i26'!I232,'i27'!I232,'i28'!I232)","v":41786},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J232,'i25'!J232,'i26'!J232,'i27'!J232,'i28'!J232)","v":41786},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K232,'i25'!K232,'i26'!K232,'i27'!K232,'i28'!K232)","v":41786},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L232,'i25'!L232,'i26'!L232,'i27'!L232,'i28'!L232)","v":41786},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M232,'i25'!M232,'i26'!M232,'i27'!M232,'i28'!M232)","v":41786},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N232,'i25'!N232,'i26'!N232,'i27'!N232,'i28'!N232)","v":57795},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O232,'i25'!O232,'i26'!O232,'i27'!O232,'i28'!O232)","v":57795},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P232,'i25'!P232,'i26'!P232,'i27'!P232,'i28'!P232)","v":57795},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q232,'i25'!Q232,'i26'!Q232,'i27'!Q232,'i28'!Q232)","v":57795},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R232,'i25'!R232,'i26'!R232,'i27'!R232,'i28'!R232)","v":57795},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S232,'i25'!S232,'i26'!S232,'i27'!S232,'i28'!S232)","v":57795},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T232,'i25'!T232,'i26'!T232,'i27'!T232,'i28'!T232)","v":57795},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U232,'i25'!U232,'i26'!U232,'i27'!U232,'i28'!U232)","v":57795},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V232,'i25'!V232,'i26'!V232,'i27'!V232,'i28'!V232)","v":57795},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W232,'i25'!W232,'i26'!W232,'i27'!W232,'i28'!W232)","v":57795}]
[null,null,null,"N-1 security generator | Incentive rate",null,null,"$",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I233,'i25'!I233,'i26'!I233,'i27'!I233,'i28'!I233)","v":62500},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J233,'i25'!J233,'i26'!J233,'i27'!J233,'i28'!J233)","v":62500},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K233,'i25'!K233,'i26'!K233,'i27'!K233,'i28'!K233)","v":62500},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L233,'i25'!L233,'i26'!L233,'i27'!L233,'i28'!L233)","v":62500},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M233,'i25'!M233,'i26'!M233,'i27'!M233,'i28'!M233)","v":62500},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N233,'i25'!N233,'i26'!N233,'i27'!N233,'i28'!N233)","v":50000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O233,'i25'!O233,'i26'!O233,'i27'!O233,'i28'!O233)","v":50000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P233,'i25'!P233,'i26'!P233,'i27'!P233,'i28'!P233)","v":50000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q233,'i25'!Q233,'i26'!Q233,'i27'!Q233,'i28'!Q233)","v":50000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R233,'i25'!R233,'i26'!R233,'i27'!R233,'i28'!R233)","v":50000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S233,'i25'!S233,'i26'!S233,'i27'!S233,'i28'!S233)","v":50000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T233,'i25'!T233,'i26'!T233,'i27'!T233,'i28'!T233)","v":50000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U233,'i25'!U233,'i26'!U233,'i27'!U233,'i28'!U233)","v":50000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V233,'i25'!V233,'i26'!V233,'i27'!V233,'i28'!V233)","v":50000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W233,'i25'!W233,'i26'!W233,'i27'!W233,'i28'!W233)","v":50000}]
[null,null,null,"N security generator | Incentive rate",null,null,"$",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I234,'i25'!I234,'i26'!I234,'i27'!I234,'i28'!I234)","v":41667},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J234,'i25'!J234,'i26'!J234,'i27'!J234,'i28'!J234)","v":41667},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K234,'i25'!K234,'i26'!K234,'i27'!K234,'i28'!K234)","v":41667},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L234,'i25'!L234,'i26'!L234,'i27'!L234,'i28'!L234)","v":41667},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M234,'i25'!M234,'i26'!M234,'i27'!M234,'i28'!M234)","v":41667},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N234,'i25'!N234,'i26'!N234,'i27'!N234,'i28'!N234)","v":83333},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O234,'i25'!O234,'i26'!O234,'i27'!O234,'i28'!O234)","v":83333},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P234,'i25'!P234,'i26'!P234,'i27'!P234,'i28'!P234)","v":83333},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q234,'i25'!Q234,'i26'!Q234,'i27'!Q234,'i28'!Q234)","v":83333},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R234,'i25'!R234,'i26'!R234,'i27'!R234,'i28'!R234)","v":83333},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S234,'i25'!S234,'i26'!S234,'i27'!S234,'i28'!S234)","v":83333},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T234,'i25'!T234,'i26'!T234,'i27'!T234,'i28'!T234)","v":83333},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U234,'i25'!U234,'i26'!U234,'i27'!U234,'i28'!U234)","v":83333},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V234,'i25'!V234,'i26'!V234,'i27'!V234,'i28'!V234)","v":83333},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W234,'i25'!W234,'i26'!W234,'i27'!W234,'i28'!W234)","v":83333}]
[null,null,null,"N-1 security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I235,'i25'!I235,'i26'!I235,'i27'!I235,'i28'!I235)","v":1},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J235,'i25'!J235,'i26'!J235,'i27'!J235,'i28'!J235)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K235,'i25'!K235,'i26'!K235,'i27'!K235,'i28'!K235)","v":5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L235,'i25'!L235,'i26'!L235,'i27'!L235,'i28'!L235)","v":5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M235,'i25'!M235,'i26'!M235,'i27'!M235,'i28'!M235)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N235,'i25'!N235,'i26'!N235,'i27'!N235,'i28'!N235)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O235,'i25'!O235,'i26'!O235,'i27'!O235,'i28'!O235)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P235,'i25'!P235,'i26'!P235,'i27'!P235,'i28'!P235)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q235,'i25'!Q235,'i26'!Q235,'i27'!Q235,'i28'!Q235)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R235,'i25'!R235,'i26'!R235,'i27'!R235,'i28'!R235)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S235,'i25'!S235,'i26'!S235,'i27'!S235,'i28'!S235)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T235,'i25'!T235,'i26'!T235,'i27'!T235,'i28'!T235)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U235,'i25'!U235,'i26'!U235,'i27'!U235,'i28'!U235)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V235,'i25'!V235,'i26'!V235,'i27'!V235,'i28'!V235)","v":4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W235,'i25'!W235,'i26'!W235,'i27'!W235,'i28'!W235)","v":4}]
[null,null,null,"N-1 security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I236,'i25'!I236,'i26'!I236,'i27'!I236,'i28'!I236)","v":10},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J236,'i25'!J236,'i26'!J236,'i27'!J236,'i28'!J236)","v":17},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K236,'i25'!K236,'i26'!K236,'i27'!K236,'i28'!K236)","v":11},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L236,'i25'!L236,'i26'!L236,'i27'!L236,'i28'!L236)","v":10},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M236,'i25'!M236,'i26'!M236,'i27'!M236,'i28'!M236)","v":24},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N236,'i25'!N236,'i26'!N236,'i27'!N236,'i28'!N236)","v":21},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O236,'i25'!O236,'i26'!O236,'i27'!O236,'i28'!O236)","v":21},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P236,'i25'!P236,'i26'!P236,'i27'!P236,'i28'!P236)","v":21},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q236,'i25'!Q236,'i26'!Q236,'i27'!Q236,'i28'!Q236)","v":21},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R236,'i25'!R236,'i26'!R236,'i27'!R236,'i28'!R236)","v":21},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S236,'i25'!S236,'i26'!S236,'i27'!S236,'i28'!S236)","v":21},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T236,'i25'!T236,'i26'!T236,'i27'!T236,'i28'!T236)","v":21},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U236,'i25'!U236,'i26'!U236,'i27'!U236,'i28'!U236)","v":21},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V236,'i25'!V236,'i26'!V236,'i27'!V236,'i28'!V236)","v":21},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W236,'i25'!W236,'i26'!W236,'i27'!W236,'i28'!W236)","v":21}]
[null,null,null,"N security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I237,'i25'!I237,'i26'!I237,'i27'!I237,'i28'!I237)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J237,'i25'!J237,'i26'!J237,'i27'!J237,'i28'!J237)","v":3},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K237,'i25'!K237,'i26'!K237,'i27'!K237,'i28'!K237)","v":2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L237,'i25'!L237,'i26'!L237,'i27'!L237,'i28'!L237)","v":2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M237,'i25'!M237,'i26'!M237,'i27'!M237,'i28'!M237)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N237,'i25'!N237,'i26'!N237,'i27'!N237,'i28'!N237)","v":2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O237,'i25'!O237,'i26'!O237,'i27'!O237,'i28'!O237)","v":2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P237,'i25'!P237,'i26'!P237,'i27'!P237,'i28'!P237)","v":2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q237,'i25'!Q237,'i26'!Q237,'i27'!Q237,'i28'!Q237)","v":2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R237,'i25'!R237,'i26'!R237,'i27'!R237,'i28'!R237)","v":2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S237,'i25'!S237,'i26'!S237,'i27'!S237,'i28'!S237)","v":2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T237,'i25'!T237,'i26'!T237,'i27'!T237,'i28'!T237)","v":2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U237,'i25'!U237,'i26'!U237,'i27'!U237,'i28'!U237)","v":2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V237,'i25'!V237,'i26'!V237,'i27'!V237,'i28'!V237)","v":2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W237,'i25'!W237,'i26'!W237,'i27'!W237,'i28'!W237)","v":2}]
[null,null,null,"N security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I238,'i25'!I238,'i26'!I238,'i27'!I238,'i28'!I238)","v":13},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J238,'i25'!J238,'i26'!J238,'i27'!J238,'i28'!J238)","v":12},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K238,'i25'!K238,'i26'!K238,'i27'!K238,'i28'!K238)","v":16},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L238,'i25'!L238,'i26'!L238,'i27'!L238,'i28'!L238)","v":12},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M238,'i25'!M238,'i26'!M238,'i27'!M238,'i28'!M238)","v":23},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N238,'i25'!N238,'i26'!N238,'i27'!N238,'i28'!N238)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O238,'i25'!O238,'i26'!O238,'i27'!O238,'i28'!O238)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P238,'i25'!P238,'i26'!P238,'i27'!P238,'i28'!P238)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q238,'i25'!Q238,'i26'!Q238,'i27'!Q238,'i28'!Q238)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R238,'i25'!R238,'i26'!R238,'i27'!R238,'i28'!R238)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S238,'i25'!S238,'i26'!S238,'i27'!S238,'i28'!S238)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T238,'i25'!T238,'i26'!T238,'i27'!T238,'i28'!T238)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U238,'i25'!U238,'i26'!U238,'i27'!U238,'i28'!U238)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V238,'i25'!V238,'i26'!V238,'i27'!V238,'i28'!V238)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W238,'i25'!W238,'i26'!W238,'i27'!W238,'i28'!W238)","v":15}]
[null,null,null,"N-1 security generator | Assessed Value",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I239,'i25'!I239,'i26'!I239,'i27'!I239,'i28'!I239)","v":11},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J239,'i25'!J239,'i26'!J239,'i27'!J239,'i28'!J239)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K239,'i25'!K239,'i26'!K239,'i27'!K239,'i28'!K239)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L239,'i25'!L239,'i26'!L239,'i27'!L239,'i28'!L239)","v":3},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M239,'i25'!M239,'i26'!M239,'i27'!M239,'i28'!M239)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N239,'i25'!N239,'i26'!N239,'i27'!N239,'i28'!N239)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O239,'i25'!O239,'i26'!O239,'i27'!O239,'i28'!O239)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P239,'i25'!P239,'i26'!P239,'i27'!P239,'i28'!P239)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q239,'i25'!Q239,'i26'!Q239,'i27'!Q239,'i28'!Q239)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R239,'i25'!R239,'i26'!R239,'i27'!R239,'i28'!R239)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S239,'i25'!S239,'i26'!S239,'i27'!S239,'i28'!S239)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T239,'i25'!T239,'i26'!T239,'i27'!T239,'i28'!T239)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U239,'i25'!U239,'i26'!U239,'i27'!U239,'i28'!U239)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V239,'i25'!V239,'i26'!V239,'i27'!V239,'i28'!V239)","v":9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W239,'i25'!W239,'i26'!W239,'i27'!W239,'i28'!W239)","v":9}]
[null,null,null,"N security generator | Assessed Value",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I240,'i25'!I240,'i26'!I240,'i27'!I240,'i28'!I240)","v":2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J240,'i25'!J240,'i26'!J240,'i27'!J240,'i28'!J240)","v":13},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K240,'i25'!K240,'i26'!K240,'i27'!K240,'i28'!K240)","v":16},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L240,'i25'!L240,'i26'!L240,'i27'!L240,'i28'!L240)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M240,'i25'!M240,'i26'!M240,'i27'!M240,'i28'!M240)","v":12},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N240,'i25'!N240,'i26'!N240,'i27'!N240,'i28'!N240)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O240,'i25'!O240,'i26'!O240,'i27'!O240,'i28'!O240)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P240,'i25'!P240,'i26'!P240,'i27'!P240,'i28'!P240)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q240,'i25'!Q240,'i26'!Q240,'i27'!Q240,'i28'!Q240)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R240,'i25'!R240,'i26'!R240,'i27'!R240,'i28'!R240)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S240,'i25'!S240,'i26'!S240,'i27'!S240,'i28'!S240)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T240,'i25'!T240,'i26'!T240,'i27'!T240,'i28'!T240)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U240,'i25'!U240,'i26'!U240,'i27'!U240,'i28'!U240)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V240,'i25'!V240,'i26'!V240,'i27'!V240,'i28'!V240)","v":7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W240,'i25'!W240,'i26'!W240,'i27'!W240,'i28'!W240)","v":7}]
[]
[null,null,"GP2"]
[null,null,"Note:"]
[]
[null,null,null,"N-1 security high economic consequence | Cap",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I245,'i25'!I245,'i26'!I245,'i27'!I245,'i28'!I245)","v":30},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J245,'i25'!J245,'i26'!J245,'i27'!J245,'i28'!J245)","v":30},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K245,'i25'!K245,'i26'!K245,'i27'!K245,'i28'!K245)","v":30},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L245,'i25'!L245,'i26'!L245,'i27'!L245,'i28'!L245)","v":30},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M245,'i25'!M245,'i26'!M245,'i27'!M245,'i28'!M245)","v":30},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N245,'i25'!N245,'i26'!N245,'i27'!N245,'i28'!N245)","v":23},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O245,'i25'!O245,'i26'!O245,'i27'!O245,'i28'!O245)","v":23},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P245,'i25'!P245,'i26'!P245,'i27'!P245,'i28'!P245)","v":23},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q245,'i25'!Q245,'i26'!Q245,'i27'!Q245,'i28'!Q245)","v":23},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R245,'i25'!R245,'i26'!R245,'i27'!R245,'i28'!R245)","v":23},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S245,'i25'!S245,'i26'!S245,'i27'!S245,'i28'!S245)","v":23},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T245,'i25'!T245,'i26'!T245,'i27'!T245,'i28'!T245)","v":23},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U245,'i25'!U245,'i26'!U245,'i27'!U245,'i28'!U245)","v":23},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V245,'i25'!V245,'i26'!V245,'i27'!V245,'i28'!V245)","v":23},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W245,'i25'!W245,'i26'!W245,'i27'!W245,'i28'!W245)","v":23}]
[null,null,null,"N-1 security material economic consequence | Cap",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I246,'i25'!I246,'i26'!I246,'i27'!I246,'i28'!I246)","v":36},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J246,'i25'!J246,'i26'!J246,'i27'!J246,'i28'!J246)","v":36},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K246,'i25'!K246,'i26'!K246,'i27'!K246,'i28'!K246)","v":36},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L246,'i25'!L246,'i26'!L246,'i27'!L246,'i28'!L246)","v":36},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M246,'i25'!M246,'i26'!M246,'i27'!M246,'i28'!M246)","v":36},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N246,'i25'!N246,'i26'!N246,'i27'!N246,'i28'!N246)","v":27},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O246,'i25'!O246,'i26'!O246,'i27'!O246,'i28'!O246)","v":27},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P246,'i25'!P246,'i26'!P246,'i27'!P246,'i28'!P246)","v":27},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q246,'i25'!Q246,'i26'!Q246,'i27'!Q246,'i28'!Q246)","v":27},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R246,'i25'!R246,'i26'!R246,'i27'!R246,'i28'!R246)","v":27},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S246,'i25'!S246,'i26'!S246,'i27'!S246,'i28'!S246)","v":27},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T246,'i25'!T246,'i26'!T246,'i27'!T246,'i28'!T246)","v":27},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U246,'i25'!U246,'i26'!U246,'i27'!U246,'i28'!U246)","v":27},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V246,'i25'!V246,'i26'!V246,'i27'!V246,'i28'!V246)","v":27},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W246,'i25'!W246,'i26'!W246,'i27'!W246,'i28'!W246)","v":27}]
[null,null,null,"N security high economic consequence | Cap",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I247,'i25'!I247,'i26'!I247,'i27'!I247,'i28'!I247)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J247,'i25'!J247,'i26'!J247,'i27'!J247,'i28'!J247)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K247,'i25'!K247,'i26'!K247,'i27'!K247,'i28'!K247)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L247,'i25'!L247,'i26'!L247,'i27'!L247,'i28'!L247)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M247,'i25'!M247,'i26'!M247,'i27'!M247,'i28'!M247)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N247,'i25'!N247,'i26'!N247,'i27'!N247,'i28'!N247)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O247,'i25'!O247,'i26'!O247,'i27'!O247,'i28'!O247)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P247,'i25'!P247,'i26'!P247,'i27'!P247,'i28'!P247)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q247,'i25'!Q247,'i26'!Q247,'i27'!Q247,'i28'!Q247)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R247,'i25'!R247,'i26'!R247,'i27'!R247,'i28'!R247)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S247,'i25'!S247,'i26'!S247,'i27'!S247,'i28'!S247)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T247,'i25'!T247,'i26'!T247,'i27'!T247,'i28'!T247)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U247,'i25'!U247,'i26'!U247,'i27'!U247,'i28'!U247)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V247,'i25'!V247,'i26'!V247,'i27'!V247,'i28'!V247)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W247,'i25'!W247,'i26'!W247,'i27'!W247,'i28'!W247)","v":15}]
[null,null,null,"N security material economic consequence | Cap",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I248,'i25'!I248,'i26'!I248,'i27'!I248,'i28'!I248)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J248,'i25'!J248,'i26'!J248,'i27'!J248,'i28'!J248)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K248,'i25'!K248,'i26'!K248,'i27'!K248,'i28'!K248)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L248,'i25'!L248,'i26'!L248,'i27'!L248,'i28'!L248)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M248,'i25'!M248,'i26'!M248,'i27'!M248,'i28'!M248)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N248,'i25'!N248,'i26'!N248,'i27'!N248,'i28'!N248)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O248,'i25'!O248,'i26'!O248,'i27'!O248,'i28'!O248)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P248,'i25'!P248,'i26'!P248,'i27'!P248,'i28'!P248)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q248,'i25'!Q248,'i26'!Q248,'i27'!Q248,'i28'!Q248)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R248,'i25'!R248,'i26'!R248,'i27'!R248,'i28'!R248)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S248,'i25'!S248,'i26'!S248,'i27'!S248,'i28'!S248)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T248,'i25'!T248,'i26'!T248,'i27'!T248,'i28'!T248)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U248,'i25'!U248,'i26'!U248,'i27'!U248,'i28'!U248)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V248,'i25'!V248,'i26'!V248,'i27'!V248,'i28'!V248)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W248,'i25'!W248,'i26'!W248,'i27'!W248,'i28'!W248)","v":0}]
[null,null,null,"N-1 security generator | Cap",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I249,'i25'!I249,'i26'!I249,'i27'!I249,'i28'!I249)","v":50},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J249,'i25'!J249,'i26'!J249,'i27'!J249,'i28'!J249)","v":50},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K249,'i25'!K249,'i26'!K249,'i27'!K249,'i28'!K249)","v":50},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L249,'i25'!L249,'i26'!L249,'i27'!L249,'i28'!L249)","v":50},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M249,'i25'!M249,'i26'!M249,'i27'!M249,'i28'!M249)","v":50},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N249,'i25'!N249,'i26'!N249,'i27'!N249,'i28'!N249)","v":30},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O249,'i25'!O249,'i26'!O249,'i27'!O249,'i28'!O249)","v":30},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P249,'i25'!P249,'i26'!P249,'i27'!P249,'i28'!P249)","v":30},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q249,'i25'!Q249,'i26'!Q249,'i27'!Q249,'i28'!Q249)","v":30},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R249,'i25'!R249,'i26'!R249,'i27'!R249,'i28'!R249)","v":30},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S249,'i25'!S249,'i26'!S249,'i27'!S249,'i28'!S249)","v":30},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T249,'i25'!T249,'i26'!T249,'i27'!T249,'i28'!T249)","v":30},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U249,'i25'!U249,'i26'!U249,'i27'!U249,'i28'!U249)","v":30},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V249,'i25'!V249,'i26'!V249,'i27'!V249,'i28'!V249)","v":30},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W249,'i25'!W249,'i26'!W249,'i27'!W249,'i28'!W249)","v":30}]
[null,null,null,"N security generator | Cap",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I250,'i25'!I250,'i26'!I250,'i27'!I250,'i28'!I250)","v":11},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J250,'i25'!J250,'i26'!J250,'i27'!J250,'i28'!J250)","v":11},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K250,'i25'!K250,'i26'!K250,'i27'!K250,'i28'!K250)","v":11},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L250,'i25'!L250,'i26'!L250,'i27'!L250,'i28'!L250)","v":11},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M250,'i25'!M250,'i26'!M250,'i27'!M250,'i28'!M250)","v":11},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N250,'i25'!N250,'i26'!N250,'i27'!N250,'i28'!N250)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O250,'i25'!O250,'i26'!O250,'i27'!O250,'i28'!O250)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P250,'i25'!P250,'i26'!P250,'i27'!P250,'i28'!P250)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q250,'i25'!Q250,'i26'!Q250,'i27'!Q250,'i28'!Q250)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R250,'i25'!R250,'i26'!R250,'i27'!R250,'i28'!R250)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S250,'i25'!S250,'i26'!S250,'i27'!S250,'i28'!S250)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T250,'i25'!T250,'i26'!T250,'i27'!T250,'i28'!T250)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U250,'i25'!U250,'i26'!U250,'i27'!U250,'i28'!U250)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V250,'i25'!V250,'i26'!V250,'i27'!V250,'i28'!V250)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W250,'i25'!W250,'i26'!W250,'i27'!W250,'i28'!W250)","v":0}]
[null,null,null,"N-1 security high economic consequence | Target",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I251,'i25'!I251,'i26'!I251,'i27'!I251,'i28'!I251)","v":92},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J251,'i25'!J251,'i26'!J251,'i27'!J251,'i28'!J251)","v":92},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K251,'i25'!K251,'i26'!K251,'i27'!K251,'i28'!K251)","v":92},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L251,'i25'!L251,'i26'!L251,'i27'!L251,'i28'!L251)","v":92},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M251,'i25'!M251,'i26'!M251,'i27'!M251,'i28'!M251)","v":92},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N251,'i25'!N251,'i26'!N251,'i27'!N251,'i28'!N251)","v":73},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O251,'i25'!O251,'i26'!O251,'i27'!O251,'i28'!O251)","v":73},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P251,'i25'!P251,'i26'!P251,'i27'!P251,'i28'!P251)","v":73},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q251,'i25'!Q251,'i26'!Q251,'i27'!Q251,'i28'!Q251)","v":73},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R251,'i25'!R251,'i26'!R251,'i27'!R251,'i28'!R251)","v":73},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S251,'i25'!S251,'i26'!S251,'i27'!S251,'i28'!S251)","v":73},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T251,'i25'!T251,'i26'!T251,'i27'!T251,'i28'!T251)","v":73},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U251,'i25'!U251,'i26'!U251,'i27'!U251,'i28'!U251)","v":73},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V251,'i25'!V251,'i26'!V251,'i27'!V251,'i28'!V251)","v":73},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W251,'i25'!W251,'i26'!W251,'i27'!W251,'i28'!W251)","v":73}]
[null,null,null,"N-1 security material economic consequence | Target",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I252,'i25'!I252,'i26'!I252,'i27'!I252,'i28'!I252)","v":61},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J252,'i25'!J252,'i26'!J252,'i27'!J252,'i28'!J252)","v":61},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K252,'i25'!K252,'i26'!K252,'i27'!K252,'i28'!K252)","v":61},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L252,'i25'!L252,'i26'!L252,'i27'!L252,'i28'!L252)","v":61},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M252,'i25'!M252,'i26'!M252,'i27'!M252,'i28'!M252)","v":61},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N252,'i25'!N252,'i26'!N252,'i27'!N252,'i28'!N252)","v":74},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O252,'i25'!O252,'i26'!O252,'i27'!O252,'i28'!O252)","v":74},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P252,'i25'!P252,'i26'!P252,'i27'!P252,'i28'!P252)","v":74},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q252,'i25'!Q252,'i26'!Q252,'i27'!Q252,'i28'!Q252)","v":74},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R252,'i25'!R252,'i26'!R252,'i27'!R252,'i28'!R252)","v":74},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S252,'i25'!S252,'i26'!S252,'i27'!S252,'i28'!S252)","v":74},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T252,'i25'!T252,'i26'!T252,'i27'!T252,'i28'!T252)","v":74},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U252,'i25'!U252,'i26'!U252,'i27'!U252,'i28'!U252)","v":74},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V252,'i25'!V252,'i26'!V252,'i27'!V252,'i28'!V252)","v":74},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W252,'i25'!W252,'i26'!W252,'i27'!W252,'i28'!W252)","v":74}]
[null,null,null,"N security high economic consequence | Target",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I253,'i25'!I253,'i26'!I253,'i27'!I253,'i28'!I253)","v":103},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J253,'i25'!J253,'i26'!J253,'i27'!J253,'i28'!J253)","v":103},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K253,'i25'!K253,'i26'!K253,'i27'!K253,'i28'!K253)","v":103},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L253,'i25'!L253,'i26'!L253,'i27'!L253,'i28'!L253)","v":103},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M253,'i25'!M253,'i26'!M253,'i27'!M253,'i28'!M253)","v":103},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N253,'i25'!N253,'i26'!N253,'i27'!N253,'i28'!N253)","v":66},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O253,'i25'!O253,'i26'!O253,'i27'!O253,'i28'!O253)","v":66},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P253,'i25'!P253,'i26'!P253,'i27'!P253,'i28'!P253)","v":66},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q253,'i25'!Q253,'i26'!Q253,'i27'!Q253,'i28'!Q253)","v":66},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R253,'i25'!R253,'i26'!R253,'i27'!R253,'i28'!R253)","v":66},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S253,'i25'!S253,'i26'!S253,'i27'!S253,'i28'!S253)","v":66},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T253,'i25'!T253,'i26'!T253,'i27'!T253,'i28'!T253)","v":66},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U253,'i25'!U253,'i26'!U253,'i27'!U253,'i28'!U253)","v":66},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V253,'i25'!V253,'i26'!V253,'i27'!V253,'i28'!V253)","v":66},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W253,'i25'!W253,'i26'!W253,'i27'!W253,'i28'!W253)","v":66}]
[null,null,null,"N security material economic consequence | Target",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I254,'i25'!I254,'i26'!I254,'i27'!I254,'i28'!I254)","v":140},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J254,'i25'!J254,'i26'!J254,'i27'!J254,'i28'!J254)","v":140},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K254,'i25'!K254,'i26'!K254,'i27'!K254,'i28'!K254)","v":140},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L254,'i25'!L254,'i26'!L254,'i27'!L254,'i28'!L254)","v":140},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M254,'i25'!M254,'i26'!M254,'i27'!M254,'i28'!M254)","v":140},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N254,'i25'!N254,'i26'!N254,'i27'!N254,'i28'!N254)","v":104},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O254,'i25'!O254,'i26'!O254,'i27'!O254,'i28'!O254)","v":104},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P254,'i25'!P254,'i26'!P254,'i27'!P254,'i28'!P254)","v":104},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q254,'i25'!Q254,'i26'!Q254,'i27'!Q254,'i28'!Q254)","v":104},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R254,'i25'!R254,'i26'!R254,'i27'!R254,'i28'!R254)","v":104},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S254,'i25'!S254,'i26'!S254,'i27'!S254,'i28'!S254)","v":104},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T254,'i25'!T254,'i26'!T254,'i27'!T254,'i28'!T254)","v":104},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U254,'i25'!U254,'i26'!U254,'i27'!U254,'i28'!U254)","v":104},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V254,'i25'!V254,'i26'!V254,'i27'!V254,'i28'!V254)","v":104},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W254,'i25'!W254,'i26'!W254,'i27'!W254,'i28'!W254)","v":104}]
[null,null,null,"N-1 security generator | Target",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I255,'i25'!I255,'i26'!I255,'i27'!I255,'i28'!I255)","v":174},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J255,'i25'!J255,'i26'!J255,'i27'!J255,'i28'!J255)","v":174},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K255,'i25'!K255,'i26'!K255,'i27'!K255,'i28'!K255)","v":174},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L255,'i25'!L255,'i26'!L255,'i27'!L255,'i28'!L255)","v":174},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M255,'i25'!M255,'i26'!M255,'i27'!M255,'i28'!M255)","v":174},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N255,'i25'!N255,'i26'!N255,'i27'!N255,'i28'!N255)","v":225},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O255,'i25'!O255,'i26'!O255,'i27'!O255,'i28'!O255)","v":225},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P255,'i25'!P255,'i26'!P255,'i27'!P255,'i28'!P255)","v":225},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q255,'i25'!Q255,'i26'!Q255,'i27'!Q255,'i28'!Q255)","v":225},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R255,'i25'!R255,'i26'!R255,'i27'!R255,'i28'!R255)","v":225},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S255,'i25'!S255,'i26'!S255,'i27'!S255,'i28'!S255)","v":225},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T255,'i25'!T255,'i26'!T255,'i27'!T255,'i28'!T255)","v":225},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U255,'i25'!U255,'i26'!U255,'i27'!U255,'i28'!U255)","v":225},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V255,'i25'!V255,'i26'!V255,'i27'!V255,'i28'!V255)","v":225},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W255,'i25'!W255,'i26'!W255,'i27'!W255,'i28'!W255)","v":225}]
[null,null,null,"N security generator | Target",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I256,'i25'!I256,'i26'!I256,'i27'!I256,'i28'!I256)","v":93},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J256,'i25'!J256,'i26'!J256,'i27'!J256,'i28'!J256)","v":93},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K256,'i25'!K256,'i26'!K256,'i27'!K256,'i28'!K256)","v":93},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L256,'i25'!L256,'i26'!L256,'i27'!L256,'i28'!L256)","v":93},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M256,'i25'!M256,'i26'!M256,'i27'!M256,'i28'!M256)","v":93},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N256,'i25'!N256,'i26'!N256,'i27'!N256,'i28'!N256)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O256,'i25'!O256,'i26'!O256,'i27'!O256,'i28'!O256)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P256,'i25'!P256,'i26'!P256,'i27'!P256,'i28'!P256)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q256,'i25'!Q256,'i26'!Q256,'i27'!Q256,'i28'!Q256)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R256,'i25'!R256,'i26'!R256,'i27'!R256,'i28'!R256)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S256,'i25'!S256,'i26'!S256,'i27'!S256,'i28'!S256)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T256,'i25'!T256,'i26'!T256,'i27'!T256,'i28'!T256)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U256,'i25'!U256,'i26'!U256,'i27'!U256,'i28'!U256)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V256,'i25'!V256,'i26'!V256,'i27'!V256,'i28'!V256)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W256,'i25'!W256,'i26'!W256,'i27'!W256,'i28'!W256)","v":123}]
[null,null,null,"N-1 security high economic consequence | Collar",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I257,'i25'!I257,'i26'!I257,'i27'!I257,'i28'!I257)","v":154},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J257,'i25'!J257,'i26'!J257,'i27'!J257,'i28'!J257)","v":154},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K257,'i25'!K257,'i26'!K257,'i27'!K257,'i28'!K257)","v":154},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L257,'i25'!L257,'i26'!L257,'i27'!L257,'i28'!L257)","v":154},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M257,'i25'!M257,'i26'!M257,'i27'!M257,'i28'!M257)","v":154},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N257,'i25'!N257,'i26'!N257,'i27'!N257,'i28'!N257)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O257,'i25'!O257,'i26'!O257,'i27'!O257,'i28'!O257)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P257,'i25'!P257,'i26'!P257,'i27'!P257,'i28'!P257)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q257,'i25'!Q257,'i26'!Q257,'i27'!Q257,'i28'!Q257)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R257,'i25'!R257,'i26'!R257,'i27'!R257,'i28'!R257)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S257,'i25'!S257,'i26'!S257,'i27'!S257,'i28'!S257)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T257,'i25'!T257,'i26'!T257,'i27'!T257,'i28'!T257)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U257,'i25'!U257,'i26'!U257,'i27'!U257,'i28'!U257)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V257,'i25'!V257,'i26'!V257,'i27'!V257,'i28'!V257)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W257,'i25'!W257,'i26'!W257,'i27'!W257,'i28'!W257)","v":123}]
[null,null,null,"N-1 security material economic consequence | Collar",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I258,'i25'!I258,'i26'!I258,'i27'!I258,'i28'!I258)","v":86},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J258,'i25'!J258,'i26'!J258,'i27'!J258,'i28'!J258)","v":86},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K258,'i25'!K258,'i26'!K258,'i27'!K258,'i28'!K258)","v":86},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L258,'i25'!L258,'i26'!L258,'i27'!L258,'i28'!L258)","v":86},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M258,'i25'!M258,'i26'!M258,'i27'!M258,'i28'!M258)","v":86},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N258,'i25'!N258,'i26'!N258,'i27'!N258,'i28'!N258)","v":121},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O258,'i25'!O258,'i26'!O258,'i27'!O258,'i28'!O258)","v":121},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P258,'i25'!P258,'i26'!P258,'i27'!P258,'i28'!P258)","v":121},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q258,'i25'!Q258,'i26'!Q258,'i27'!Q258,'i28'!Q258)","v":121},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R258,'i25'!R258,'i26'!R258,'i27'!R258,'i28'!R258)","v":121},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S258,'i25'!S258,'i26'!S258,'i27'!S258,'i28'!S258)","v":121},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T258,'i25'!T258,'i26'!T258,'i27'!T258,'i28'!T258)","v":121},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U258,'i25'!U258,'i26'!U258,'i27'!U258,'i28'!U258)","v":121},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V258,'i25'!V258,'i26'!V258,'i27'!V258,'i28'!V258)","v":121},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W258,'i25'!W258,'i26'!W258,'i27'!W258,'i28'!W258)","v":121}]
[null,null,null,"N security high economic consequence | Collar",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I259,'i25'!I259,'i26'!I259,'i27'!I259,'i28'!I259)","v":206},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J259,'i25'!J259,'i26'!J259,'i27'!J259,'i28'!J259)","v":206},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K259,'i25'!K259,'i26'!K259,'i27'!K259,'i28'!K259)","v":206},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L259,'i25'!L259,'i26'!L259,'i27'!L259,'i28'!L259)","v":206},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M259,'i25'!M259,'i26'!M259,'i27'!M259,'i28'!M259)","v":206},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N259,'i25'!N259,'i26'!N259,'i27'!N259,'i28'!N259)","v":117},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O259,'i25'!O259,'i26'!O259,'i27'!O259,'i28'!O259)","v":117},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P259,'i25'!P259,'i26'!P259,'i27'!P259,'i28'!P259)","v":117},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q259,'i25'!Q259,'i26'!Q259,'i27'!Q259,'i28'!Q259)","v":117},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R259,'i25'!R259,'i26'!R259,'i27'!R259,'i28'!R259)","v":117},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S259,'i25'!S259,'i26'!S259,'i27'!S259,'i28'!S259)","v":117},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T259,'i25'!T259,'i26'!T259,'i27'!T259,'i28'!T259)","v":117},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U259,'i25'!U259,'i26'!U259,'i27'!U259,'i28'!U259)","v":117},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V259,'i25'!V259,'i26'!V259,'i27'!V259,'i28'!V259)","v":117},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W259,'i25'!W259,'i26'!W259,'i27'!W259,'i28'!W259)","v":117}]
[null,null,null,"N security material economic consequence | Collar",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I260,'i25'!I260,'i26'!I260,'i27'!I260,'i28'!I260)","v":280},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J260,'i25'!J260,'i26'!J260,'i27'!J260,'i28'!J260)","v":280},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K260,'i25'!K260,'i26'!K260,'i27'!K260,'i28'!K260)","v":280},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L260,'i25'!L260,'i26'!L260,'i27'!L260,'i28'!L260)","v":280},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M260,'i25'!M260,'i26'!M260,'i27'!M260,'i28'!M260)","v":280},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N260,'i25'!N260,'i26'!N260,'i27'!N260,'i28'!N260)","v":208},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O260,'i25'!O260,'i26'!O260,'i27'!O260,'i28'!O260)","v":208},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P260,'i25'!P260,'i26'!P260,'i27'!P260,'i28'!P260)","v":208},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q260,'i25'!Q260,'i26'!Q260,'i27'!Q260,'i28'!Q260)","v":208},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R260,'i25'!R260,'i26'!R260,'i27'!R260,'i28'!R260)","v":208},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S260,'i25'!S260,'i26'!S260,'i27'!S260,'i28'!S260)","v":208},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T260,'i25'!T260,'i26'!T260,'i27'!T260,'i28'!T260)","v":208},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U260,'i25'!U260,'i26'!U260,'i27'!U260,'i28'!U260)","v":208},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V260,'i25'!V260,'i26'!V260,'i27'!V260,'i28'!V260)","v":208},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W260,'i25'!W260,'i26'!W260,'i27'!W260,'i28'!W260)","v":208}]
[null,null,null,"N-1 security generator | Collar",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I261,'i25'!I261,'i26'!I261,'i27'!I261,'i28'!I261)","v":298},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J261,'i25'!J261,'i26'!J261,'i27'!J261,'i28'!J261)","v":298},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K261,'i25'!K261,'i26'!K261,'i27'!K261,'i28'!K261)","v":298},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L261,'i25'!L261,'i26'!L261,'i27'!L261,'i28'!L261)","v":298},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M261,'i25'!M261,'i26'!M261,'i27'!M261,'i28'!M261)","v":298},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N261,'i25'!N261,'i26'!N261,'i27'!N261,'i28'!N261)","v":420},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O261,'i25'!O261,'i26'!O261,'i27'!O261,'i28'!O261)","v":420},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P261,'i25'!P261,'i26'!P261,'i27'!P261,'i28'!P261)","v":420},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q261,'i25'!Q261,'i26'!Q261,'i27'!Q261,'i28'!Q261)","v":420},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R261,'i25'!R261,'i26'!R261,'i27'!R261,'i28'!R261)","v":420},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S261,'i25'!S261,'i26'!S261,'i27'!S261,'i28'!S261)","v":420},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T261,'i25'!T261,'i26'!T261,'i27'!T261,'i28'!T261)","v":420},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U261,'i25'!U261,'i26'!U261,'i27'!U261,'i28'!U261)","v":420},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V261,'i25'!V261,'i26'!V261,'i27'!V261,'i28'!V261)","v":420},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W261,'i25'!W261,'i26'!W261,'i27'!W261,'i28'!W261)","v":420}]
[null,null,null,"N security generator | Collar",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I262,'i25'!I262,'i26'!I262,'i27'!I262,'i28'!I262)","v":175},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J262,'i25'!J262,'i26'!J262,'i27'!J262,'i28'!J262)","v":175},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K262,'i25'!K262,'i26'!K262,'i27'!K262,'i28'!K262)","v":175},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L262,'i25'!L262,'i26'!L262,'i27'!L262,'i28'!L262)","v":175},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M262,'i25'!M262,'i26'!M262,'i27'!M262,'i28'!M262)","v":175},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N262,'i25'!N262,'i26'!N262,'i27'!N262,'i28'!N262)","v":246},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O262,'i25'!O262,'i26'!O262,'i27'!O262,'i28'!O262)","v":246},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P262,'i25'!P262,'i26'!P262,'i27'!P262,'i28'!P262)","v":246},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q262,'i25'!Q262,'i26'!Q262,'i27'!Q262,'i28'!Q262)","v":246},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R262,'i25'!R262,'i26'!R262,'i27'!R262,'i28'!R262)","v":246},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S262,'i25'!S262,'i26'!S262,'i27'!S262,'i28'!S262)","v":246},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T262,'i25'!T262,'i26'!T262,'i27'!T262,'i28'!T262)","v":246},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U262,'i25'!U262,'i26'!U262,'i27'!U262,'i28'!U262)","v":246},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V262,'i25'!V262,'i26'!V262,'i27'!V262,'i28'!V262)","v":246},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W262,'i25'!W262,'i26'!W262,'i27'!W262,'i28'!W262)","v":246}]
[null,null,null,"N-1 security high economic consequence | Quality standard",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I263,'i25'!I263,'i26'!I263,'i27'!I263,'i28'!I263)","v":154},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J263,'i25'!J263,'i26'!J263,'i27'!J263,'i28'!J263)","v":154},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K263,'i25'!K263,'i26'!K263,'i27'!K263,'i28'!K263)","v":154},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L263,'i25'!L263,'i26'!L263,'i27'!L263,'i28'!L263)","v":154},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M263,'i25'!M263,'i26'!M263,'i27'!M263,'i28'!M263)","v":154},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N263,'i25'!N263,'i26'!N263,'i27'!N263,'i28'!N263)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O263,'i25'!O263,'i26'!O263,'i27'!O263,'i28'!O263)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P263,'i25'!P263,'i26'!P263,'i27'!P263,'i28'!P263)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q263,'i25'!Q263,'i26'!Q263,'i27'!Q263,'i28'!Q263)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R263,'i25'!R263,'i26'!R263,'i27'!R263,'i28'!R263)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S263,'i25'!S263,'i26'!S263,'i27'!S263,'i28'!S263)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T263,'i25'!T263,'i26'!T263,'i27'!T263,'i28'!T263)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U263,'i25'!U263,'i26'!U263,'i27'!U263,'i28'!U263)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V263,'i25'!V263,'i26'!V263,'i27'!V263,'i28'!V263)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W263,'i25'!W263,'i26'!W263,'i27'!W263,'i28'!W263)","v":123}]
[null,null,null,"N-1 security material economic consequence | Quality standard",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I264,'i25'!I264,'i26'!I264,'i27'!I264,'i28'!I264)","v":86},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J264,'i25'!J264,'i26'!J264,'i27'!J264,'i28'!J264)","v":86},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K264,'i25'!K264,'i26'!K264,'i27'!K264,'i28'!K264)","v":86},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L264,'i25'!L264,'i26'!L264,'i27'!L264,'i28'!L264)","v":86},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M264,'i25'!M264,'i26'!M264,'i27'!M264,'i28'!M264)","v":86},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N264,'i25'!N264,'i26'!N264,'i27'!N264,'i28'!N264)","v":121},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O264,'i25'!O264,'i26'!O264,'i27'!O264,'i28'!O264)","v":121},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P264,'i25'!P264,'i26'!P264,'i27'!P264,'i28'!P264)","v":121},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q264,'i25'!Q264,'i26'!Q264,'i27'!Q264,'i28'!Q264)","v":121},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R264,'i25'!R264,'i26'!R264,'i27'!R264,'i28'!R264)","v":121},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S264,'i25'!S264,'i26'!S264,'i27'!S264,'i28'!S264)","v":121},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T264,'i25'!T264,'i26'!T264,'i27'!T264,'i28'!T264)","v":121},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U264,'i25'!U264,'i26'!U264,'i27'!U264,'i28'!U264)","v":121},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V264,'i25'!V264,'i26'!V264,'i27'!V264,'i28'!V264)","v":121},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W264,'i25'!W264,'i26'!W264,'i27'!W264,'i28'!W264)","v":121}]
[null,null,null,"N security high economic consequence | Quality standard",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I265,'i25'!I265,'i26'!I265,'i27'!I265,'i28'!I265)","v":206},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J265,'i25'!J265,'i26'!J265,'i27'!J265,'i28'!J265)","v":206},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K265,'i25'!K265,'i26'!K265,'i27'!K265,'i28'!K265)","v":206},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L265,'i25'!L265,'i26'!L265,'i27'!L265,'i28'!L265)","v":206},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M265,'i25'!M265,'i26'!M265,'i27'!M265,'i28'!M265)","v":206},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N265,'i25'!N265,'i26'!N265,'i27'!N265,'i28'!N265)","v":117},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O265,'i25'!O265,'i26'!O265,'i27'!O265,'i28'!O265)","v":117},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P265,'i25'!P265,'i26'!P265,'i27'!P265,'i28'!P265)","v":117},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q265,'i25'!Q265,'i26'!Q265,'i27'!Q265,'i28'!Q265)","v":117},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R265,'i25'!R265,'i26'!R265,'i27'!R265,'i28'!R265)","v":117},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S265,'i25'!S265,'i26'!S265,'i27'!S265,'i28'!S265)","v":117},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T265,'i25'!T265,'i26'!T265,'i27'!T265,'i28'!T265)","v":117},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U265,'i25'!U265,'i26'!U265,'i27'!U265,'i28'!U265)","v":117},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V265,'i25'!V265,'i26'!V265,'i27'!V265,'i28'!V265)","v":117},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W265,'i25'!W265,'i26'!W265,'i27'!W265,'i28'!W265)","v":117}]
[null,null,null,"N security material economic consequence | Quality standard",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I266,'i25'!I266,'i26'!I266,'i27'!I266,'i28'!I266)","v":280},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J266,'i25'!J266,'i26'!J266,'i27'!J266,'i28'!J266)","v":280},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K266,'i25'!K266,'i26'!K266,'i27'!K266,'i28'!K266)","v":280},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L266,'i25'!L266,'i26'!L266,'i27'!L266,'i28'!L266)","v":280},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M266,'i25'!M266,'i26'!M266,'i27'!M266,'i28'!M266)","v":280},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N266,'i25'!N266,'i26'!N266,'i27'!N266,'i28'!N266)","v":208},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O266,'i25'!O266,'i26'!O266,'i27'!O266,'i28'!O266)","v":208},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P266,'i25'!P266,'i26'!P266,'i27'!P266,'i28'!P266)","v":208},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q266,'i25'!Q266,'i26'!Q266,'i27'!Q266,'i28'!Q266)","v":208},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R266,'i25'!R266,'i26'!R266,'i27'!R266,'i28'!R266)","v":208},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S266,'i25'!S266,'i26'!S266,'i27'!S266,'i28'!S266)","v":208},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T266,'i25'!T266,'i26'!T266,'i27'!T266,'i28'!T266)","v":208},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U266,'i25'!U266,'i26'!U266,'i27'!U266,'i28'!U266)","v":208},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V266,'i25'!V266,'i26'!V266,'i27'!V266,'i28'!V266)","v":208},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W266,'i25'!W266,'i26'!W266,'i27'!W266,'i28'!W266)","v":208}]
[null,null,null,"N-1 security generator | Quality standard",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I267,'i25'!I267,'i26'!I267,'i27'!I267,'i28'!I267)","v":298},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J267,'i25'!J267,'i26'!J267,'i27'!J267,'i28'!J267)","v":298},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K267,'i25'!K267,'i26'!K267,'i27'!K267,'i28'!K267)","v":298},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L267,'i25'!L267,'i26'!L267,'i27'!L267,'i28'!L267)","v":298},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M267,'i25'!M267,'i26'!M267,'i27'!M267,'i28'!M267)","v":298},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N267,'i25'!N267,'i26'!N267,'i27'!N267,'i28'!N267)","v":420},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O267,'i25'!O267,'i26'!O267,'i27'!O267,'i28'!O267)","v":420},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P267,'i25'!P267,'i26'!P267,'i27'!P267,'i28'!P267)","v":420},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q267,'i25'!Q267,'i26'!Q267,'i27'!Q267,'i28'!Q267)","v":420},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R267,'i25'!R267,'i26'!R267,'i27'!R267,'i28'!R267)","v":420},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S267,'i25'!S267,'i26'!S267,'i27'!S267,'i28'!S267)","v":420},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T267,'i25'!T267,'i26'!T267,'i27'!T267,'i28'!T267)","v":420},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U267,'i25'!U267,'i26'!U267,'i27'!U267,'i28'!U267)","v":420},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V267,'i25'!V267,'i26'!V267,'i27'!V267,'i28'!V267)","v":420},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W267,'i25'!W267,'i26'!W267,'i27'!W267,'i28'!W267)","v":420}]
[null,null,null,"N security generator | Quality standard",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I268,'i25'!I268,'i26'!I268,'i27'!I268,'i28'!I268)","v":175},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J268,'i25'!J268,'i26'!J268,'i27'!J268,'i28'!J268)","v":175},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K268,'i25'!K268,'i26'!K268,'i27'!K268,'i28'!K268)","v":175},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L268,'i25'!L268,'i26'!L268,'i27'!L268,'i28'!L268)","v":175},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M268,'i25'!M268,'i26'!M268,'i27'!M268,'i28'!M268)","v":175},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N268,'i25'!N268,'i26'!N268,'i27'!N268,'i28'!N268)","v":246},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O268,'i25'!O268,'i26'!O268,'i27'!O268,'i28'!O268)","v":246},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P268,'i25'!P268,'i26'!P268,'i27'!P268,'i28'!P268)","v":246},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q268,'i25'!Q268,'i26'!Q268,'i27'!Q268,'i28'!Q268)","v":246},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R268,'i25'!R268,'i26'!R268,'i27'!R268,'i28'!R268)","v":246},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S268,'i25'!S268,'i26'!S268,'i27'!S268,'i28'!S268)","v":246},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T268,'i25'!T268,'i26'!T268,'i27'!T268,'i28'!T268)","v":246},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U268,'i25'!U268,'i26'!U268,'i27'!U268,'i28'!U268)","v":246},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V268,'i25'!V268,'i26'!V268,'i27'!V268,'i28'!V268)","v":246},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W268,'i25'!W268,'i26'!W268,'i27'!W268,'i28'!W268)","v":246}]
[null,null,null,"N-1 security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I269,'i25'!I269,'i26'!I269,'i27'!I269,'i28'!I269)","v":37903},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J269,'i25'!J269,'i26'!J269,'i27'!J269,'i28'!J269)","v":37903},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K269,'i25'!K269,'i26'!K269,'i27'!K269,'i28'!K269)","v":37903},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L269,'i25'!L269,'i26'!L269,'i27'!L269,'i28'!L269)","v":37903},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M269,'i25'!M269,'i26'!M269,'i27'!M269,'i28'!M269)","v":37903},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N269,'i25'!N269,'i26'!N269,'i27'!N269,'i28'!N269)","v":63173},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O269,'i25'!O269,'i26'!O269,'i27'!O269,'i28'!O269)","v":63173},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P269,'i25'!P269,'i26'!P269,'i27'!P269,'i28'!P269)","v":63173},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q269,'i25'!Q269,'i26'!Q269,'i27'!Q269,'i28'!Q269)","v":63173},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R269,'i25'!R269,'i26'!R269,'i27'!R269,'i28'!R269)","v":63173},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S269,'i25'!S269,'i26'!S269,'i27'!S269,'i28'!S269)","v":63173},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T269,'i25'!T269,'i26'!T269,'i27'!T269,'i28'!T269)","v":63173},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U269,'i25'!U269,'i26'!U269,'i27'!U269,'i28'!U269)","v":63173},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V269,'i25'!V269,'i26'!V269,'i27'!V269,'i28'!V269)","v":63173},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W269,'i25'!W269,'i26'!W269,'i27'!W269,'i28'!W269)","v":63173}]
[null,null,null,"N-1 security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I270,'i25'!I270,'i26'!I270,'i27'!I270,'i28'!I270)","v":27400},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J270,'i25'!J270,'i26'!J270,'i27'!J270,'i28'!J270)","v":27400},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K270,'i25'!K270,'i26'!K270,'i27'!K270,'i28'!K270)","v":27400},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L270,'i25'!L270,'i26'!L270,'i27'!L270,'i28'!L270)","v":27400},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M270,'i25'!M270,'i26'!M270,'i27'!M270,'i28'!M270)","v":27400},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N270,'i25'!N270,'i26'!N270,'i27'!N270,'i28'!N270)","v":61683},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O270,'i25'!O270,'i26'!O270,'i27'!O270,'i28'!O270)","v":61683},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P270,'i25'!P270,'i26'!P270,'i27'!P270,'i28'!P270)","v":61683},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q270,'i25'!Q270,'i26'!Q270,'i27'!Q270,'i28'!Q270)","v":61683},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R270,'i25'!R270,'i26'!R270,'i27'!R270,'i28'!R270)","v":61683},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S270,'i25'!S270,'i26'!S270,'i27'!S270,'i28'!S270)","v":61683},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T270,'i25'!T270,'i26'!T270,'i27'!T270,'i28'!T270)","v":61683},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U270,'i25'!U270,'i26'!U270,'i27'!U270,'i28'!U270)","v":61683},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V270,'i25'!V270,'i26'!V270,'i27'!V270,'i28'!V270)","v":61683},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W270,'i25'!W270,'i26'!W270,'i27'!W270,'i28'!W270)","v":61683}]
[null,null,null,"N security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I271,'i25'!I271,'i26'!I271,'i27'!I271,'i28'!I271)","v":4854},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J271,'i25'!J271,'i26'!J271,'i27'!J271,'i28'!J271)","v":4854},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K271,'i25'!K271,'i26'!K271,'i27'!K271,'i28'!K271)","v":4854},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L271,'i25'!L271,'i26'!L271,'i27'!L271,'i28'!L271)","v":4854},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M271,'i25'!M271,'i26'!M271,'i27'!M271,'i28'!M271)","v":4854},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N271,'i25'!N271,'i26'!N271,'i27'!N271,'i28'!N271)","v":7278},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O271,'i25'!O271,'i26'!O271,'i27'!O271,'i28'!O271)","v":7278},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P271,'i25'!P271,'i26'!P271,'i27'!P271,'i28'!P271)","v":7278},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q271,'i25'!Q271,'i26'!Q271,'i27'!Q271,'i28'!Q271)","v":7278},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R271,'i25'!R271,'i26'!R271,'i27'!R271,'i28'!R271)","v":7278},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S271,'i25'!S271,'i26'!S271,'i27'!S271,'i28'!S271)","v":7278},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T271,'i25'!T271,'i26'!T271,'i27'!T271,'i28'!T271)","v":7278},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U271,'i25'!U271,'i26'!U271,'i27'!U271,'i28'!U271)","v":7278},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V271,'i25'!V271,'i26'!V271,'i27'!V271,'i28'!V271)","v":7278},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W271,'i25'!W271,'i26'!W271,'i27'!W271,'i28'!W271)","v":7278}]
[null,null,null,"N security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I272,'i25'!I272,'i26'!I272,'i27'!I272,'i28'!I272)","v":4179},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J272,'i25'!J272,'i26'!J272,'i27'!J272,'i28'!J272)","v":4179},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K272,'i25'!K272,'i26'!K272,'i27'!K272,'i28'!K272)","v":4179},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L272,'i25'!L272,'i26'!L272,'i27'!L272,'i28'!L272)","v":4179},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M272,'i25'!M272,'i26'!M272,'i27'!M272,'i28'!M272)","v":4179},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N272,'i25'!N272,'i26'!N272,'i27'!N272,'i28'!N272)","v":6113},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O272,'i25'!O272,'i26'!O272,'i27'!O272,'i28'!O272)","v":6113},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P272,'i25'!P272,'i26'!P272,'i27'!P272,'i28'!P272)","v":6113},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q272,'i25'!Q272,'i26'!Q272,'i27'!Q272,'i28'!Q272)","v":6113},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R272,'i25'!R272,'i26'!R272,'i27'!R272,'i28'!R272)","v":6113},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S272,'i25'!S272,'i26'!S272,'i27'!S272,'i28'!S272)","v":6113},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T272,'i25'!T272,'i26'!T272,'i27'!T272,'i28'!T272)","v":6113},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U272,'i25'!U272,'i26'!U272,'i27'!U272,'i28'!U272)","v":6113},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V272,'i25'!V272,'i26'!V272,'i27'!V272,'i28'!V272)","v":6113},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W272,'i25'!W272,'i26'!W272,'i27'!W272,'i28'!W272)","v":6113}]
[null,null,null,"N-1 security generator | Incentive rate",null,null,"$",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I273,'i25'!I273,'i26'!I273,'i27'!I273,'i28'!I273)","v":2016},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J273,'i25'!J273,'i26'!J273,'i27'!J273,'i28'!J273)","v":2016},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K273,'i25'!K273,'i26'!K273,'i27'!K273,'i28'!K273)","v":2016},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L273,'i25'!L273,'i26'!L273,'i27'!L273,'i28'!L273)","v":2016},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M273,'i25'!M273,'i26'!M273,'i27'!M273,'i28'!M273)","v":2016},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N273,'i25'!N273,'i26'!N273,'i27'!N273,'i28'!N273)","v":1282},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O273,'i25'!O273,'i26'!O273,'i27'!O273,'i28'!O273)","v":1282},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P273,'i25'!P273,'i26'!P273,'i27'!P273,'i28'!P273)","v":1282},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q273,'i25'!Q273,'i26'!Q273,'i27'!Q273,'i28'!Q273)","v":1282},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R273,'i25'!R273,'i26'!R273,'i27'!R273,'i28'!R273)","v":1282},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S273,'i25'!S273,'i26'!S273,'i27'!S273,'i28'!S273)","v":1282},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T273,'i25'!T273,'i26'!T273,'i27'!T273,'i28'!T273)","v":1282},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U273,'i25'!U273,'i26'!U273,'i27'!U273,'i28'!U273)","v":1282},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V273,'i25'!V273,'i26'!V273,'i27'!V273,'i28'!V273)","v":1282},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W273,'i25'!W273,'i26'!W273,'i27'!W273,'i28'!W273)","v":1282}]
[null,null,null,"N security generator | Incentive rate",null,null,"$",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I274,'i25'!I274,'i26'!I274,'i27'!I274,'i28'!I274)","v":3049},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J274,'i25'!J274,'i26'!J274,'i27'!J274,'i28'!J274)","v":3049},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K274,'i25'!K274,'i26'!K274,'i27'!K274,'i28'!K274)","v":3049},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L274,'i25'!L274,'i26'!L274,'i27'!L274,'i28'!L274)","v":3049},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M274,'i25'!M274,'i26'!M274,'i27'!M274,'i28'!M274)","v":3049},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N274,'i25'!N274,'i26'!N274,'i27'!N274,'i28'!N274)","v":2033},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O274,'i25'!O274,'i26'!O274,'i27'!O274,'i28'!O274)","v":2033},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P274,'i25'!P274,'i26'!P274,'i27'!P274,'i28'!P274)","v":2033},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q274,'i25'!Q274,'i26'!Q274,'i27'!Q274,'i28'!Q274)","v":2033},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R274,'i25'!R274,'i26'!R274,'i27'!R274,'i28'!R274)","v":2033},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S274,'i25'!S274,'i26'!S274,'i27'!S274,'i28'!S274)","v":2033},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T274,'i25'!T274,'i26'!T274,'i27'!T274,'i28'!T274)","v":2033},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U274,'i25'!U274,'i26'!U274,'i27'!U274,'i28'!U274)","v":2033},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V274,'i25'!V274,'i26'!V274,'i27'!V274,'i28'!V274)","v":2033},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W274,'i25'!W274,'i26'!W274,'i27'!W274,'i28'!W274)","v":2033}]
[null,null,null,"N-1 security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I275,'i25'!I275,'i26'!I275,'i27'!I275,'i28'!I275)","v":28},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J275,'i25'!J275,'i26'!J275,'i27'!J275,'i28'!J275)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K275,'i25'!K275,'i26'!K275,'i27'!K275,'i28'!K275)","v":51.2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L275,'i25'!L275,'i26'!L275,'i27'!L275,'i28'!L275)","v":72},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M275,'i25'!M275,'i26'!M275,'i27'!M275,'i28'!M275)","v":92},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N275,'i25'!N275,'i26'!N275,'i27'!N275,'i28'!N275)","v":73},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O275,'i25'!O275,'i26'!O275,'i27'!O275,'i28'!O275)","v":73},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P275,'i25'!P275,'i26'!P275,'i27'!P275,'i28'!P275)","v":73},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q275,'i25'!Q275,'i26'!Q275,'i27'!Q275,'i28'!Q275)","v":73},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R275,'i25'!R275,'i26'!R275,'i27'!R275,'i28'!R275)","v":73},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S275,'i25'!S275,'i26'!S275,'i27'!S275,'i28'!S275)","v":73},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T275,'i25'!T275,'i26'!T275,'i27'!T275,'i28'!T275)","v":73},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U275,'i25'!U275,'i26'!U275,'i27'!U275,'i28'!U275)","v":73},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V275,'i25'!V275,'i26'!V275,'i27'!V275,'i28'!V275)","v":73},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W275,'i25'!W275,'i26'!W275,'i27'!W275,'i28'!W275)","v":73}]
[null,null,null,"N-1 security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I276,'i25'!I276,'i26'!I276,'i27'!I276,'i28'!I276)","v":89.2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J276,'i25'!J276,'i26'!J276,'i27'!J276,'i28'!J276)","v":77.599999999999994},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K276,'i25'!K276,'i26'!K276,'i27'!K276,'i28'!K276)","v":60.363636363636367},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L276,'i25'!L276,'i26'!L276,'i27'!L276,'i28'!L276)","v":47.3},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M276,'i25'!M276,'i26'!M276,'i27'!M276,'i28'!M276)","v":61},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N276,'i25'!N276,'i26'!N276,'i27'!N276,'i28'!N276)","v":74},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O276,'i25'!O276,'i26'!O276,'i27'!O276,'i28'!O276)","v":74},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P276,'i25'!P276,'i26'!P276,'i27'!P276,'i28'!P276)","v":74},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q276,'i25'!Q276,'i26'!Q276,'i27'!Q276,'i28'!Q276)","v":74},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R276,'i25'!R276,'i26'!R276,'i27'!R276,'i28'!R276)","v":74},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S276,'i25'!S276,'i26'!S276,'i27'!S276,'i28'!S276)","v":74},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T276,'i25'!T276,'i26'!T276,'i27'!T276,'i28'!T276)","v":74},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U276,'i25'!U276,'i26'!U276,'i27'!U276,'i28'!U276)","v":74},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V276,'i25'!V276,'i26'!V276,'i27'!V276,'i28'!V276)","v":74},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W276,'i25'!W276,'i26'!W276,'i27'!W276,'i28'!W276)","v":74}]
[null,null,null,"N security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I277,'i25'!I277,'i26'!I277,'i27'!I277,'i28'!I277)","v":87.1},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J277,'i25'!J277,'i26'!J277,'i27'!J277,'i28'!J277)","v":62},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K277,'i25'!K277,'i26'!K277,'i27'!K277,'i28'!K277)","v":36},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L277,'i25'!L277,'i26'!L277,'i27'!L277,'i28'!L277)","v":20.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M277,'i25'!M277,'i26'!M277,'i27'!M277,'i28'!M277)","v":103},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N277,'i25'!N277,'i26'!N277,'i27'!N277,'i28'!N277)","v":66},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O277,'i25'!O277,'i26'!O277,'i27'!O277,'i28'!O277)","v":66},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P277,'i25'!P277,'i26'!P277,'i27'!P277,'i28'!P277)","v":66},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q277,'i25'!Q277,'i26'!Q277,'i27'!Q277,'i28'!Q277)","v":66},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R277,'i25'!R277,'i26'!R277,'i27'!R277,'i28'!R277)","v":66},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S277,'i25'!S277,'i26'!S277,'i27'!S277,'i28'!S277)","v":66},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T277,'i25'!T277,'i26'!T277,'i27'!T277,'i28'!T277)","v":66},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U277,'i25'!U277,'i26'!U277,'i27'!U277,'i28'!U277)","v":66},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V277,'i25'!V277,'i26'!V277,'i27'!V277,'i28'!V277)","v":66},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W277,'i25'!W277,'i26'!W277,'i27'!W277,'i28'!W277)","v":66}]
[null,null,null,"N security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I278,'i25'!I278,'i26'!I278,'i27'!I278,'i28'!I278)","v":85.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J278,'i25'!J278,'i26'!J278,'i27'!J278,'i28'!J278)","v":114.3},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K278,'i25'!K278,'i26'!K278,'i27'!K278,'i28'!K278)","v":68.125},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L278,'i25'!L278,'i26'!L278,'i27'!L278,'i28'!L278)","v":102.75},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M278,'i25'!M278,'i26'!M278,'i27'!M278,'i28'!M278)","v":140},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N278,'i25'!N278,'i26'!N278,'i27'!N278,'i28'!N278)","v":104},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O278,'i25'!O278,'i26'!O278,'i27'!O278,'i28'!O278)","v":104},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P278,'i25'!P278,'i26'!P278,'i27'!P278,'i28'!P278)","v":104},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q278,'i25'!Q278,'i26'!Q278,'i27'!Q278,'i28'!Q278)","v":104},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R278,'i25'!R278,'i26'!R278,'i27'!R278,'i28'!R278)","v":104},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S278,'i25'!S278,'i26'!S278,'i27'!S278,'i28'!S278)","v":104},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T278,'i25'!T278,'i26'!T278,'i27'!T278,'i28'!T278)","v":104},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U278,'i25'!U278,'i26'!U278,'i27'!U278,'i28'!U278)","v":104},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V278,'i25'!V278,'i26'!V278,'i27'!V278,'i28'!V278)","v":104},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W278,'i25'!W278,'i26'!W278,'i27'!W278,'i28'!W278)","v":104}]
[null,null,null,"N-1 security generator | Assessed Value",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I279,'i25'!I279,'i26'!I279,'i27'!I279,'i28'!I279)","v":131},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J279,'i25'!J279,'i26'!J279,'i27'!J279,'i28'!J279)","v":324.89999999999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K279,'i25'!K279,'i26'!K279,'i27'!K279,'i28'!K279)","v":1140},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L279,'i25'!L279,'i26'!L279,'i27'!L279,'i28'!L279)","v":142},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M279,'i25'!M279,'i26'!M279,'i27'!M279,'i28'!M279)","v":174},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N279,'i25'!N279,'i26'!N279,'i27'!N279,'i28'!N279)","v":225},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O279,'i25'!O279,'i26'!O279,'i27'!O279,'i28'!O279)","v":225},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P279,'i25'!P279,'i26'!P279,'i27'!P279,'i28'!P279)","v":225},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q279,'i25'!Q279,'i26'!Q279,'i27'!Q279,'i28'!Q279)","v":225},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R279,'i25'!R279,'i26'!R279,'i27'!R279,'i28'!R279)","v":225},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S279,'i25'!S279,'i26'!S279,'i27'!S279,'i28'!S279)","v":225},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T279,'i25'!T279,'i26'!T279,'i27'!T279,'i28'!T279)","v":225},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U279,'i25'!U279,'i26'!U279,'i27'!U279,'i28'!U279)","v":225},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V279,'i25'!V279,'i26'!V279,'i27'!V279,'i28'!V279)","v":225},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W279,'i25'!W279,'i26'!W279,'i27'!W279,'i28'!W279)","v":225}]
[null,null,null,"N security generator | Assessed Value",null,null,"#",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I280,'i25'!I280,'i26'!I280,'i27'!I280,'i28'!I280)","v":43},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J280,'i25'!J280,'i26'!J280,'i27'!J280,'i28'!J280)","v":72.8},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K280,'i25'!K280,'i26'!K280,'i27'!K280,'i28'!K280)","v":71.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L280,'i25'!L280,'i26'!L280,'i27'!L280,'i28'!L280)","v":263},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M280,'i25'!M280,'i26'!M280,'i27'!M280,'i28'!M280)","v":93},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N280,'i25'!N280,'i26'!N280,'i27'!N280,'i28'!N280)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O280,'i25'!O280,'i26'!O280,'i27'!O280,'i28'!O280)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P280,'i25'!P280,'i26'!P280,'i27'!P280,'i28'!P280)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q280,'i25'!Q280,'i26'!Q280,'i27'!Q280,'i28'!Q280)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R280,'i25'!R280,'i26'!R280,'i27'!R280,'i28'!R280)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S280,'i25'!S280,'i26'!S280,'i27'!S280,'i28'!S280)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T280,'i25'!T280,'i26'!T280,'i27'!T280,'i28'!T280)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U280,'i25'!U280,'i26'!U280,'i27'!U280,'i28'!U280)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V280,'i25'!V280,'i26'!V280,'i27'!V280,'i28'!V280)","v":123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W280,'i25'!W280,'i26'!W280,'i27'!W280,'i28'!W280)","v":123}]
[]
[null,null,"AP1: HVDC availability (%)"]
[null,null,"Note:"]
[]
[null,null,null,"HVDC availability | Cap",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I285,'i25'!I285,'i26'!I285,'i27'!I285,'i28'!I285)","v":0.99750000000000005},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J285,'i25'!J285,'i26'!J285,'i27'!J285,'i28'!J285)","v":0.99750000000000005},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K285,'i25'!K285,'i26'!K285,'i27'!K285,'i28'!K285)","v":0.99750000000000005},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L285,'i25'!L285,'i26'!L285,'i27'!L285,'i28'!L285)","v":0.99750000000000005},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M285,'i25'!M285,'i26'!M285,'i27'!M285,'i28'!M285)","v":0.99750000000000005},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N285,'i25'!N285,'i26'!N285,'i27'!N285,'i28'!N285)","v":0.99},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O285,'i25'!O285,'i26'!O285,'i27'!O285,'i28'!O285)","v":0.99},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P285,'i25'!P285,'i26'!P285,'i27'!P285,'i28'!P285)","v":0.99},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q285,'i25'!Q285,'i26'!Q285,'i27'!Q285,'i28'!Q285)","v":0.99},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R285,'i25'!R285,'i26'!R285,'i27'!R285,'i28'!R285)","v":0.99},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S285,'i25'!S285,'i26'!S285,'i27'!S285,'i28'!S285)","v":0.99},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T285,'i25'!T285,'i26'!T285,'i27'!T285,'i28'!T285)","v":0.99},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U285,'i25'!U285,'i26'!U285,'i27'!U285,'i28'!U285)","v":0.99},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V285,'i25'!V285,'i26'!V285,'i27'!V285,'i28'!V285)","v":0.99},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W285,'i25'!W285,'i26'!W285,'i27'!W285,'i28'!W285)","v":0.99}]
[null,null,null,"HVDC availability | Target",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I286,'i25'!I286,'i26'!I286,'i27'!I286,'i28'!I286)","v":0.98750000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J286,'i25'!J286,'i26'!J286,'i27'!J286,'i28'!J286)","v":0.98750000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K286,'i25'!K286,'i26'!K286,'i27'!K286,'i28'!K286)","v":0.98750000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L286,'i25'!L286,'i26'!L286,'i27'!L286,'i28'!L286)","v":0.98750000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M286,'i25'!M286,'i26'!M286,'i27'!M286,'i28'!M286)","v":0.98750000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N286,'i25'!N286,'i26'!N286,'i27'!N286,'i28'!N286)","v":0.98},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O286,'i25'!O286,'i26'!O286,'i27'!O286,'i28'!O286)","v":0.98},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P286,'i25'!P286,'i26'!P286,'i27'!P286,'i28'!P286)","v":0.98},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q286,'i25'!Q286,'i26'!Q286,'i27'!Q286,'i28'!Q286)","v":0.98},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R286,'i25'!R286,'i26'!R286,'i27'!R286,'i28'!R286)","v":0.98},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S286,'i25'!S286,'i26'!S286,'i27'!S286,'i28'!S286)","v":0.98},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T286,'i25'!T286,'i26'!T286,'i27'!T286,'i28'!T286)","v":0.98},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U286,'i25'!U286,'i26'!U286,'i27'!U286,'i28'!U286)","v":0.98},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V286,'i25'!V286,'i26'!V286,'i27'!V286,'i28'!V286)","v":0.98},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W286,'i25'!W286,'i26'!W286,'i27'!W286,'i28'!W286)","v":0.98}]
[null,null,null,"HVDC availability | Collar",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I287,'i25'!I287,'i26'!I287,'i27'!I287,'i28'!I287)","v":0.97750000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J287,'i25'!J287,'i26'!J287,'i27'!J287,'i28'!J287)","v":0.97750000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K287,'i25'!K287,'i26'!K287,'i27'!K287,'i28'!K287)","v":0.97750000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L287,'i25'!L287,'i26'!L287,'i27'!L287,'i28'!L287)","v":0.97750000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M287,'i25'!M287,'i26'!M287,'i27'!M287,'i28'!M287)","v":0.97750000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N287,'i25'!N287,'i26'!N287,'i27'!N287,'i28'!N287)","v":0.97},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O287,'i25'!O287,'i26'!O287,'i27'!O287,'i28'!O287)","v":0.97},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P287,'i25'!P287,'i26'!P287,'i27'!P287,'i28'!P287)","v":0.97},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q287,'i25'!Q287,'i26'!Q287,'i27'!Q287,'i28'!Q287)","v":0.97},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R287,'i25'!R287,'i26'!R287,'i27'!R287,'i28'!R287)","v":0.97},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S287,'i25'!S287,'i26'!S287,'i27'!S287,'i28'!S287)","v":0.97},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T287,'i25'!T287,'i26'!T287,'i27'!T287,'i28'!T287)","v":0.97},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U287,'i25'!U287,'i26'!U287,'i27'!U287,'i28'!U287)","v":0.97},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V287,'i25'!V287,'i26'!V287,'i27'!V287,'i28'!V287)","v":0.97},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W287,'i25'!W287,'i26'!W287,'i27'!W287,'i28'!W287)","v":0.97}]
[null,null,null,"HVDC availability | Quality standard",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I288,'i25'!I288,'i26'!I288,'i27'!I288,'i28'!I288)","v":0.96750000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J288,'i25'!J288,'i26'!J288,'i27'!J288,'i28'!J288)","v":0.96750000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K288,'i25'!K288,'i26'!K288,'i27'!K288,'i28'!K288)","v":0.96750000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L288,'i25'!L288,'i26'!L288,'i27'!L288,'i28'!L288)","v":0.96750000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M288,'i25'!M288,'i26'!M288,'i27'!M288,'i28'!M288)","v":0.96750000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N288,'i25'!N288,'i26'!N288,'i27'!N288,'i28'!N288)","v":0.96},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O288,'i25'!O288,'i26'!O288,'i27'!O288,'i28'!O288)","v":0.96},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P288,'i25'!P288,'i26'!P288,'i27'!P288,'i28'!P288)","v":0.96},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q288,'i25'!Q288,'i26'!Q288,'i27'!Q288,'i28'!Q288)","v":0.96},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R288,'i25'!R288,'i26'!R288,'i27'!R288,'i28'!R288)","v":0.96},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S288,'i25'!S288,'i26'!S288,'i27'!S288,'i28'!S288)","v":0.96},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T288,'i25'!T288,'i26'!T288,'i27'!T288,'i28'!T288)","v":0.96},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U288,'i25'!U288,'i26'!U288,'i27'!U288,'i28'!U288)","v":0.96},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V288,'i25'!V288,'i26'!V288,'i27'!V288,'i28'!V288)","v":0.96},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W288,'i25'!W288,'i26'!W288,'i27'!W288,'i28'!W288)","v":0.96}]
[null,null,null,"HVDC availability | Incentive rate",null,null,"$",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I289,'i25'!I289,'i26'!I289,'i27'!I289,'i28'!I289)","v":500000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J289,'i25'!J289,'i26'!J289,'i27'!J289,'i28'!J289)","v":500000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K289,'i25'!K289,'i26'!K289,'i27'!K289,'i28'!K289)","v":500000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L289,'i25'!L289,'i26'!L289,'i27'!L289,'i28'!L289)","v":500000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M289,'i25'!M289,'i26'!M289,'i27'!M289,'i28'!M289)","v":500000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N289,'i25'!N289,'i26'!N289,'i27'!N289,'i28'!N289)","v":1000000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O289,'i25'!O289,'i26'!O289,'i27'!O289,'i28'!O289)","v":1000000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P289,'i25'!P289,'i26'!P289,'i27'!P289,'i28'!P289)","v":1000000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q289,'i25'!Q289,'i26'!Q289,'i27'!Q289,'i28'!Q289)","v":1000000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R289,'i25'!R289,'i26'!R289,'i27'!R289,'i28'!R289)","v":1000000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S289,'i25'!S289,'i26'!S289,'i27'!S289,'i28'!S289)","v":1000000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T289,'i25'!T289,'i26'!T289,'i27'!T289,'i28'!T289)","v":1000000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U289,'i25'!U289,'i26'!U289,'i27'!U289,'i28'!U289)","v":1000000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V289,'i25'!V289,'i26'!V289,'i27'!V289,'i28'!V289)","v":1000000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W289,'i25'!W289,'i26'!W289,'i27'!W289,'i28'!W289)","v":1000000}]
[null,null,null,"HVDC availability | Assessed value",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I290,'i25'!I290,'i26'!I290,'i27'!I290,'i28'!I290)","v":0.98670000000000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J290,'i25'!J290,'i26'!J290,'i27'!J290,'i28'!J290)","v":0.9718},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K290,'i25'!K290,'i26'!K290,'i27'!K290,'i28'!K290)","v":0.97889999999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L290,'i25'!L290,'i26'!L290,'i27'!L290,'i28'!L290)","v":0.96989999999999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M290,'i25'!M290,'i26'!M290,'i27'!M290,'i28'!M290)","v":0.98750000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N290,'i25'!N290,'i26'!N290,'i27'!N290,'i28'!N290)","v":0.98},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O290,'i25'!O290,'i26'!O290,'i27'!O290,'i28'!O290)","v":0.98},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P290,'i25'!P290,'i26'!P290,'i27'!P290,'i28'!P290)","v":0.98},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q290,'i25'!Q290,'i26'!Q290,'i27'!Q290,'i28'!Q290)","v":0.98},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R290,'i25'!R290,'i26'!R290,'i27'!R290,'i28'!R290)","v":0.98},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S290,'i25'!S290,'i26'!S290,'i27'!S290,'i28'!S290)","v":0.98},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T290,'i25'!T290,'i26'!T290,'i27'!T290,'i28'!T290)","v":0.98},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U290,'i25'!U290,'i26'!U290,'i27'!U290,'i28'!U290)","v":0.98},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V290,'i25'!V290,'i26'!V290,'i27'!V290,'i28'!V290)","v":0.98},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W290,'i25'!W290,'i26'!W290,'i27'!W290,'i28'!W290)","v":0.98}]
[]
[null,null,"AP2: HVAC availability (%)"]
[null,null,"Note:"]
[]
[null,null,null,"HVAC availability | Cap",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I295,'i25'!I295,'i26'!I295,'i27'!I295,'i28'!I295)","v":0.99199999999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J295,'i25'!J295,'i26'!J295,'i27'!J295,'i28'!J295)","v":0.99199999999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K295,'i25'!K295,'i26'!K295,'i27'!K295,'i28'!K295)","v":0.99199999999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L295,'i25'!L295,'i26'!L295,'i27'!L295,'i28'!L295)","v":0.99199999999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M295,'i25'!M295,'i26'!M295,'i27'!M295,'i28'!M295)","v":0.99199999999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N295,'i25'!N295,'i26'!N295,'i27'!N295,'i28'!N295)","v":0.98619999999999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O295,'i25'!O295,'i26'!O295,'i27'!O295,'i28'!O295)","v":0.98619999999999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P295,'i25'!P295,'i26'!P295,'i27'!P295,'i28'!P295)","v":0.98619999999999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q295,'i25'!Q295,'i26'!Q295,'i27'!Q295,'i28'!Q295)","v":0.98619999999999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R295,'i25'!R295,'i26'!R295,'i27'!R295,'i28'!R295)","v":0.98619999999999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S295,'i25'!S295,'i26'!S295,'i27'!S295,'i28'!S295)","v":0.98619999999999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T295,'i25'!T295,'i26'!T295,'i27'!T295,'i28'!T295)","v":0.98619999999999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U295,'i25'!U295,'i26'!U295,'i27'!U295,'i28'!U295)","v":0.98619999999999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V295,'i25'!V295,'i26'!V295,'i27'!V295,'i28'!V295)","v":0.98619999999999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W295,'i25'!W295,'i26'!W295,'i27'!W295,'i28'!W295)","v":0.98619999999999997}]
[null,null,null,"HVAC availability | Target",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I296,'i25'!I296,'i26'!I296,'i27'!I296,'i28'!I296)","v":0.99},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J296,'i25'!J296,'i26'!J296,'i27'!J296,'i28'!J296)","v":0.99},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K296,'i25'!K296,'i26'!K296,'i27'!K296,'i28'!K296)","v":0.99},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L296,'i25'!L296,'i26'!L296,'i27'!L296,'i28'!L296)","v":0.99},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M296,'i25'!M296,'i26'!M296,'i27'!M296,'i28'!M296)","v":0.99},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N296,'i25'!N296,'i26'!N296,'i27'!N296,'i28'!N296)","v":0.98250000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O296,'i25'!O296,'i26'!O296,'i27'!O296,'i28'!O296)","v":0.98250000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P296,'i25'!P296,'i26'!P296,'i27'!P296,'i28'!P296)","v":0.98250000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q296,'i25'!Q296,'i26'!Q296,'i27'!Q296,'i28'!Q296)","v":0.98250000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R296,'i25'!R296,'i26'!R296,'i27'!R296,'i28'!R296)","v":0.98250000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S296,'i25'!S296,'i26'!S296,'i27'!S296,'i28'!S296)","v":0.98250000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T296,'i25'!T296,'i26'!T296,'i27'!T296,'i28'!T296)","v":0.98250000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U296,'i25'!U296,'i26'!U296,'i27'!U296,'i28'!U296)","v":0.98250000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V296,'i25'!V296,'i26'!V296,'i27'!V296,'i28'!V296)","v":0.98250000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W296,'i25'!W296,'i26'!W296,'i27'!W296,'i28'!W296)","v":0.98250000000000004}]
[null,null,null,"HVAC availability | Collar",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I297,'i25'!I297,'i26'!I297,'i27'!I297,'i28'!I297)","v":0.98799999999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J297,'i25'!J297,'i26'!J297,'i27'!J297,'i28'!J297)","v":0.98799999999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K297,'i25'!K297,'i26'!K297,'i27'!K297,'i28'!K297)","v":0.98799999999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L297,'i25'!L297,'i26'!L297,'i27'!L297,'i28'!L297)","v":0.98799999999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M297,'i25'!M297,'i26'!M297,'i27'!M297,'i28'!M297)","v":0.98799999999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N297,'i25'!N297,'i26'!N297,'i27'!N297,'i28'!N297)","v":0.978738533121014},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O297,'i25'!O297,'i26'!O297,'i27'!O297,'i28'!O297)","v":0.978738533121014},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P297,'i25'!P297,'i26'!P297,'i27'!P297,'i28'!P297)","v":0.978738533121014},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q297,'i25'!Q297,'i26'!Q297,'i27'!Q297,'i28'!Q297)","v":0.978738533121014},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R297,'i25'!R297,'i26'!R297,'i27'!R297,'i28'!R297)","v":0.978738533121014},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S297,'i25'!S297,'i26'!S297,'i27'!S297,'i28'!S297)","v":0.978738533121014},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T297,'i25'!T297,'i26'!T297,'i27'!T297,'i28'!T297)","v":0.978738533121014},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U297,'i25'!U297,'i26'!U297,'i27'!U297,'i28'!U297)","v":0.978738533121014},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V297,'i25'!V297,'i26'!V297,'i27'!V297,'i28'!V297)","v":0.978738533121014},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W297,'i25'!W297,'i26'!W297,'i27'!W297,'i28'!W297)","v":0.978738533121014}]
[null,null,null,"HVDC availability | Quality standard",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I298,'i25'!I298,'i26'!I298,'i27'!I298,'i28'!I298)","v":0.98599999999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J298,'i25'!J298,'i26'!J298,'i27'!J298,'i28'!J298)","v":0.98599999999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K298,'i25'!K298,'i26'!K298,'i27'!K298,'i28'!K298)","v":0.98599999999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L298,'i25'!L298,'i26'!L298,'i27'!L298,'i28'!L298)","v":0.98599999999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M298,'i25'!M298,'i26'!M298,'i27'!M298,'i28'!M298)","v":0.98599999999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N298,'i25'!N298,'i26'!N298,'i27'!N298,'i28'!N298)","v":0.97450000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O298,'i25'!O298,'i26'!O298,'i27'!O298,'i28'!O298)","v":0.97450000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P298,'i25'!P298,'i26'!P298,'i27'!P298,'i28'!P298)","v":0.97450000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q298,'i25'!Q298,'i26'!Q298,'i27'!Q298,'i28'!Q298)","v":0.97450000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R298,'i25'!R298,'i26'!R298,'i27'!R298,'i28'!R298)","v":0.97450000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S298,'i25'!S298,'i26'!S298,'i27'!S298,'i28'!S298)","v":0.97450000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T298,'i25'!T298,'i26'!T298,'i27'!T298,'i28'!T298)","v":0.97450000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U298,'i25'!U298,'i26'!U298,'i27'!U298,'i28'!U298)","v":0.97450000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V298,'i25'!V298,'i26'!V298,'i27'!V298,'i28'!V298)","v":0.97450000000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W298,'i25'!W298,'i26'!W298,'i27'!W298,'i28'!W298)","v":0.97450000000000003}]
[null,null,null,"HVAC availability | Incentive rate",null,null,"$",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I299,'i25'!I299,'i26'!I299,'i27'!I299,'i28'!I299)","v":5000000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J299,'i25'!J299,'i26'!J299,'i27'!J299,'i28'!J299)","v":5000000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K299,'i25'!K299,'i26'!K299,'i27'!K299,'i28'!K299)","v":5000000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L299,'i25'!L299,'i26'!L299,'i27'!L299,'i28'!L299)","v":5000000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M299,'i25'!M299,'i26'!M299,'i27'!M299,'i28'!M299)","v":5000000},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N299,'i25'!N299,'i26'!N299,'i27'!N299,'i28'!N299)","v":5320564},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O299,'i25'!O299,'i26'!O299,'i27'!O299,'i28'!O299)","v":5320564},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P299,'i25'!P299,'i26'!P299,'i27'!P299,'i28'!P299)","v":5320564},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q299,'i25'!Q299,'i26'!Q299,'i27'!Q299,'i28'!Q299)","v":5320564},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R299,'i25'!R299,'i26'!R299,'i27'!R299,'i28'!R299)","v":5320564},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S299,'i25'!S299,'i26'!S299,'i27'!S299,'i28'!S299)","v":5320564},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T299,'i25'!T299,'i26'!T299,'i27'!T299,'i28'!T299)","v":5320564},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U299,'i25'!U299,'i26'!U299,'i27'!U299,'i28'!U299)","v":5320564},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V299,'i25'!V299,'i26'!V299,'i27'!V299,'i28'!V299)","v":5320564},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W299,'i25'!W299,'i26'!W299,'i27'!W299,'i28'!W299)","v":5320564}]
[null,null,null,"HVAC availability | Assessed value",null,null,"%",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I300,'i25'!I300,'i26'!I300,'i27'!I300,'i28'!I300)","v":0.97939999999999994},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J300,'i25'!J300,'i26'!J300,'i27'!J300,'i28'!J300)","v":0.97609999999999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K300,'i25'!K300,'i26'!K300,'i27'!K300,'i28'!K300)","v":0.9869},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L300,'i25'!L300,'i26'!L300,'i27'!L300,'i28'!L300)","v":0.97909999999999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M300,'i25'!M300,'i26'!M300,'i27'!M300,'i28'!M300)","v":0.99},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N300,'i25'!N300,'i26'!N300,'i27'!N300,'i28'!N300)","v":0.98250000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O300,'i25'!O300,'i26'!O300,'i27'!O300,'i28'!O300)","v":0.98250000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P300,'i25'!P300,'i26'!P300,'i27'!P300,'i28'!P300)","v":0.98250000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q300,'i25'!Q300,'i26'!Q300,'i27'!Q300,'i28'!Q300)","v":0.98250000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R300,'i25'!R300,'i26'!R300,'i27'!R300,'i28'!R300)","v":0.98250000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S300,'i25'!S300,'i26'!S300,'i27'!S300,'i28'!S300)","v":0.98250000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T300,'i25'!T300,'i26'!T300,'i27'!T300,'i28'!T300)","v":0.98250000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U300,'i25'!U300,'i26'!U300,'i27'!U300,'i28'!U300)","v":0.98250000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V300,'i25'!V300,'i26'!V300,'i27'!V300,'i28'!V300)","v":0.98250000000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W300,'i25'!W300,'i26'!W300,'i27'!W300,'i28'!W300)","v":0.98250000000000004}]
[]
[null,"Other regulatory parameters"]
[]
[null,null,"Cashflow timing assumption"]
[null,null,"Note: Reflected in days from year-end"]
[]
[null,null,null,"Days in year",null,null,"days",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I307,'i25'!I307,'i26'!I307,'i27'!I307,'i28'!I307)","v":365},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J307,'i25'!J307,'i26'!J307,'i27'!J307,'i28'!J307)","v":365},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K307,'i25'!K307,'i26'!K307,'i27'!K307,'i28'!K307)","v":365},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L307,'i25'!L307,'i26'!L307,'i27'!L307,'i28'!L307)","v":365},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M307,'i25'!M307,'i26'!M307,'i27'!M307,'i28'!M307)","v":365},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N307,'i25'!N307,'i26'!N307,'i27'!N307,'i28'!N307)","v":365},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O307,'i25'!O307,'i26'!O307,'i27'!O307,'i28'!O307)","v":365},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P307,'i25'!P307,'i26'!P307,'i27'!P307,'i28'!P307)","v":365},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q307,'i25'!Q307,'i26'!Q307,'i27'!Q307,'i28'!Q307)","v":365},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R307,'i25'!R307,'i26'!R307,'i27'!R307,'i28'!R307)","v":365},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S307,'i25'!S307,'i26'!S307,'i27'!S307,'i28'!S307)","v":365},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T307,'i25'!T307,'i26'!T307,'i27'!T307,'i28'!T307)","v":365},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U307,'i25'!U307,'i26'!U307,'i27'!U307,'i28'!U307)","v":365},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V307,'i25'!V307,'i26'!V307,'i27'!V307,'i28'!V307)","v":365},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W307,'i25'!W307,'i26'!W307,'i27'!W307,'i28'!W307)","v":365}]
[null,null,null,"Revenue",null,null,"days",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I308,'i25'!I308,'i26'!I308,'i27'!I308,'i28'!I308)","v":163},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J308,'i25'!J308,'i26'!J308,'i27'!J308,'i28'!J308)","v":163},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K308,'i25'!K308,'i26'!K308,'i27'!K308,'i28'!K308)","v":163},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L308,'i25'!L308,'i26'!L308,'i27'!L308,'i28'!L308)","v":163},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M308,'i25'!M308,'i26'!M308,'i27'!M308,'i28'!M308)","v":163},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N308,'i25'!N308,'i26'!N308,'i27'!N308,'i28'!N308)","v":163},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O308,'i25'!O308,'i26'!O308,'i27'!O308,'i28'!O308)","v":163},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P308,'i25'!P308,'i26'!P308,'i27'!P308,'i28'!P308)","v":163},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q308,'i25'!Q308,'i26'!Q308,'i27'!Q308,'i28'!Q308)","v":163},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R308,'i25'!R308,'i26'!R308,'i27'!R308,'i28'!R308)","v":163},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S308,'i25'!S308,'i26'!S308,'i27'!S308,'i28'!S308)","v":163},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T308,'i25'!T308,'i26'!T308,'i27'!T308,'i28'!T308)","v":163},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U308,'i25'!U308,'i26'!U308,'i27'!U308,'i28'!U308)","v":163},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V308,'i25'!V308,'i26'!V308,'i27'!V308,'i28'!V308)","v":163},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W308,'i25'!W308,'i26'!W308,'i27'!W308,'i28'!W308)","v":163}]
[null,null,null,"Mid-year",null,null,"days",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I309,'i25'!I309,'i26'!I309,'i27'!I309,'i28'!I309)","v":182},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J309,'i25'!J309,'i26'!J309,'i27'!J309,'i28'!J309)","v":182},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K309,'i25'!K309,'i26'!K309,'i27'!K309,'i28'!K309)","v":182},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L309,'i25'!L309,'i26'!L309,'i27'!L309,'i28'!L309)","v":182},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M309,'i25'!M309,'i26'!M309,'i27'!M309,'i28'!M309)","v":182},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N309,'i25'!N309,'i26'!N309,'i27'!N309,'i28'!N309)","v":182},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O309,'i25'!O309,'i26'!O309,'i27'!O309,'i28'!O309)","v":182},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P309,'i25'!P309,'i26'!P309,'i27'!P309,'i28'!P309)","v":182},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q309,'i25'!Q309,'i26'!Q309,'i27'!Q309,'i28'!Q309)","v":182},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R309,'i25'!R309,'i26'!R309,'i27'!R309,'i28'!R309)","v":182},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S309,'i25'!S309,'i26'!S309,'i27'!S309,'i28'!S309)","v":182},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T309,'i25'!T309,'i26'!T309,'i27'!T309,'i28'!T309)","v":182},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U309,'i25'!U309,'i26'!U309,'i27'!U309,'i28'!U309)","v":182},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V309,'i25'!V309,'i26'!V309,'i27'!V309,'i28'!V309)","v":182},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W309,'i25'!W309,'i26'!W309,'i27'!W309,'i28'!W309)","v":182}]
[null,null,null,"Commissioned assets in July",null,null,"days",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I310,'i25'!I310,'i26'!I310,'i27'!I310,'i28'!I310)","v":349.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J310,'i25'!J310,'i26'!J310,'i27'!J310,'i28'!J310)","v":349.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K310,'i25'!K310,'i26'!K310,'i27'!K310,'i28'!K310)","v":349.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L310,'i25'!L310,'i26'!L310,'i27'!L310,'i28'!L310)","v":349.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M310,'i25'!M310,'i26'!M310,'i27'!M310,'i28'!M310)","v":349.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N310,'i25'!N310,'i26'!N310,'i27'!N310,'i28'!N310)","v":349.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O310,'i25'!O310,'i26'!O310,'i27'!O310,'i28'!O310)","v":349.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P310,'i25'!P310,'i26'!P310,'i27'!P310,'i28'!P310)","v":349.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q310,'i25'!Q310,'i26'!Q310,'i27'!Q310,'i28'!Q310)","v":349.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R310,'i25'!R310,'i26'!R310,'i27'!R310,'i28'!R310)","v":349.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S310,'i25'!S310,'i26'!S310,'i27'!S310,'i28'!S310)","v":349.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T310,'i25'!T310,'i26'!T310,'i27'!T310,'i28'!T310)","v":349.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U310,'i25'!U310,'i26'!U310,'i27'!U310,'i28'!U310)","v":349.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V310,'i25'!V310,'i26'!V310,'i27'!V310,'i28'!V310)","v":349.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W310,'i25'!W310,'i26'!W310,'i27'!W310,'i28'!W310)","v":349.5}]
[null,null,null,"Commissioned assets in August",null,null,"days",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I311,'i25'!I311,'i26'!I311,'i27'!I311,'i28'!I311)","v":318.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J311,'i25'!J311,'i26'!J311,'i27'!J311,'i28'!J311)","v":318.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K311,'i25'!K311,'i26'!K311,'i27'!K311,'i28'!K311)","v":318.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L311,'i25'!L311,'i26'!L311,'i27'!L311,'i28'!L311)","v":318.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M311,'i25'!M311,'i26'!M311,'i27'!M311,'i28'!M311)","v":318.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N311,'i25'!N311,'i26'!N311,'i27'!N311,'i28'!N311)","v":318.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O311,'i25'!O311,'i26'!O311,'i27'!O311,'i28'!O311)","v":318.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P311,'i25'!P311,'i26'!P311,'i27'!P311,'i28'!P311)","v":318.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q311,'i25'!Q311,'i26'!Q311,'i27'!Q311,'i28'!Q311)","v":318.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R311,'i25'!R311,'i26'!R311,'i27'!R311,'i28'!R311)","v":318.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S311,'i25'!S311,'i26'!S311,'i27'!S311,'i28'!S311)","v":318.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T311,'i25'!T311,'i26'!T311,'i27'!T311,'i28'!T311)","v":318.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U311,'i25'!U311,'i26'!U311,'i27'!U311,'i28'!U311)","v":318.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V311,'i25'!V311,'i26'!V311,'i27'!V311,'i28'!V311)","v":318.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W311,'i25'!W311,'i26'!W311,'i27'!W311,'i28'!W311)","v":318.5}]
[null,null,null,"Commissioned assets in September",null,null,"days",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I312,'i25'!I312,'i26'!I312,'i27'!I312,'i28'!I312)","v":288},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J312,'i25'!J312,'i26'!J312,'i27'!J312,'i28'!J312)","v":288},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K312,'i25'!K312,'i26'!K312,'i27'!K312,'i28'!K312)","v":288},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L312,'i25'!L312,'i26'!L312,'i27'!L312,'i28'!L312)","v":288},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M312,'i25'!M312,'i26'!M312,'i27'!M312,'i28'!M312)","v":288},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N312,'i25'!N312,'i26'!N312,'i27'!N312,'i28'!N312)","v":288},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O312,'i25'!O312,'i26'!O312,'i27'!O312,'i28'!O312)","v":288},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P312,'i25'!P312,'i26'!P312,'i27'!P312,'i28'!P312)","v":288},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q312,'i25'!Q312,'i26'!Q312,'i27'!Q312,'i28'!Q312)","v":288},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R312,'i25'!R312,'i26'!R312,'i27'!R312,'i28'!R312)","v":288},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S312,'i25'!S312,'i26'!S312,'i27'!S312,'i28'!S312)","v":288},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T312,'i25'!T312,'i26'!T312,'i27'!T312,'i28'!T312)","v":288},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U312,'i25'!U312,'i26'!U312,'i27'!U312,'i28'!U312)","v":288},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V312,'i25'!V312,'i26'!V312,'i27'!V312,'i28'!V312)","v":288},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W312,'i25'!W312,'i26'!W312,'i27'!W312,'i28'!W312)","v":288}]
[null,null,null,"Commissioned assets in October",null,null,"days",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I313,'i25'!I313,'i26'!I313,'i27'!I313,'i28'!I313)","v":257.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J313,'i25'!J313,'i26'!J313,'i27'!J313,'i28'!J313)","v":257.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K313,'i25'!K313,'i26'!K313,'i27'!K313,'i28'!K313)","v":257.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L313,'i25'!L313,'i26'!L313,'i27'!L313,'i28'!L313)","v":257.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M313,'i25'!M313,'i26'!M313,'i27'!M313,'i28'!M313)","v":257.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N313,'i25'!N313,'i26'!N313,'i27'!N313,'i28'!N313)","v":257.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O313,'i25'!O313,'i26'!O313,'i27'!O313,'i28'!O313)","v":257.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P313,'i25'!P313,'i26'!P313,'i27'!P313,'i28'!P313)","v":257.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q313,'i25'!Q313,'i26'!Q313,'i27'!Q313,'i28'!Q313)","v":257.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R313,'i25'!R313,'i26'!R313,'i27'!R313,'i28'!R313)","v":257.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S313,'i25'!S313,'i26'!S313,'i27'!S313,'i28'!S313)","v":257.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T313,'i25'!T313,'i26'!T313,'i27'!T313,'i28'!T313)","v":257.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U313,'i25'!U313,'i26'!U313,'i27'!U313,'i28'!U313)","v":257.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V313,'i25'!V313,'i26'!V313,'i27'!V313,'i28'!V313)","v":257.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W313,'i25'!W313,'i26'!W313,'i27'!W313,'i28'!W313)","v":257.5}]
[null,null,null,"Commissioned assets in November",null,null,"days",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I314,'i25'!I314,'i26'!I314,'i27'!I314,'i28'!I314)","v":227},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J314,'i25'!J314,'i26'!J314,'i27'!J314,'i28'!J314)","v":227},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K314,'i25'!K314,'i26'!K314,'i27'!K314,'i28'!K314)","v":227},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L314,'i25'!L314,'i26'!L314,'i27'!L314,'i28'!L314)","v":227},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M314,'i25'!M314,'i26'!M314,'i27'!M314,'i28'!M314)","v":227},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N314,'i25'!N314,'i26'!N314,'i27'!N314,'i28'!N314)","v":227},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O314,'i25'!O314,'i26'!O314,'i27'!O314,'i28'!O314)","v":227},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P314,'i25'!P314,'i26'!P314,'i27'!P314,'i28'!P314)","v":227},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q314,'i25'!Q314,'i26'!Q314,'i27'!Q314,'i28'!Q314)","v":227},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R314,'i25'!R314,'i26'!R314,'i27'!R314,'i28'!R314)","v":227},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S314,'i25'!S314,'i26'!S314,'i27'!S314,'i28'!S314)","v":227},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T314,'i25'!T314,'i26'!T314,'i27'!T314,'i28'!T314)","v":227},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U314,'i25'!U314,'i26'!U314,'i27'!U314,'i28'!U314)","v":227},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V314,'i25'!V314,'i26'!V314,'i27'!V314,'i28'!V314)","v":227},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W314,'i25'!W314,'i26'!W314,'i27'!W314,'i28'!W314)","v":227}]
[null,null,null,"Commissioned assets in December",null,null,"days",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I315,'i25'!I315,'i26'!I315,'i27'!I315,'i28'!I315)","v":196.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J315,'i25'!J315,'i26'!J315,'i27'!J315,'i28'!J315)","v":196.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K315,'i25'!K315,'i26'!K315,'i27'!K315,'i28'!K315)","v":196.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L315,'i25'!L315,'i26'!L315,'i27'!L315,'i28'!L315)","v":196.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M315,'i25'!M315,'i26'!M315,'i27'!M315,'i28'!M315)","v":196.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N315,'i25'!N315,'i26'!N315,'i27'!N315,'i28'!N315)","v":196.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O315,'i25'!O315,'i26'!O315,'i27'!O315,'i28'!O315)","v":196.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P315,'i25'!P315,'i26'!P315,'i27'!P315,'i28'!P315)","v":196.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q315,'i25'!Q315,'i26'!Q315,'i27'!Q315,'i28'!Q315)","v":196.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R315,'i25'!R315,'i26'!R315,'i27'!R315,'i28'!R315)","v":196.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S315,'i25'!S315,'i26'!S315,'i27'!S315,'i28'!S315)","v":196.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T315,'i25'!T315,'i26'!T315,'i27'!T315,'i28'!T315)","v":196.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U315,'i25'!U315,'i26'!U315,'i27'!U315,'i28'!U315)","v":196.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V315,'i25'!V315,'i26'!V315,'i27'!V315,'i28'!V315)","v":196.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W315,'i25'!W315,'i26'!W315,'i27'!W315,'i28'!W315)","v":196.5}]
[null,null,null,"Commissioned assets in January",null,null,"days",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I316,'i25'!I316,'i26'!I316,'i27'!I316,'i28'!I316)","v":165.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J316,'i25'!J316,'i26'!J316,'i27'!J316,'i28'!J316)","v":165.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K316,'i25'!K316,'i26'!K316,'i27'!K316,'i28'!K316)","v":165.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L316,'i25'!L316,'i26'!L316,'i27'!L316,'i28'!L316)","v":165.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M316,'i25'!M316,'i26'!M316,'i27'!M316,'i28'!M316)","v":165.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N316,'i25'!N316,'i26'!N316,'i27'!N316,'i28'!N316)","v":165.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O316,'i25'!O316,'i26'!O316,'i27'!O316,'i28'!O316)","v":165.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P316,'i25'!P316,'i26'!P316,'i27'!P316,'i28'!P316)","v":165.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q316,'i25'!Q316,'i26'!Q316,'i27'!Q316,'i28'!Q316)","v":165.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R316,'i25'!R316,'i26'!R316,'i27'!R316,'i28'!R316)","v":165.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S316,'i25'!S316,'i26'!S316,'i27'!S316,'i28'!S316)","v":165.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T316,'i25'!T316,'i26'!T316,'i27'!T316,'i28'!T316)","v":165.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U316,'i25'!U316,'i26'!U316,'i27'!U316,'i28'!U316)","v":165.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V316,'i25'!V316,'i26'!V316,'i27'!V316,'i28'!V316)","v":165.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W316,'i25'!W316,'i26'!W316,'i27'!W316,'i28'!W316)","v":165.5}]
[null,null,null,"Commissioned assets in February",null,null,"days",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I317,'i25'!I317,'i26'!I317,'i27'!I317,'i28'!I317)","v":136},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J317,'i25'!J317,'i26'!J317,'i27'!J317,'i28'!J317)","v":136},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K317,'i25'!K317,'i26'!K317,'i27'!K317,'i28'!K317)","v":136},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L317,'i25'!L317,'i26'!L317,'i27'!L317,'i28'!L317)","v":136},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M317,'i25'!M317,'i26'!M317,'i27'!M317,'i28'!M317)","v":136},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N317,'i25'!N317,'i26'!N317,'i27'!N317,'i28'!N317)","v":136},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O317,'i25'!O317,'i26'!O317,'i27'!O317,'i28'!O317)","v":136},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P317,'i25'!P317,'i26'!P317,'i27'!P317,'i28'!P317)","v":136},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q317,'i25'!Q317,'i26'!Q317,'i27'!Q317,'i28'!Q317)","v":136},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R317,'i25'!R317,'i26'!R317,'i27'!R317,'i28'!R317)","v":136},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S317,'i25'!S317,'i26'!S317,'i27'!S317,'i28'!S317)","v":136},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T317,'i25'!T317,'i26'!T317,'i27'!T317,'i28'!T317)","v":136},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U317,'i25'!U317,'i26'!U317,'i27'!U317,'i28'!U317)","v":136},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V317,'i25'!V317,'i26'!V317,'i27'!V317,'i28'!V317)","v":136},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W317,'i25'!W317,'i26'!W317,'i27'!W317,'i28'!W317)","v":136}]
[null,null,null,"Commissioned assets in March",null,null,"days",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I318,'i25'!I318,'i26'!I318,'i27'!I318,'i28'!I318)","v":106.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J318,'i25'!J318,'i26'!J318,'i27'!J318,'i28'!J318)","v":106.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K318,'i25'!K318,'i26'!K318,'i27'!K318,'i28'!K318)","v":106.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L318,'i25'!L318,'i26'!L318,'i27'!L318,'i28'!L318)","v":106.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M318,'i25'!M318,'i26'!M318,'i27'!M318,'i28'!M318)","v":106.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N318,'i25'!N318,'i26'!N318,'i27'!N318,'i28'!N318)","v":106.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O318,'i25'!O318,'i26'!O318,'i27'!O318,'i28'!O318)","v":106.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P318,'i25'!P318,'i26'!P318,'i27'!P318,'i28'!P318)","v":106.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q318,'i25'!Q318,'i26'!Q318,'i27'!Q318,'i28'!Q318)","v":106.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R318,'i25'!R318,'i26'!R318,'i27'!R318,'i28'!R318)","v":106.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S318,'i25'!S318,'i26'!S318,'i27'!S318,'i28'!S318)","v":106.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T318,'i25'!T318,'i26'!T318,'i27'!T318,'i28'!T318)","v":106.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U318,'i25'!U318,'i26'!U318,'i27'!U318,'i28'!U318)","v":106.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V318,'i25'!V318,'i26'!V318,'i27'!V318,'i28'!V318)","v":106.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W318,'i25'!W318,'i26'!W318,'i27'!W318,'i28'!W318)","v":106.5}]
[null,null,null,"Commissioned assets in April",null,null,"days",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I319,'i25'!I319,'i26'!I319,'i27'!I319,'i28'!I319)","v":76},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J319,'i25'!J319,'i26'!J319,'i27'!J319,'i28'!J319)","v":76},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K319,'i25'!K319,'i26'!K319,'i27'!K319,'i28'!K319)","v":76},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L319,'i25'!L319,'i26'!L319,'i27'!L319,'i28'!L319)","v":76},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M319,'i25'!M319,'i26'!M319,'i27'!M319,'i28'!M319)","v":76},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N319,'i25'!N319,'i26'!N319,'i27'!N319,'i28'!N319)","v":76},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O319,'i25'!O319,'i26'!O319,'i27'!O319,'i28'!O319)","v":76},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P319,'i25'!P319,'i26'!P319,'i27'!P319,'i28'!P319)","v":76},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q319,'i25'!Q319,'i26'!Q319,'i27'!Q319,'i28'!Q319)","v":76},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R319,'i25'!R319,'i26'!R319,'i27'!R319,'i28'!R319)","v":76},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S319,'i25'!S319,'i26'!S319,'i27'!S319,'i28'!S319)","v":76},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T319,'i25'!T319,'i26'!T319,'i27'!T319,'i28'!T319)","v":76},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U319,'i25'!U319,'i26'!U319,'i27'!U319,'i28'!U319)","v":76},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V319,'i25'!V319,'i26'!V319,'i27'!V319,'i28'!V319)","v":76},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W319,'i25'!W319,'i26'!W319,'i27'!W319,'i28'!W319)","v":76}]
[null,null,null,"Commissioned assets in May",null,null,"days",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I320,'i25'!I320,'i26'!I320,'i27'!I320,'i28'!I320)","v":45.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J320,'i25'!J320,'i26'!J320,'i27'!J320,'i28'!J320)","v":45.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K320,'i25'!K320,'i26'!K320,'i27'!K320,'i28'!K320)","v":45.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L320,'i25'!L320,'i26'!L320,'i27'!L320,'i28'!L320)","v":45.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M320,'i25'!M320,'i26'!M320,'i27'!M320,'i28'!M320)","v":45.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N320,'i25'!N320,'i26'!N320,'i27'!N320,'i28'!N320)","v":45.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O320,'i25'!O320,'i26'!O320,'i27'!O320,'i28'!O320)","v":45.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P320,'i25'!P320,'i26'!P320,'i27'!P320,'i28'!P320)","v":45.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q320,'i25'!Q320,'i26'!Q320,'i27'!Q320,'i28'!Q320)","v":45.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R320,'i25'!R320,'i26'!R320,'i27'!R320,'i28'!R320)","v":45.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S320,'i25'!S320,'i26'!S320,'i27'!S320,'i28'!S320)","v":45.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T320,'i25'!T320,'i26'!T320,'i27'!T320,'i28'!T320)","v":45.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U320,'i25'!U320,'i26'!U320,'i27'!U320,'i28'!U320)","v":45.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V320,'i25'!V320,'i26'!V320,'i27'!V320,'i28'!V320)","v":45.5},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W320,'i25'!W320,'i26'!W320,'i27'!W320,'i28'!W320)","v":45.5}]
[null,null,null,"Commissioned assets in June",null,null,"days",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I321,'i25'!I321,'i26'!I321,'i27'!I321,'i28'!I321)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J321,'i25'!J321,'i26'!J321,'i27'!J321,'i28'!J321)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K321,'i25'!K321,'i26'!K321,'i27'!K321,'i28'!K321)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L321,'i25'!L321,'i26'!L321,'i27'!L321,'i28'!L321)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M321,'i25'!M321,'i26'!M321,'i27'!M321,'i28'!M321)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N321,'i25'!N321,'i26'!N321,'i27'!N321,'i28'!N321)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O321,'i25'!O321,'i26'!O321,'i27'!O321,'i28'!O321)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P321,'i25'!P321,'i26'!P321,'i27'!P321,'i28'!P321)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q321,'i25'!Q321,'i26'!Q321,'i27'!Q321,'i28'!Q321)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R321,'i25'!R321,'i26'!R321,'i27'!R321,'i28'!R321)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S321,'i25'!S321,'i26'!S321,'i27'!S321,'i28'!S321)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T321,'i25'!T321,'i26'!T321,'i27'!T321,'i28'!T321)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U321,'i25'!U321,'i26'!U321,'i27'!U321,'i28'!U321)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V321,'i25'!V321,'i26'!V321,'i27'!V321,'i28'!V321)","v":15},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W321,'i25'!W321,'i26'!W321,'i27'!W321,'i28'!W321)","v":15}]
[]
[null,null,"Other building block inputs"]
[null,null,"Note:"]
[]
[null,null,null,"Opening RAB (carried forward into 2020)",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I326,'i25'!I326,'i26'!I326,'i27'!I326,'i28'!I326)","v":4863.1110816469754}]
[null,null,null,"Adjustments to RAB",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I327,'i25'!I327,'i26'!I327,'i27'!I327,'i28'!I327)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J327,'i25'!J327,'i26'!J327,'i27'!J327,'i28'!J327)","v":-4.7087271824000005},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K327,'i25'!K327,'i26'!K327,'i27'!K327,'i28'!K327)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L327,'i25'!L327,'i26'!L327,'i27'!L327,'i28'!L327)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M327,'i25'!M327,'i26'!M327,'i27'!M327,'i28'!M327)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N327,'i25'!N327,'i26'!N327,'i27'!N327,'i28'!N327)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O327,'i25'!O327,'i26'!O327,'i27'!O327,'i28'!O327)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P327,'i25'!P327,'i26'!P327,'i27'!P327,'i28'!P327)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q327,'i25'!Q327,'i26'!Q327,'i27'!Q327,'i28'!Q327)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R327,'i25'!R327,'i26'!R327,'i27'!R327,'i28'!R327)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S327,'i25'!S327,'i26'!S327,'i27'!S327,'i28'!S327)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T327,'i25'!T327,'i26'!T327,'i27'!T327,'i28'!T327)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U327,'i25'!U327,'i26'!U327,'i27'!U327,'i28'!U327)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V327,'i25'!V327,'i26'!V327,'i27'!V327,'i28'!V327)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W327,'i25'!W327,'i26'!W327,'i27'!W327,'i28'!W327)","v":0}]
[null,null,null,"Miscellaneous RAB adjustments (to opening balance)",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I328,'i25'!I328,'i26'!I328,'i27'!I328,'i28'!I328)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J328,'i25'!J328,'i26'!J328,'i27'!J328,'i28'!J328)","v":-2.949383917666637E-3},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K328,'i25'!K328,'i26'!K328,'i27'!K328,'i28'!K328)","v":5.5288262501562713E-7},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L328,'i25'!L328,'i26'!L328,'i27'!L328,'i28'!L328)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M328,'i25'!M328,'i26'!M328,'i27'!M328,'i28'!M328)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N328,'i25'!N328,'i26'!N328,'i27'!N328,'i28'!N328)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O328,'i25'!O328,'i26'!O328,'i27'!O328,'i28'!O328)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P328,'i25'!P328,'i26'!P328,'i27'!P328,'i28'!P328)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q328,'i25'!Q328,'i26'!Q328,'i27'!Q328,'i28'!Q328)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R328,'i25'!R328,'i26'!R328,'i27'!R328,'i28'!R328)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S328,'i25'!S328,'i26'!S328,'i27'!S328,'i28'!S328)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T328,'i25'!T328,'i26'!T328,'i27'!T328,'i28'!T328)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U328,'i25'!U328,'i26'!U328,'i27'!U328,'i28'!U328)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V328,'i25'!V328,'i26'!V328,'i27'!V328,'i28'!V328)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W328,'i25'!W328,'i26'!W328,'i27'!W328,'i28'!W328)","v":0}]
[null,null,null,"Actual revaluation amount",null,null,"$m",null,null,null,null,null,null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N329,'i25'!N329,'i26'!N329,'i27'!N329,'i28'!N329)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O329,'i25'!O329,'i26'!O329,'i27'!O329,'i28'!O329)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P329,'i25'!P329,'i26'!P329,'i27'!P329,'i28'!P329)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q329,'i25'!Q329,'i26'!Q329,'i27'!Q329,'i28'!Q329)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R329,'i25'!R329,'i26'!R329,'i27'!R329,'i28'!R329)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S329,'i25'!S329,'i26'!S329,'i27'!S329,'i28'!S329)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T329,'i25'!T329,'i26'!T329,'i27'!T329,'i28'!T329)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U329,'i25'!U329,'i26'!U329,'i27'!U329,'i28'!U329)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V329,'i25'!V329,'i26'!V329,'i27'!V329,'i28'!V329)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W329,'i25'!W329,'i26'!W329,'i27'!W329,'i28'!W329)","v":0}]
[]
[null,null,null,"Actual revenue received",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I331,'i25'!I331,'i26'!I331,'i27'!I331,'i28'!I331)","v":787.95826113112298},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J331,'i25'!J331,'i26'!J331,'i27'!J331,'i28'!J331)","v":791.85940120000009},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K331,'i25'!K331,'i26'!K331,'i27'!K331,'i28'!K331)","v":824.96859761147573},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L331,'i25'!L331,'i26'!L331,'i27'!L331,'i28'!L331)","v":825.3158680395976},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M331,'i25'!M331,'i26'!M331,'i27'!M331,'i28'!M331)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N331,'i25'!N331,'i26'!N331,'i27'!N331,'i28'!N331)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O331,'i25'!O331,'i26'!O331,'i27'!O331,'i28'!O331)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P331,'i25'!P331,'i26'!P331,'i27'!P331,'i28'!P331)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q331,'i25'!Q331,'i26'!Q331,'i27'!Q331,'i28'!Q331)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R331,'i25'!R331,'i26'!R331,'i27'!R331,'i28'!R331)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S331,'i25'!S331,'i26'!S331,'i27'!S331,'i28'!S331)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T331,'i25'!T331,'i26'!T331,'i27'!T331,'i28'!T331)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U331,'i25'!U331,'i26'!U331,'i27'!U331,'i28'!U331)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V331,'i25'!V331,'i26'!V331,'i27'!V331,'i28'!V331)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W331,'i25'!W331,'i26'!W331,'i27'!W331,'i28'!W331)","v":0}]
[null,null,null,"Voluntary revenue reduction",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I332,'i25'!I332,'i26'!I332,'i27'!I332,'i28'!I332)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J332,'i25'!J332,'i26'!J332,'i27'!J332,'i28'!J332)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K332,'i25'!K332,'i26'!K332,'i27'!K332,'i28'!K332)","v":-14.077713664900505},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L332,'i25'!L332,'i26'!L332,'i27'!L332,'i28'!L332)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M332,'i25'!M332,'i26'!M332,'i27'!M332,'i28'!M332)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N332,'i25'!N332,'i26'!N332,'i27'!N332,'i28'!N332)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O332,'i25'!O332,'i26'!O332,'i27'!O332,'i28'!O332)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P332,'i25'!P332,'i26'!P332,'i27'!P332,'i28'!P332)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q332,'i25'!Q332,'i26'!Q332,'i27'!Q332,'i28'!Q332)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R332,'i25'!R332,'i26'!R332,'i27'!R332,'i28'!R332)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S332,'i25'!S332,'i26'!S332,'i27'!S332,'i28'!S332)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T332,'i25'!T332,'i26'!T332,'i27'!T332,'i28'!T332)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U332,'i25'!U332,'i26'!U332,'i27'!U332,'i28'!U332)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V332,'i25'!V332,'i26'!V332,'i27'!V332,'i28'!V332)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W332,'i25'!W332,'i26'!W332,'i27'!W332,'i28'!W332)","v":0}]
[null,null,null,"MAR as determined by IPP",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I333,'i25'!I333,'i26'!I333,'i27'!I333,'i28'!I333)","v":810.55287524421374},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J333,'i25'!J333,'i26'!J333,'i27'!J333,'i28'!J333)","v":795.62685485668646},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K333,'i25'!K333,'i26'!K333,'i27'!K333,'i28'!K333)","v":790.89191515482162},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L333,'i25'!L333,'i26'!L333,'i27'!L333,'i28'!L333)","v":830.1789153132346},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M333,'i25'!M333,'i26'!M333,'i27'!M333,'i28'!M333)","v":835.5419388760962},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N333,'i25'!N333,'i26'!N333,'i27'!N333,'i28'!N333)","v":1075.9994812760901},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O333,'i25'!O333,'i26'!O333,'i27'!O333,'i28'!O333)","v":1112.9385046042394},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P333,'i25'!P333,'i26'!P333,'i27'!P333,'i28'!P333)","v":1161.7251621289506},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q333,'i25'!Q333,'i26'!Q333,'i27'!Q333,'i28'!Q333)","v":1230.369541911622},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R333,'i25'!R333,'i26'!R333,'i27'!R333,'i28'!R333)","v":1271.5950464573339},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S333,'i25'!S333,'i26'!S333,'i27'!S333,'i28'!S333)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T333,'i25'!T333,'i26'!T333,'i27'!T333,'i28'!T333)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U333,'i25'!U333,'i26'!U333,'i27'!U333,'i28'!U333)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V333,'i25'!V333,'i26'!V333,'i27'!V333,'i28'!V333)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W333,'i25'!W333,'i26'!W333,'i27'!W333,'i28'!W333)","v":0}]
[null,null,null,"SMAR as determined by IPP",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I334,'i25'!I334,'i26'!I334,'i27'!I334,'i28'!I334)","v":788.70813218364503},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J334,'i25'!J334,'i26'!J334,'i27'!J334,'i28'!J334)","v":798.84427779550265},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K334,'i25'!K334,'i26'!K334,'i27'!K334,'i28'!K334)","v":808.95208125345118},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L334,'i25'!L334,'i26'!L334,'i27'!L334,'i28'!L334)","v":828.09895546736539},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M334,'i25'!M334,'i26'!M334,'i27'!M334,'i28'!M334)","v":840.17793069256095},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N334,'i25'!N334,'i26'!N334,'i27'!N334,'i28'!N334)","v":976.7170136720124},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O334,'i25'!O334,'i26'!O334,'i27'!O334,'i28'!O334)","v":1135.4628299041242},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P334,'i25'!P334,'i26'!P334,'i27'!P334,'i28'!P334)","v":1192.2359713993303},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q334,'i25'!Q334,'i26'!Q334,'i27'!Q334,'i28'!Q334)","v":1251.8477699692969},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R334,'i25'!R334,'i26'!R334,'i27'!R334,'i28'!R334)","v":1314.4401584677619},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S334,'i25'!S334,'i26'!S334,'i27'!S334,'i28'!S334)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T334,'i25'!T334,'i26'!T334,'i27'!T334,'i28'!T334)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U334,'i25'!U334,'i26'!U334,'i27'!U334,'i28'!U334)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V334,'i25'!V334,'i26'!V334,'i27'!V334,'i28'!V334)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W334,'i25'!W334,'i26'!W334,'i27'!W334,'i28'!W334)","v":0}]
[]
[null,null,null,"Actual term credit spread differential",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I336,'i25'!I336,'i26'!I336,'i27'!I336,'i28'!I336)","v":4.103640050600589},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J336,'i25'!J336,'i26'!J336,'i27'!J336,'i28'!J336)","v":3.1867651585539765},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K336,'i25'!K336,'i26'!K336,'i27'!K336,'i28'!K336)","v":3.0247439666530678},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L336,'i25'!L336,'i26'!L336,'i27'!L336,'i28'!L336)","v":2.5360516328984106},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M336,'i25'!M336,'i26'!M336,'i27'!M336,'i28'!M336)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N336,'i25'!N336,'i26'!N336,'i27'!N336,'i28'!N336)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O336,'i25'!O336,'i26'!O336,'i27'!O336,'i28'!O336)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P336,'i25'!P336,'i26'!P336,'i27'!P336,'i28'!P336)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q336,'i25'!Q336,'i26'!Q336,'i27'!Q336,'i28'!Q336)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R336,'i25'!R336,'i26'!R336,'i27'!R336,'i28'!R336)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S336,'i25'!S336,'i26'!S336,'i27'!S336,'i28'!S336)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T336,'i25'!T336,'i26'!T336,'i27'!T336,'i28'!T336)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U336,'i25'!U336,'i26'!U336,'i27'!U336,'i28'!U336)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V336,'i25'!V336,'i26'!V336,'i27'!V336,'i28'!V336)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W336,'i25'!W336,'i26'!W336,'i27'!W336,'i28'!W336)","v":0}]
[null,null,null,"Forecast TCSD factor = A/B*C",null,null,"scalar",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I337,'i25'!I337,'i26'!I337,'i27'!I337,'i28'!I337)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J337,'i25'!J337,'i26'!J337,'i27'!J337,'i28'!J337)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K337,'i25'!K337,'i26'!K337,'i27'!K337,'i28'!K337)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L337,'i25'!L337,'i26'!L337,'i27'!L337,'i28'!L337)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M337,'i25'!M337,'i26'!M337,'i27'!M337,'i28'!M337)","v":5.0578386164873055E-4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N337,'i25'!N337,'i26'!N337,'i27'!N337,'i28'!N337)","v":5.8576947135010899E-4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O337,'i25'!O337,'i26'!O337,'i27'!O337,'i28'!O337)","v":5.8576947135010899E-4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P337,'i25'!P337,'i26'!P337,'i27'!P337,'i28'!P337)","v":5.8576947135010899E-4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q337,'i25'!Q337,'i26'!Q337,'i27'!Q337,'i28'!Q337)","v":5.8576947135010899E-4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R337,'i25'!R337,'i26'!R337,'i27'!R337,'i28'!R337)","v":5.8576947135010899E-4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S337,'i25'!S337,'i26'!S337,'i27'!S337,'i28'!S337)","v":5.8576947135010899E-4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T337,'i25'!T337,'i26'!T337,'i27'!T337,'i28'!T337)","v":5.8576947135010899E-4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U337,'i25'!U337,'i26'!U337,'i27'!U337,'i28'!U337)","v":5.8576947135010899E-4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V337,'i25'!V337,'i26'!V337,'i27'!V337,'i28'!V337)","v":5.8576947135010899E-4},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W337,'i25'!W337,'i26'!W337,'i27'!W337,'i28'!W337)","v":5.8576947135010899E-4}]
[null,null,null,"Pass-through costs",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I338,'i25'!I338,'i26'!I338,'i27'!I338,'i28'!I338)","v":17.267025519999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J338,'i25'!J338,'i26'!J338,'i27'!J338,'i28'!J338)","v":18.469512080000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K338,'i25'!K338,'i26'!K338,'i27'!K338,'i28'!K338)","v":17.033042179999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L338,'i25'!L338,'i26'!L338,'i27'!L338,'i28'!L338)","v":21.485083889999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M338,'i25'!M338,'i26'!M338,'i27'!M338,'i28'!M338)","v":21.386001363439998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N338,'i25'!N338,'i26'!N338,'i27'!N338,'i28'!N338)","v":22.283521472515201},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O338,'i25'!O338,'i26'!O338,'i27'!O338,'i28'!O338)","v":22.898319931415802},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P338,'i25'!P338,'i26'!P338,'i27'!P338,'i28'!P338)","v":23.444232905358284},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q338,'i25'!Q338,'i26'!Q338,'i27'!Q338,'i28'!Q338)","v":24.003702536039032},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R338,'i25'!R338,'i26'!R338,'i27'!R338,'i28'!R338)","v":24.577079108510603},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S338,'i25'!S338,'i26'!S338,'i27'!S338,'i28'!S338)","v":25.068620690680813},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T338,'i25'!T338,'i26'!T338,'i27'!T338,'i28'!T338)","v":25.569993104494429},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U338,'i25'!U338,'i26'!U338,'i27'!U338,'i28'!U338)","v":26.081392966584318},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V338,'i25'!V338,'i26'!V338,'i27'!V338,'i28'!V338)","v":26.603020825916005},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W338,'i25'!W338,'i26'!W338,'i27'!W338,'i28'!W338)","v":27.135081242434321}]
[null,null,null,"Recoverable costs (non-IRIS)",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I339,'i25'!I339,'i26'!I339,'i27'!I339,'i28'!I339)","v":6.8198356143482055},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J339,'i25'!J339,'i26'!J339,'i27'!J339,'i28'!J339)","v":0.22575468000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K339,'i25'!K339,'i26'!K339,'i27'!K339,'i28'!K339)","v":8.8743859199999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L339,'i25'!L339,'i26'!L339,'i27'!L339,'i28'!L339)","v":1.7653898700000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M339,'i25'!M339,'i26'!M339,'i27'!M339,'i28'!M339)","v":1.9},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N339,'i25'!N339,'i26'!N339,'i27'!N339,'i28'!N339)","v":1.9379999999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O339,'i25'!O339,'i26'!O339,'i27'!O339,'i28'!O339)","v":1.9767600000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P339,'i25'!P339,'i26'!P339,'i27'!P339,'i28'!P339)","v":2.0162952000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q339,'i25'!Q339,'i26'!Q339,'i27'!Q339,'i28'!Q339)","v":2.056621104},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R339,'i25'!R339,'i26'!R339,'i27'!R339,'i28'!R339)","v":2.0977535260800004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S339,'i25'!S339,'i26'!S339,'i27'!S339,'i28'!S339)","v":2.1397085966016003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T339,'i25'!T339,'i26'!T339,'i27'!T339,'i28'!T339)","v":2.1825027685336322},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U339,'i25'!U339,'i26'!U339,'i27'!U339,'i28'!U339)","v":2.2261528239043047},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V339,'i25'!V339,'i26'!V339,'i27'!V339,'i28'!V339)","v":2.2706758803823908},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W339,'i25'!W339,'i26'!W339,'i27'!W339,'i28'!W339)","v":2.3160893979900385}]
[null,null,null,"RCP2 pass-through and recoverable costs wash-up",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I340,'i25'!I340,'i26'!I340,'i27'!I340,'i28'!I340)","v":0.15405999480054255},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J340,'i25'!J340,'i26'!J340,'i27'!J340,'i28'!J340)","v":1.6815297156179336},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K340,'i25'!K340,'i26'!K340,'i27'!K340,'i28'!K340)","v":-2.1850299587470117}]
[]
[null,null,null,"2021 opening EV account balance",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I342,'i25'!I342,'i26'!I342,'i27'!I342,'i28'!I342)","v":72.634526522876286}]
[null,null,null,"EV account balance recovery from previous RCP",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I343,'i25'!I343,'i26'!I343,'i27'!I343,'i28'!I343)","v":17.969549354854479},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J343,'i25'!J343,'i26'!J343,'i27'!J343,'i28'!J343)","v":17.969549354854479},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K343,'i25'!K343,'i26'!K343,'i27'!K343,'i28'!K343)","v":17.969549354854479},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L343,'i25'!L343,'i26'!L343,'i27'!L343,'i28'!L343)","v":17.969549354854479},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M343,'i25'!M343,'i26'!M343,'i27'!M343,'i28'!M343)","v":17.969549354854479}]
[null,null,null,"RCP4 HVDC transitional adjustment",null,null,"$m",null,null,null,null,null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M344,'i25'!M344,'i26'!M344,'i27'!M344,'i28'!M344)","v":0}]
[null,null,null,"RCP4 HVDC transitional adjustment offset",null,null,"$m",null,null,null,null,null,null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N345,'i25'!N345,'i26'!N345,'i27'!N345,'i28'!N345)","v":0}]
[]
[null,null,"Regulatory depreciation"]
[null,null,"Note:"]
[]
[null,null,null,"Existing asset depreciation",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I350,'i25'!I350,'i26'!I350,'i27'!I350,'i28'!I350)","v":251.92327892690059},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J350,'i25'!J350,'i26'!J350,'i27'!J350,'i28'!J350)","v":246.58153156488663},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K350,'i25'!K350,'i26'!K350,'i27'!K350,'i28'!K350)","v":249.35836971106775},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L350,'i25'!L350,'i26'!L350,'i27'!L350,'i28'!L350)","v":254.73254425826067},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M350,'i25'!M350,'i26'!M350,'i27'!M350,'i28'!M350)","v":238.2398593814456},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N350,'i25'!N350,'i26'!N350,'i27'!N350,'i28'!N350)","v":224.75086909670944},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O350,'i25'!O350,'i26'!O350,'i27'!O350,'i28'!O350)","v":212.42730702067612},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P350,'i25'!P350,'i26'!P350,'i27'!P350,'i28'!P350)","v":198.75223930817032},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q350,'i25'!Q350,'i26'!Q350,'i27'!Q350,'i28'!Q350)","v":187.89509981500615},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R350,'i25'!R350,'i26'!R350,'i27'!R350,'i28'!R350)","v":179.28680060138944},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S350,'i25'!S350,'i26'!S350,'i27'!S350,'i28'!S350)","v":169.88557453283948},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T350,'i25'!T350,'i26'!T350,'i27'!T350,'i28'!T350)","v":159.31914727563944},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U350,'i25'!U350,'i26'!U350,'i27'!U350,'i28'!U350)","v":150.36247801930617},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V350,'i25'!V350,'i26'!V350,'i27'!V350,'i28'!V350)","v":143.33742453410616},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W350,'i25'!W350,'i26'!W350,'i27'!W350,'i28'!W350)","v":137.41814936473949}]
[null,null,null,"Operating lease assets amortisation",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I351,'i25'!I351,'i26'!I351,'i27'!I351,'i28'!I351)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J351,'i25'!J351,'i26'!J351,'i27'!J351,'i28'!J351)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K351,'i25'!K351,'i26'!K351,'i27'!K351,'i28'!K351)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L351,'i25'!L351,'i26'!L351,'i27'!L351,'i28'!L351)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M351,'i25'!M351,'i26'!M351,'i27'!M351,'i28'!M351)","v":11.429717912702527},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N351,'i25'!N351,'i26'!N351,'i27'!N351,'i28'!N351)","v":10.807360856867705},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O351,'i25'!O351,'i26'!O351,'i27'!O351,'i28'!O351)","v":12.12701967715364},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P351,'i25'!P351,'i26'!P351,'i27'!P351,'i28'!P351)","v":12.446079635850596},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q351,'i25'!Q351,'i26'!Q351,'i27'!Q351,'i28'!Q351)","v":10.780840037070741},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R351,'i25'!R351,'i26'!R351,'i27'!R351,'i28'!R351)","v":10.517357214981851},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S351,'i25'!S351,'i26'!S351,'i27'!S351,'i28'!S351)","v":10.256015794840749},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T351,'i25'!T351,'i26'!T351,'i27'!T351,'i28'!T351)","v":10.291945783358083},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U351,'i25'!U351,'i26'!U351,'i27'!U351,'i28'!U351)","v":10.295994203939454},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V351,'i25'!V351,'i26'!V351,'i27'!V351,'i28'!V351)","v":10.284954773977331},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W351,'i25'!W351,'i26'!W351,'i27'!W351,'i28'!W351)","v":10.287592434114551}]
[null,null,null,"Pseudo asset depreciation",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I352,'i25'!I352,'i26'!I352,'i27'!I352,'i28'!I352)","v":1.9953529999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J352,'i25'!J352,'i26'!J352,'i27'!J352,'i28'!J352)","v":1.9953529999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K352,'i25'!K352,'i26'!K352,'i27'!K352,'i28'!K352)","v":1.9953529999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L352,'i25'!L352,'i26'!L352,'i27'!L352,'i28'!L352)","v":1.9953529999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M352,'i25'!M352,'i26'!M352,'i27'!M352,'i28'!M352)","v":1.9953529999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N352,'i25'!N352,'i26'!N352,'i27'!N352,'i28'!N352)","v":1.9953529999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O352,'i25'!O352,'i26'!O352,'i27'!O352,'i28'!O352)","v":1.9953529999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P352,'i25'!P352,'i26'!P352,'i27'!P352,'i28'!P352)","v":1.9953529999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q352,'i25'!Q352,'i26'!Q352,'i27'!Q352,'i28'!Q352)","v":1.9953529999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R352,'i25'!R352,'i26'!R352,'i27'!R352,'i28'!R352)","v":1.9953529999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S352,'i25'!S352,'i26'!S352,'i27'!S352,'i28'!S352)","v":1.9953529999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T352,'i25'!T352,'i26'!T352,'i27'!T352,'i28'!T352)","v":1.9953529999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U352,'i25'!U352,'i26'!U352,'i27'!U352,'i28'!U352)","v":1.9953529999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V352,'i25'!V352,'i26'!V352,'i27'!V352,'i28'!V352)","v":1.9953529999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W352,'i25'!W352,'i26'!W352,'i27'!W352,'i28'!W352)","v":1.9953529999999999}]
[null,null,null,"Write-offs",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I353,'i25'!I353,'i26'!I353,'i27'!I353,'i28'!I353)","v":12.189900041999893},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J353,'i25'!J353,'i26'!J353,'i27'!J353,'i28'!J353)","v":8.9916931499997368},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K353,'i25'!K353,'i26'!K353,'i27'!K353,'i28'!K353)","v":7.919620652999992},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L353,'i25'!L353,'i26'!L353,'i27'!L353,'i28'!L353)","v":2.9404001699999966},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M353,'i25'!M353,'i26'!M353,'i27'!M353,'i28'!M353)","v":6.5572674301335798},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N353,'i25'!N353,'i26'!N353,'i27'!N353,'i28'!N353)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O353,'i25'!O353,'i26'!O353,'i27'!O353,'i28'!O353)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P353,'i25'!P353,'i26'!P353,'i27'!P353,'i28'!P353)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q353,'i25'!Q353,'i26'!Q353,'i27'!Q353,'i28'!Q353)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R353,'i25'!R353,'i26'!R353,'i27'!R353,'i28'!R353)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S353,'i25'!S353,'i26'!S353,'i27'!S353,'i28'!S353)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T353,'i25'!T353,'i26'!T353,'i27'!T353,'i28'!T353)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U353,'i25'!U353,'i26'!U353,'i27'!U353,'i28'!U353)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V353,'i25'!V353,'i26'!V353,'i27'!V353,'i28'!V353)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W353,'i25'!W353,'i26'!W353,'i27'!W353,'i28'!W353)","v":6}]
[]
[null,null,null,"Dismantling costs",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I355,'i25'!I355,'i26'!I355,'i27'!I355,'i28'!I355)","v":9.1962752200000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J355,'i25'!J355,'i26'!J355,'i27'!J355,'i28'!J355)","v":20.3555679344},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K355,'i25'!K355,'i26'!K355,'i27'!K355,'i28'!K355)","v":15.828981940000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L355,'i25'!L355,'i26'!L355,'i27'!L355,'i28'!L355)","v":2.6592715099999937},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M355,'i25'!M355,'i26'!M355,'i27'!M355,'i28'!M355)","v":6.6739459999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N355,'i25'!N355,'i26'!N355,'i27'!N355,'i28'!N355)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O355,'i25'!O355,'i26'!O355,'i27'!O355,'i28'!O355)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P355,'i25'!P355,'i26'!P355,'i27'!P355,'i28'!P355)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q355,'i25'!Q355,'i26'!Q355,'i27'!Q355,'i28'!Q355)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R355,'i25'!R355,'i26'!R355,'i27'!R355,'i28'!R355)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S355,'i25'!S355,'i26'!S355,'i27'!S355,'i28'!S355)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T355,'i25'!T355,'i26'!T355,'i27'!T355,'i28'!T355)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U355,'i25'!U355,'i26'!U355,'i27'!U355,'i28'!U355)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V355,'i25'!V355,'i26'!V355,'i27'!V355,'i28'!V355)","v":6},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W355,'i25'!W355,'i26'!W355,'i27'!W355,'i28'!W355)","v":6}]
[null,null,null,"Lost assets",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I356,'i25'!I356,'i26'!I356,'i27'!I356,'i28'!I356)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J356,'i25'!J356,'i26'!J356,'i27'!J356,'i28'!J356)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K356,'i25'!K356,'i26'!K356,'i27'!K356,'i28'!K356)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L356,'i25'!L356,'i26'!L356,'i27'!L356,'i28'!L356)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M356,'i25'!M356,'i26'!M356,'i27'!M356,'i28'!M356)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N356,'i25'!N356,'i26'!N356,'i27'!N356,'i28'!N356)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O356,'i25'!O356,'i26'!O356,'i27'!O356,'i28'!O356)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P356,'i25'!P356,'i26'!P356,'i27'!P356,'i28'!P356)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q356,'i25'!Q356,'i26'!Q356,'i27'!Q356,'i28'!Q356)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R356,'i25'!R356,'i26'!R356,'i27'!R356,'i28'!R356)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S356,'i25'!S356,'i26'!S356,'i27'!S356,'i28'!S356)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T356,'i25'!T356,'i26'!T356,'i27'!T356,'i28'!T356)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U356,'i25'!U356,'i26'!U356,'i27'!U356,'i28'!U356)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V356,'i25'!V356,'i26'!V356,'i27'!V356,'i28'!V356)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W356,'i25'!W356,'i26'!W356,'i27'!W356,'i28'!W356)","v":0}]
[null,null,null,"Found assets",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I357,'i25'!I357,'i26'!I357,'i27'!I357,'i28'!I357)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J357,'i25'!J357,'i26'!J357,'i27'!J357,'i28'!J357)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K357,'i25'!K357,'i26'!K357,'i27'!K357,'i28'!K357)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L357,'i25'!L357,'i26'!L357,'i27'!L357,'i28'!L357)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M357,'i25'!M357,'i26'!M357,'i27'!M357,'i28'!M357)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N357,'i25'!N357,'i26'!N357,'i27'!N357,'i28'!N357)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O357,'i25'!O357,'i26'!O357,'i27'!O357,'i28'!O357)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P357,'i25'!P357,'i26'!P357,'i27'!P357,'i28'!P357)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q357,'i25'!Q357,'i26'!Q357,'i27'!Q357,'i28'!Q357)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R357,'i25'!R357,'i26'!R357,'i27'!R357,'i28'!R357)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S357,'i25'!S357,'i26'!S357,'i27'!S357,'i28'!S357)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T357,'i25'!T357,'i26'!T357,'i27'!T357,'i28'!T357)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U357,'i25'!U357,'i26'!U357,'i27'!U357,'i28'!U357)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V357,'i25'!V357,'i26'!V357,'i27'!V357,'i28'!V357)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W357,'i25'!W357,'i26'!W357,'i27'!W357,'i28'!W357)","v":0}]
[null,null,null,"Cash proceeds from asset disposals",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I358,'i25'!I358,'i26'!I358,'i27'!I358,'i28'!I358)","v":2.2812928399999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J358,'i25'!J358,'i26'!J358,'i27'!J358,'i28'!J358)","v":2.0776160200000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K358,'i25'!K358,'i26'!K358,'i27'!K358,'i28'!K358)","v":2.7806007100000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L358,'i25'!L358,'i26'!L358,'i27'!L358,'i28'!L358)","v":0.20371440999999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M358,'i25'!M358,'i26'!M358,'i27'!M358,'i28'!M358)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N358,'i25'!N358,'i26'!N358,'i27'!N358,'i28'!N358)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O358,'i25'!O358,'i26'!O358,'i27'!O358,'i28'!O358)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P358,'i25'!P358,'i26'!P358,'i27'!P358,'i28'!P358)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q358,'i25'!Q358,'i26'!Q358,'i27'!Q358,'i28'!Q358)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R358,'i25'!R358,'i26'!R358,'i27'!R358,'i28'!R358)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S358,'i25'!S358,'i26'!S358,'i27'!S358,'i28'!S358)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T358,'i25'!T358,'i26'!T358,'i27'!T358,'i28'!T358)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U358,'i25'!U358,'i26'!U358,'i27'!U358,'i28'!U358)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V358,'i25'!V358,'i26'!V358,'i27'!V358,'i28'!V358)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W358,'i25'!W358,'i26'!W358,'i27'!W358,'i28'!W358)","v":0}]
[null,null,null,"Capitalised interest depreciation adjustment",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I359,'i25'!I359,'i26'!I359,'i27'!I359,'i28'!I359)","v":0.44991696197278841},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J359,'i25'!J359,'i26'!J359,'i27'!J359,'i28'!J359)","v":0.10039219028363686},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K359,'i25'!K359,'i26'!K359,'i27'!K359,'i28'!K359)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L359,'i25'!L359,'i26'!L359,'i27'!L359,'i28'!L359)","v":0.3813906474506028},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M359,'i25'!M359,'i26'!M359,'i27'!M359,'i28'!M359)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N359,'i25'!N359,'i26'!N359,'i27'!N359,'i28'!N359)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O359,'i25'!O359,'i26'!O359,'i27'!O359,'i28'!O359)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P359,'i25'!P359,'i26'!P359,'i27'!P359,'i28'!P359)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q359,'i25'!Q359,'i26'!Q359,'i27'!Q359,'i28'!Q359)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R359,'i25'!R359,'i26'!R359,'i27'!R359,'i28'!R359)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S359,'i25'!S359,'i26'!S359,'i27'!S359,'i28'!S359)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T359,'i25'!T359,'i26'!T359,'i27'!T359,'i28'!T359)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U359,'i25'!U359,'i26'!U359,'i27'!U359,'i28'!U359)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V359,'i25'!V359,'i26'!V359,'i27'!V359,'i28'!V359)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W359,'i25'!W359,'i26'!W359,'i27'!W359,'i28'!W359)","v":0}]
[]
[null,null,"Tax depreciation"]
[null,null,"Note:"]
[]
[null,null,null,"Existing asset tax depreciation",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I364,'i25'!I364,'i26'!I364,'i27'!I364,'i28'!I364)","v":262.22545471891812},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J364,'i25'!J364,'i26'!J364,'i27'!J364,'i28'!J364)","v":261.00971379374187},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K364,'i25'!K364,'i26'!K364,'i27'!K364,'i28'!K364)","v":256.34642943146247},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L364,'i25'!L364,'i26'!L364,'i27'!L364,'i28'!L364)","v":256.26961590524974},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M364,'i25'!M364,'i26'!M364,'i27'!M364,'i28'!M364)","v":228.52950265875086},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N364,'i25'!N364,'i26'!N364,'i27'!N364,'i28'!N364)","v":196.67424167523271},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O364,'i25'!O364,'i26'!O364,'i27'!O364,'i28'!O364)","v":172.54234731795671},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P364,'i25'!P364,'i26'!P364,'i27'!P364,'i28'!P364)","v":153.1958828345179},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q364,'i25'!Q364,'i26'!Q364,'i27'!Q364,'i28'!Q364)","v":137.0428044609649},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R364,'i25'!R364,'i26'!R364,'i27'!R364,'i28'!R364)","v":123.27948695619382},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S364,'i25'!S364,'i26'!S364,'i27'!S364,'i28'!S364)","v":111.30146119547435},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T364,'i25'!T364,'i26'!T364,'i27'!T364,'i28'!T364)","v":100.63886160824255},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U364,'i25'!U364,'i26'!U364,'i27'!U364,'i28'!U364)","v":91.263291497746451},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V364,'i25'!V364,'i26'!V364,'i27'!V364,'i28'!V364)","v":82.888583747784807},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W364,'i25'!W364,'i26'!W364,'i27'!W364,'i28'!W364)","v":75.387447751772868}]
[null,null,null,"Tower painting and attachment points",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I365,'i25'!I365,'i26'!I365,'i27'!I365,'i28'!I365)","v":44.13612486000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J365,'i25'!J365,'i26'!J365,'i27'!J365,'i28'!J365)","v":39.357008350000022},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K365,'i25'!K365,'i26'!K365,'i27'!K365,'i28'!K365)","v":44.329176250000017},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L365,'i25'!L365,'i26'!L365,'i27'!L365,'i28'!L365)","v":63.823966170000013},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M365,'i25'!M365,'i26'!M365,'i27'!M365,'i28'!M365)","v":52.861185999999996},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N365,'i25'!N365,'i26'!N365,'i27'!N365,'i28'!N365)","v":73.541175999999993},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O365,'i25'!O365,'i26'!O365,'i27'!O365,'i28'!O365)","v":78.394439000000006},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P365,'i25'!P365,'i26'!P365,'i27'!P365,'i28'!P365)","v":83.853054},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q365,'i25'!Q365,'i26'!Q365,'i27'!Q365,'i28'!Q365)","v":85.902157000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R365,'i25'!R365,'i26'!R365,'i27'!R365,'i28'!R365)","v":86.229563999999996},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S365,'i25'!S365,'i26'!S365,'i27'!S365,'i28'!S365)","v":88.062336000000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T365,'i25'!T365,'i26'!T365,'i27'!T365,'i28'!T365)","v":91.973848000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U365,'i25'!U365,'i26'!U365,'i27'!U365,'i28'!U365)","v":94.242391999999995},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V365,'i25'!V365,'i26'!V365,'i27'!V365,'i28'!V365)","v":96.010654000000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W365,'i25'!W365,'i26'!W365,'i27'!W365,'i28'!W365)","v":98.417426000000006}]
[null,null,null,"Capitalised lease costs",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I366,'i25'!I366,'i26'!I366,'i27'!I366,'i28'!I366)","v":9.8568077447999993},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J366,'i25'!J366,'i26'!J366,'i27'!J366,'i28'!J366)","v":9.8568077447999993},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K366,'i25'!K366,'i26'!K366,'i27'!K366,'i28'!K366)","v":12.579336258393319},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L366,'i25'!L366,'i26'!L366,'i27'!L366,'i28'!L366)","v":11.230053},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M366,'i25'!M366,'i26'!M366,'i27'!M366,'i28'!M366)","v":11.828282036633119},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N366,'i25'!N366,'i26'!N366,'i27'!N366,'i28'!N366)","v":11.316470104213245},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O366,'i25'!O366,'i26'!O366,'i27'!O366,'i28'!O366)","v":12.872141522614406},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P366,'i25'!P366,'i26'!P366,'i27'!P366,'i28'!P366)","v":19.309089377240532},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q366,'i25'!Q366,'i26'!Q366,'i27'!Q366,'i28'!Q366)","v":11.947270639878893},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R366,'i25'!R366,'i26'!R366,'i27'!R366,'i28'!R366)","v":11.099703442648385},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S366,'i25'!S366,'i26'!S366,'i27'!S366,'i28'!S366)","v":11.310340517745342},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T366,'i25'!T366,'i26'!T366,'i27'!T366,'i28'!T366)","v":11.346629726263322},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U366,'i25'!U366,'i26'!U366,'i27'!U366,'i28'!U366)","v":11.541027609963063},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V366,'i25'!V366,'i26'!V366,'i27'!V366,'i28'!V366)","v":11.736279551288836},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W366,'i25'!W366,'i26'!W366,'i27'!W366,'i28'!W366)","v":11.751980320924805}]
[null,null,null,"Tax write-offs",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I367,'i25'!I367,'i26'!I367,'i27'!I367,'i28'!I367)","v":12.32663794999951},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J367,'i25'!J367,'i26'!J367,'i27'!J367,'i28'!J367)","v":13.084526213000192},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K367,'i25'!K367,'i26'!K367,'i27'!K367,'i28'!K367)","v":7.8814378170000081},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L367,'i25'!L367,'i26'!L367,'i27'!L367,'i28'!L367)","v":23.020015799999946},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M367,'i25'!M367,'i26'!M367,'i27'!M367,'i28'!M367)","v":13.231213430133581},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N367,'i25'!N367,'i26'!N367,'i27'!N367,'i28'!N367)","v":12},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O367,'i25'!O367,'i26'!O367,'i27'!O367,'i28'!O367)","v":12},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P367,'i25'!P367,'i26'!P367,'i27'!P367,'i28'!P367)","v":12},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q367,'i25'!Q367,'i26'!Q367,'i27'!Q367,'i28'!Q367)","v":12},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R367,'i25'!R367,'i26'!R367,'i27'!R367,'i28'!R367)","v":12},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S367,'i25'!S367,'i26'!S367,'i27'!S367,'i28'!S367)","v":12},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T367,'i25'!T367,'i26'!T367,'i27'!T367,'i28'!T367)","v":12},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U367,'i25'!U367,'i26'!U367,'i27'!U367,'i28'!U367)","v":12},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V367,'i25'!V367,'i26'!V367,'i27'!V367,'i28'!V367)","v":12},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W367,'i25'!W367,'i26'!W367,'i27'!W367,'i28'!W367)","v":12}]
[]
[null,"Depreciation module parameters"]
[]
[null,null,"New commissioning assets useful lives"]
[null,null,"Note: Regulatory useful life for new commissioned assets for depreciation module."]
[]
[null,null,null,"Buildings",null,null,"years",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H374,'i25'!H374,'i26'!H374,'i27'!H374,'i28'!H374)","v":50}]
[null,null,null,"Communications",null,null,"years",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H375,'i25'!H375,'i26'!H375,'i27'!H375,'i28'!H375)","v":12.5}]
[null,null,null,"Easements",null,null,"years",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H376,'i25'!H376,'i26'!H376,'i27'!H376,'i28'!H376)","v":0}]
[null,null,null,"Furniture and fittings",null,null,"years",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H377,'i25'!H377,'i26'!H377,'i27'!H377,'i28'!H377)","v":16.7}]
[null,null,null,"HVDC cables",null,null,"years",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H378,'i25'!H378,'i26'!H378,'i27'!H378,'i28'!H378)","v":30.3}]
[null,null,null,"HVDC lines",null,null,"years",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H379,'i25'!H379,'i26'!H379,'i27'!H379,'i28'!H379)","v":50}]
[null,null,null,"HVDC stations",null,null,"years",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H380,'i25'!H380,'i26'!H380,'i27'!H380,'i28'!H380)","v":30.3}]
[null,null,null,"ICT",null,null,"years",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H381,'i25'!H381,'i26'!H381,'i27'!H381,'i28'!H381)","v":5.6}]
[null,null,null,"Intangible assets",null,null,"years",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H382,'i25'!H382,'i26'!H382,'i27'!H382,'i28'!H382)","v":6.7}]
[null,null,null,"Land",null,null,"years",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H383,'i25'!H383,'i26'!H383,'i27'!H383,'i28'!H383)","v":0}]
[null,null,null,"Other assets",null,null,"years",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H384,'i25'!H384,'i26'!H384,'i27'!H384,'i28'!H384)","v":10}]
[null,null,null,"Software",null,null,"years",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H385,'i25'!H385,'i26'!H385,'i27'!H385,'i28'!H385)","v":5}]
[null,null,null,"Substations",null,null,"years",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H386,'i25'!H386,'i26'!H386,'i27'!H386,'i28'!H386)","v":40}]
[null,null,null,"Tower painting",null,null,"years",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H387,'i25'!H387,'i26'!H387,'i27'!H387,'i28'!H387)","v":15}]
[null,null,null,"Transmission lines",null,null,"years",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H388,'i25'!H388,'i26'!H388,'i27'!H388,'i28'!H388)","v":51.3}]
[null,null,null,"Operating lease assets",null,null,"years",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H389,'i25'!H389,'i26'!H389,'i27'!H389,'i28'!H389)","v":5}]
[]
[null,null,"New commissioning assets tax depreciation rates"]
[null,null,"Note: Tax depreciation rate for new commissioned assets for depreciation module."]
[]
[null,null,null,"Buildings",null,null,"%",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H394,'i25'!H394,'i26'!H394,'i27'!H394,'i28'!H394)","v":0}]
[null,null,null,"Communications",null,null,"%",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H395,'i25'!H395,'i26'!H395,'i27'!H395,'i28'!H395)","v":0.3}]
[null,null,null,"Easements",null,null,"%",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H396,'i25'!H396,'i26'!H396,'i27'!H396,'i28'!H396)","v":0}]
[null,null,null,"Furniture and fittings",null,null,"%",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H397,'i25'!H397,'i26'!H397,'i27'!H397,'i28'!H397)","v":0.17}]
[null,null,null,"HVDC cables",null,null,"%",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H398,'i25'!H398,'i26'!H398,'i27'!H398,'i28'!H398)","v":0.1}]
[null,null,null,"HVDC lines",null,null,"%",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H399,'i25'!H399,'i26'!H399,'i27'!H399,'i28'!H399)","v":0.1}]
[null,null,null,"HVDC stations",null,null,"%",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H400,'i25'!H400,'i26'!H400,'i27'!H400,'i28'!H400)","v":0.09}]
[null,null,null,"ICT",null,null,"%",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H401,'i25'!H401,'i26'!H401,'i27'!H401,'i28'!H401)","v":0.45}]
[null,null,null,"Intangible assets",null,null,"%",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H402,'i25'!H402,'i26'!H402,'i27'!H402,'i28'!H402)","v":0.5}]
[null,null,null,"Land",null,null,"%",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H403,'i25'!H403,'i26'!H403,'i27'!H403,'i28'!H403)","v":0}]
[null,null,null,"Other assets",null,null,"%",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H404,'i25'!H404,'i26'!H404,'i27'!H404,'i28'!H404)","v":0.33}]
[null,null,null,"Software",null,null,"%",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H405,'i25'!H405,'i26'!H405,'i27'!H405,'i28'!H405)","v":0.5}]
[null,null,null,"Substations",null,null,"%",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H406,'i25'!H406,'i26'!H406,'i27'!H406,'i28'!H406)","v":9.2999999999999999E-2}]
[null,null,null,"Tower painting",null,null,"%",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H407,'i25'!H407,'i26'!H407,'i27'!H407,'i28'!H407)","v":0}]
[null,null,null,"Transmission lines",null,null,"%",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H408,'i25'!H408,'i26'!H408,'i27'!H408,'i28'!H408)","v":0.09}]
[null,null,null,"Operating lease assets",null,null,"%",{"$f":"CHOOSE(Cover!$H$8,\n'i24'!H409,'i25'!H409,'i26'!H409,'i27'!H409,'i28'!H409)","v":0}]
[]
[null,null,"New asset regulatory commissioning"]
[null,null,"Note: Regulatory commissioning by in-system depreciation profile. Used for depreciation module.."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I414,'i25'!I414,'i26'!I414,'i27'!I414,'i28'!I414)","v":295.29821752489795},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J414,'i25'!J414,'i26'!J414,'i27'!J414,'i28'!J414)","v":275.33145255900001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K414,'i25'!K414,'i26'!K414,'i27'!K414,'i28'!K414)","v":331.92189096590005},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L414,'i25'!L414,'i26'!L414,'i27'!L414,'i28'!L414)","v":331.88979880039994},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M414,'i25'!M414,'i26'!M414,'i27'!M414,'i28'!M414)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N414,'i25'!N414,'i26'!N414,'i27'!N414,'i28'!N414)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O414,'i25'!O414,'i26'!O414,'i27'!O414,'i28'!O414)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P414,'i25'!P414,'i26'!P414,'i27'!P414,'i28'!P414)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q414,'i25'!Q414,'i26'!Q414,'i27'!Q414,'i28'!Q414)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R414,'i25'!R414,'i26'!R414,'i27'!R414,'i28'!R414)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S414,'i25'!S414,'i26'!S414,'i27'!S414,'i28'!S414)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T414,'i25'!T414,'i26'!T414,'i27'!T414,'i28'!T414)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U414,'i25'!U414,'i26'!U414,'i27'!U414,'i28'!U414)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V414,'i25'!V414,'i26'!V414,'i27'!V414,'i28'!V414)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W414,'i25'!W414,'i26'!W414,'i27'!W414,'i28'!W414)","v":0}]
[null,null,null,"Buildings",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I415,'i25'!I415,'i26'!I415,'i27'!I415,'i28'!I415)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J415,'i25'!J415,'i26'!J415,'i27'!J415,'i28'!J415)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K415,'i25'!K415,'i26'!K415,'i27'!K415,'i28'!K415)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L415,'i25'!L415,'i26'!L415,'i27'!L415,'i28'!L415)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M415,'i25'!M415,'i26'!M415,'i27'!M415,'i28'!M415)","v":16.745659399999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N415,'i25'!N415,'i26'!N415,'i27'!N415,'i28'!N415)","v":12.1113114004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O415,'i25'!O415,'i26'!O415,'i27'!O415,'i28'!O415)","v":3.3134526516756484},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P415,'i25'!P415,'i26'!P415,'i27'!P415,'i28'!P415)","v":5.5366067003999992},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q415,'i25'!Q415,'i26'!Q415,'i27'!Q415,'i28'!Q415)","v":4.7205938804000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R415,'i25'!R415,'i26'!R415,'i27'!R415,'i28'!R415)","v":8.2784308196000005},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S415,'i25'!S415,'i26'!S415,'i27'!S415,'i28'!S415)","v":1.98733},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T415,'i25'!T415,'i26'!T415,'i27'!T415,'i28'!T415)","v":3.4473340000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U415,'i25'!U415,'i26'!U415,'i27'!U415,'i28'!U415)","v":3.9658859999999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V415,'i25'!V415,'i26'!V415,'i27'!V415,'i28'!V415)","v":2.7570000000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W415,'i25'!W415,'i26'!W415,'i27'!W415,'i28'!W415)","v":7.772354}]
[null,null,null,"Communications",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I416,'i25'!I416,'i26'!I416,'i27'!I416,'i28'!I416)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J416,'i25'!J416,'i26'!J416,'i27'!J416,'i28'!J416)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K416,'i25'!K416,'i26'!K416,'i27'!K416,'i28'!K416)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L416,'i25'!L416,'i26'!L416,'i27'!L416,'i28'!L416)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M416,'i25'!M416,'i26'!M416,'i27'!M416,'i28'!M416)","v":4.5794370000000013},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N416,'i25'!N416,'i26'!N416,'i27'!N416,'i28'!N416)","v":8.8372460000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O416,'i25'!O416,'i26'!O416,'i27'!O416,'i28'!O416)","v":6.3741194212764904},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P416,'i25'!P416,'i26'!P416,'i27'!P416,'i28'!P416)","v":4.7268479999999995},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q416,'i25'!Q416,'i26'!Q416,'i27'!Q416,'i28'!Q416)","v":6.2380259999999996},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R416,'i25'!R416,'i26'!R416,'i27'!R416,'i28'!R416)","v":10.280030999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S416,'i25'!S416,'i26'!S416,'i27'!S416,'i28'!S416)","v":6.5169649999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T416,'i25'!T416,'i26'!T416,'i27'!T416,'i28'!T416)","v":4.9625640000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U416,'i25'!U416,'i26'!U416,'i27'!U416,'i28'!U416)","v":9.2751090000000005},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V416,'i25'!V416,'i26'!V416,'i27'!V416,'i28'!V416)","v":5.7648510000000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W416,'i25'!W416,'i26'!W416,'i27'!W416,'i28'!W416)","v":7.7111999999999998}]
[null,null,null,"Easements",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I417,'i25'!I417,'i26'!I417,'i27'!I417,'i28'!I417)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J417,'i25'!J417,'i26'!J417,'i27'!J417,'i28'!J417)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K417,'i25'!K417,'i26'!K417,'i27'!K417,'i28'!K417)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L417,'i25'!L417,'i26'!L417,'i27'!L417,'i28'!L417)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M417,'i25'!M417,'i26'!M417,'i27'!M417,'i28'!M417)","v":1.0167617897774139},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N417,'i25'!N417,'i26'!N417,'i27'!N417,'i28'!N417)","v":2.4715862102225872},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O417,'i25'!O417,'i26'!O417,'i27'!O417,'i28'!O417)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P417,'i25'!P417,'i26'!P417,'i27'!P417,'i28'!P417)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q417,'i25'!Q417,'i26'!Q417,'i27'!Q417,'i28'!Q417)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R417,'i25'!R417,'i26'!R417,'i27'!R417,'i28'!R417)","v":6.5301349999999996},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S417,'i25'!S417,'i26'!S417,'i27'!S417,'i28'!S417)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T417,'i25'!T417,'i26'!T417,'i27'!T417,'i28'!T417)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U417,'i25'!U417,'i26'!U417,'i27'!U417,'i28'!U417)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V417,'i25'!V417,'i26'!V417,'i27'!V417,'i28'!V417)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W417,'i25'!W417,'i26'!W417,'i27'!W417,'i28'!W417)","v":0}]
[null,null,null,"Furniture and fittings",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I418,'i25'!I418,'i26'!I418,'i27'!I418,'i28'!I418)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J418,'i25'!J418,'i26'!J418,'i27'!J418,'i28'!J418)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K418,'i25'!K418,'i26'!K418,'i27'!K418,'i28'!K418)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L418,'i25'!L418,'i26'!L418,'i27'!L418,'i28'!L418)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M418,'i25'!M418,'i26'!M418,'i27'!M418,'i28'!M418)","v":2.1865019999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N418,'i25'!N418,'i26'!N418,'i27'!N418,'i28'!N418)","v":1.6464019999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O418,'i25'!O418,'i26'!O418,'i27'!O418,'i28'!O418)","v":13.544878432678741},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P418,'i25'!P418,'i26'!P418,'i27'!P418,'i28'!P418)","v":1.870854},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q418,'i25'!Q418,'i26'!Q418,'i27'!Q418,'i28'!Q418)","v":1.9082619999999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R418,'i25'!R418,'i26'!R418,'i27'!R418,'i28'!R418)","v":1.9464279999999967},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S418,'i25'!S418,'i26'!S418,'i27'!S418,'i28'!S418)","v":1.9853559999999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T418,'i25'!T418,'i26'!T418,'i27'!T418,'i28'!T418)","v":2.0250620000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U418,'i25'!U418,'i26'!U418,'i27'!U418,'i28'!U418)","v":1.6631810000000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V418,'i25'!V418,'i26'!V418,'i27'!V418,'i28'!V418)","v":2.5092569999999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W418,'i25'!W418,'i26'!W418,'i27'!W418,'i28'!W418)","v":2.1490119999999999}]
[null,null,null,"HVDC cables",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I419,'i25'!I419,'i26'!I419,'i27'!I419,'i28'!I419)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J419,'i25'!J419,'i26'!J419,'i27'!J419,'i28'!J419)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K419,'i25'!K419,'i26'!K419,'i27'!K419,'i28'!K419)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L419,'i25'!L419,'i26'!L419,'i27'!L419,'i28'!L419)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M419,'i25'!M419,'i26'!M419,'i27'!M419,'i28'!M419)","v":1.181702},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N419,'i25'!N419,'i26'!N419,'i27'!N419,'i28'!N419)","v":1.4838610000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O419,'i25'!O419,'i26'!O419,'i27'!O419,'i28'!O419)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P419,'i25'!P419,'i26'!P419,'i27'!P419,'i28'!P419)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q419,'i25'!Q419,'i26'!Q419,'i27'!Q419,'i28'!Q419)","v":104.697581},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R419,'i25'!R419,'i26'!R419,'i27'!R419,'i28'!R419)","v":4.0386469999999965},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S419,'i25'!S419,'i26'!S419,'i27'!S419,'i28'!S419)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T419,'i25'!T419,'i26'!T419,'i27'!T419,'i28'!T419)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U419,'i25'!U419,'i26'!U419,'i27'!U419,'i28'!U419)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V419,'i25'!V419,'i26'!V419,'i27'!V419,'i28'!V419)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W419,'i25'!W419,'i26'!W419,'i27'!W419,'i28'!W419)","v":0}]
[null,null,null,"HVDC lines",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I420,'i25'!I420,'i26'!I420,'i27'!I420,'i28'!I420)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J420,'i25'!J420,'i26'!J420,'i27'!J420,'i28'!J420)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K420,'i25'!K420,'i26'!K420,'i27'!K420,'i28'!K420)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L420,'i25'!L420,'i26'!L420,'i27'!L420,'i28'!L420)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M420,'i25'!M420,'i26'!M420,'i27'!M420,'i28'!M420)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N420,'i25'!N420,'i26'!N420,'i27'!N420,'i28'!N420)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O420,'i25'!O420,'i26'!O420,'i27'!O420,'i28'!O420)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P420,'i25'!P420,'i26'!P420,'i27'!P420,'i28'!P420)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q420,'i25'!Q420,'i26'!Q420,'i27'!Q420,'i28'!Q420)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R420,'i25'!R420,'i26'!R420,'i27'!R420,'i28'!R420)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S420,'i25'!S420,'i26'!S420,'i27'!S420,'i28'!S420)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T420,'i25'!T420,'i26'!T420,'i27'!T420,'i28'!T420)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U420,'i25'!U420,'i26'!U420,'i27'!U420,'i28'!U420)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V420,'i25'!V420,'i26'!V420,'i27'!V420,'i28'!V420)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W420,'i25'!W420,'i26'!W420,'i27'!W420,'i28'!W420)","v":0}]
[null,null,null,"HVDC stations",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I421,'i25'!I421,'i26'!I421,'i27'!I421,'i28'!I421)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J421,'i25'!J421,'i26'!J421,'i27'!J421,'i28'!J421)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K421,'i25'!K421,'i26'!K421,'i27'!K421,'i28'!K421)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L421,'i25'!L421,'i26'!L421,'i27'!L421,'i28'!L421)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M421,'i25'!M421,'i26'!M421,'i27'!M421,'i28'!M421)","v":25.818856398411295},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N421,'i25'!N421,'i26'!N421,'i27'!N421,'i28'!N421)","v":30.332056914717249},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O421,'i25'!O421,'i26'!O421,'i27'!O421,'i28'!O421)","v":27.049822095949132},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P421,'i25'!P421,'i26'!P421,'i27'!P421,'i28'!P421)","v":34.264182085282755},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q421,'i25'!Q421,'i26'!Q421,'i27'!Q421,'i28'!Q421)","v":12.886521},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R421,'i25'!R421,'i26'!R421,'i27'!R421,'i28'!R421)","v":14.52566},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S421,'i25'!S421,'i26'!S421,'i27'!S421,'i28'!S421)","v":24.883486999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T421,'i25'!T421,'i26'!T421,'i27'!T421,'i28'!T421)","v":26.04551},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U421,'i25'!U421,'i26'!U421,'i27'!U421,'i28'!U421)","v":26.705264},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V421,'i25'!V421,'i26'!V421,'i27'!V421,'i28'!V421)","v":26.200918999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W421,'i25'!W421,'i26'!W421,'i27'!W421,'i28'!W421)","v":26.612126}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I422,'i25'!I422,'i26'!I422,'i27'!I422,'i28'!I422)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J422,'i25'!J422,'i26'!J422,'i27'!J422,'i28'!J422)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K422,'i25'!K422,'i26'!K422,'i27'!K422,'i28'!K422)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L422,'i25'!L422,'i26'!L422,'i27'!L422,'i28'!L422)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M422,'i25'!M422,'i26'!M422,'i27'!M422,'i28'!M422)","v":37.857159234999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N422,'i25'!N422,'i26'!N422,'i27'!N422,'i28'!N422)","v":61.077427667830662},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O422,'i25'!O422,'i26'!O422,'i27'!O422,'i28'!O422)","v":62.343869221369104},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P422,'i25'!P422,'i26'!P422,'i27'!P422,'i28'!P422)","v":46.492302359999996},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q422,'i25'!Q422,'i26'!Q422,'i27'!Q422,'i28'!Q422)","v":23.579890532799997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R422,'i25'!R422,'i26'!R422,'i27'!R422,'i28'!R422)","v":14.292208220000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S422,'i25'!S422,'i26'!S422,'i27'!S422,'i28'!S422)","v":45.246762894999989},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T422,'i25'!T422,'i26'!T422,'i27'!T422,'i28'!T422)","v":19.337860420000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U422,'i25'!U422,'i26'!U422,'i27'!U422,'i28'!U422)","v":15.674006960000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V422,'i25'!V422,'i26'!V422,'i27'!V422,'i28'!V422)","v":24.822322020000005},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W422,'i25'!W422,'i26'!W422,'i27'!W422,'i28'!W422)","v":20.804213000000001}]
[null,null,null,"Intangible assets",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I423,'i25'!I423,'i26'!I423,'i27'!I423,'i28'!I423)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J423,'i25'!J423,'i26'!J423,'i27'!J423,'i28'!J423)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K423,'i25'!K423,'i26'!K423,'i27'!K423,'i28'!K423)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L423,'i25'!L423,'i26'!L423,'i27'!L423,'i28'!L423)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M423,'i25'!M423,'i26'!M423,'i27'!M423,'i28'!M423)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N423,'i25'!N423,'i26'!N423,'i27'!N423,'i28'!N423)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O423,'i25'!O423,'i26'!O423,'i27'!O423,'i28'!O423)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P423,'i25'!P423,'i26'!P423,'i27'!P423,'i28'!P423)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q423,'i25'!Q423,'i26'!Q423,'i27'!Q423,'i28'!Q423)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R423,'i25'!R423,'i26'!R423,'i27'!R423,'i28'!R423)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S423,'i25'!S423,'i26'!S423,'i27'!S423,'i28'!S423)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T423,'i25'!T423,'i26'!T423,'i27'!T423,'i28'!T423)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U423,'i25'!U423,'i26'!U423,'i27'!U423,'i28'!U423)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V423,'i25'!V423,'i26'!V423,'i27'!V423,'i28'!V423)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W423,'i25'!W423,'i26'!W423,'i27'!W423,'i28'!W423)","v":0}]
[null,null,null,"Land",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I424,'i25'!I424,'i26'!I424,'i27'!I424,'i28'!I424)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J424,'i25'!J424,'i26'!J424,'i27'!J424,'i28'!J424)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K424,'i25'!K424,'i26'!K424,'i27'!K424,'i28'!K424)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L424,'i25'!L424,'i26'!L424,'i27'!L424,'i28'!L424)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M424,'i25'!M424,'i26'!M424,'i27'!M424,'i28'!M424)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N424,'i25'!N424,'i26'!N424,'i27'!N424,'i28'!N424)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O424,'i25'!O424,'i26'!O424,'i27'!O424,'i28'!O424)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P424,'i25'!P424,'i26'!P424,'i27'!P424,'i28'!P424)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q424,'i25'!Q424,'i26'!Q424,'i27'!Q424,'i28'!Q424)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R424,'i25'!R424,'i26'!R424,'i27'!R424,'i28'!R424)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S424,'i25'!S424,'i26'!S424,'i27'!S424,'i28'!S424)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T424,'i25'!T424,'i26'!T424,'i27'!T424,'i28'!T424)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U424,'i25'!U424,'i26'!U424,'i27'!U424,'i28'!U424)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V424,'i25'!V424,'i26'!V424,'i27'!V424,'i28'!V424)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W424,'i25'!W424,'i26'!W424,'i27'!W424,'i28'!W424)","v":0}]
[null,null,null,"Other assets",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I425,'i25'!I425,'i26'!I425,'i27'!I425,'i28'!I425)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J425,'i25'!J425,'i26'!J425,'i27'!J425,'i28'!J425)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K425,'i25'!K425,'i26'!K425,'i27'!K425,'i28'!K425)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L425,'i25'!L425,'i26'!L425,'i27'!L425,'i28'!L425)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M425,'i25'!M425,'i26'!M425,'i27'!M425,'i28'!M425)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N425,'i25'!N425,'i26'!N425,'i27'!N425,'i28'!N425)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O425,'i25'!O425,'i26'!O425,'i27'!O425,'i28'!O425)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P425,'i25'!P425,'i26'!P425,'i27'!P425,'i28'!P425)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q425,'i25'!Q425,'i26'!Q425,'i27'!Q425,'i28'!Q425)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R425,'i25'!R425,'i26'!R425,'i27'!R425,'i28'!R425)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S425,'i25'!S425,'i26'!S425,'i27'!S425,'i28'!S425)","v":0.41836200000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T425,'i25'!T425,'i26'!T425,'i27'!T425,'i28'!T425)","v":0.41353099999999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U425,'i25'!U425,'i26'!U425,'i27'!U425,'i28'!U425)","v":0.216947},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V425,'i25'!V425,'i26'!V425,'i27'!V425,'i28'!V425)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W425,'i25'!W425,'i26'!W425,'i27'!W425,'i28'!W425)","v":0.25393199999999999}]
[null,null,null,"Software",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I426,'i25'!I426,'i26'!I426,'i27'!I426,'i28'!I426)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J426,'i25'!J426,'i26'!J426,'i27'!J426,'i28'!J426)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K426,'i25'!K426,'i26'!K426,'i27'!K426,'i28'!K426)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L426,'i25'!L426,'i26'!L426,'i27'!L426,'i28'!L426)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M426,'i25'!M426,'i26'!M426,'i27'!M426,'i28'!M426)","v":10.140270920000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N426,'i25'!N426,'i26'!N426,'i27'!N426,'i28'!N426)","v":2.7427362399999966},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O426,'i25'!O426,'i26'!O426,'i27'!O426,'i28'!O426)","v":5.828465095368391},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P426,'i25'!P426,'i26'!P426,'i27'!P426,'i28'!P426)","v":7.4691399999997576E-2},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q426,'i25'!Q426,'i26'!Q426,'i27'!Q426,'i28'!Q426)","v":17.82774087},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R426,'i25'!R426,'i26'!R426,'i27'!R426,'i28'!R426)","v":7.5485253183999985},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S426,'i25'!S426,'i26'!S426,'i27'!S426,'i28'!S426)","v":22.995391000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T426,'i25'!T426,'i26'!T426,'i27'!T426,'i28'!T426)","v":31.103524000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U426,'i25'!U426,'i26'!U426,'i27'!U426,'i28'!U426)","v":31.665958999999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V426,'i25'!V426,'i26'!V426,'i27'!V426,'i28'!V426)","v":32.293836000000006},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W426,'i25'!W426,'i26'!W426,'i27'!W426,'i28'!W426)","v":33.072462000000002}]
[null,null,null,"Substations",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I427,'i25'!I427,'i26'!I427,'i27'!I427,'i28'!I427)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J427,'i25'!J427,'i26'!J427,'i27'!J427,'i28'!J427)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K427,'i25'!K427,'i26'!K427,'i27'!K427,'i28'!K427)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L427,'i25'!L427,'i26'!L427,'i27'!L427,'i28'!L427)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M427,'i25'!M427,'i26'!M427,'i27'!M427,'i28'!M427)","v":180.02694952482815},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N427,'i25'!N427,'i26'!N427,'i27'!N427,'i28'!N427)","v":266.87324046104374},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O427,'i25'!O427,'i26'!O427,'i27'!O427,'i28'!O427)","v":327.68319064207662},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P427,'i25'!P427,'i26'!P427,'i27'!P427,'i28'!P427)","v":215.46378330167784},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q427,'i25'!Q427,'i26'!Q427,'i27'!Q427,'i28'!Q427)","v":188.38975180361737},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R427,'i25'!R427,'i26'!R427,'i27'!R427,'i28'!R427)","v":258.62146800872745},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S427,'i25'!S427,'i26'!S427,'i27'!S427,'i28'!S427)","v":164.60166326978998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T427,'i25'!T427,'i26'!T427,'i27'!T427,'i28'!T427)","v":287.01014036000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U427,'i25'!U427,'i26'!U427,'i27'!U427,'i28'!U427)","v":271.84993186000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V427,'i25'!V427,'i26'!V427,'i27'!V427,'i28'!V427)","v":272.73680024999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W427,'i25'!W427,'i26'!W427,'i27'!W427,'i28'!W427)","v":300.24184782999998}]
[null,null,null,"Tower painting",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I428,'i25'!I428,'i26'!I428,'i27'!I428,'i28'!I428)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J428,'i25'!J428,'i26'!J428,'i27'!J428,'i28'!J428)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K428,'i25'!K428,'i26'!K428,'i27'!K428,'i28'!K428)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L428,'i25'!L428,'i26'!L428,'i27'!L428,'i28'!L428)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M428,'i25'!M428,'i26'!M428,'i27'!M428,'i28'!M428)","v":49.238020000000006},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N428,'i25'!N428,'i26'!N428,'i27'!N428,'i28'!N428)","v":3.283833},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O428,'i25'!O428,'i26'!O428,'i27'!O428,'i28'!O428)","v":4.4240164879380846},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P428,'i25'!P428,'i26'!P428,'i27'!P428,'i28'!P428)","v":4.5448029999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q428,'i25'!Q428,'i26'!Q428,'i27'!Q428,'i28'!Q428)","v":4.4720300000000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R428,'i25'!R428,'i26'!R428,'i27'!R428,'i28'!R428)","v":4.2459439999999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S428,'i25'!S428,'i26'!S428,'i27'!S428,'i28'!S428)","v":82.046981000000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T428,'i25'!T428,'i26'!T428,'i27'!T428,'i28'!T428)","v":85.891964000000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U428,'i25'!U428,'i26'!U428,'i27'!U428,'i28'!U428)","v":88.044128999999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V428,'i25'!V428,'i26'!V428,'i27'!V428,'i28'!V428)","v":89.685665999999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W428,'i25'!W428,'i26'!W428,'i27'!W428,'i28'!W428)","v":91.976912999999996}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I429,'i25'!I429,'i26'!I429,'i27'!I429,'i28'!I429)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J429,'i25'!J429,'i26'!J429,'i27'!J429,'i28'!J429)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K429,'i25'!K429,'i26'!K429,'i27'!K429,'i28'!K429)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L429,'i25'!L429,'i26'!L429,'i27'!L429,'i28'!L429)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M429,'i25'!M429,'i26'!M429,'i27'!M429,'i28'!M429)","v":104.34554922191909},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N429,'i25'!N429,'i26'!N429,'i27'!N429,'i28'!N429)","v":156.20037755000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O429,'i25'!O429,'i26'!O429,'i27'!O429,'i28'!O429)","v":165.50389417147704},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P429,'i25'!P429,'i26'!P429,'i27'!P429,'i28'!P429)","v":232.02427932000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q429,'i25'!Q429,'i26'!Q429,'i27'!Q429,'i28'!Q429)","v":164.78423796999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R429,'i25'!R429,'i26'!R429,'i27'!R429,'i28'!R429)","v":417.53379682000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S429,'i25'!S429,'i26'!S429,'i27'!S429,'i28'!S429)","v":106.36698256},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T429,'i25'!T429,'i26'!T429,'i27'!T429,'i28'!T429)","v":109.08093554999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U429,'i25'!U429,'i26'!U429,'i27'!U429,'i28'!U429)","v":112.66749243000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V429,'i25'!V429,'i26'!V429,'i27'!V429,'i28'!V429)","v":124.23978023000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W429,'i25'!W429,'i26'!W429,'i27'!W429,'i28'!W429)","v":199.43317646}]
[null,null,null,"Operating lease assets",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I430,'i25'!I430,'i26'!I430,'i27'!I430,'i28'!I430)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J430,'i25'!J430,'i26'!J430,'i27'!J430,'i28'!J430)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K430,'i25'!K430,'i26'!K430,'i27'!K430,'i28'!K430)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L430,'i25'!L430,'i26'!L430,'i27'!L430,'i28'!L430)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M430,'i25'!M430,'i26'!M430,'i27'!M430,'i28'!M430)","v":0.54911136159761897},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N430,'i25'!N430,'i26'!N430,'i27'!N430,'i28'!N430)","v":0.34016067102269337},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O430,'i25'!O430,'i26'!O430,'i27'!O430,'i28'!O430)","v":2.7703371381890816},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P430,'i25'!P430,'i26'!P430,'i27'!P430,'i28'!P430)","v":6.6240977167597697},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q430,'i25'!Q430,'i26'!Q430,'i27'!Q430,'i28'!Q430)","v":12.393106593857253},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R430,'i25'!R430,'i26'!R430,'i27'!R430,'i28'!R430)","v":9.9203015521595557},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S430,'i25'!S430,'i26'!S430,'i27'!S430,'i28'!S430)","v":9.3567960364531029},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T430,'i25'!T430,'i26'!T430,'i27'!T430,'i28'!T430)","v":0.49489164231789468},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U430,'i25'!U430,'i26'!U430,'i27'!U430,'i28'!U430)","v":0.35428682658284671},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V430,'i25'!V430,'i26'!V430,'i27'!V430,'i28'!V430)","v":6.4981509594175986},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W430,'i25'!W430,'i26'!W430,'i27'!W430,'i28'!W430)","v":0.65844122890719925}]
[null,null,null,"Total base capex commissioning",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I431,'i25'!I431,'i26'!I431,'i27'!I431,'i28'!I431)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J431,'i25'!J431,'i26'!J431,'i27'!J431,'i28'!J431)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K431,'i25'!K431,'i26'!K431,'i27'!K431,'i28'!K431)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L431,'i25'!L431,'i26'!L431,'i27'!L431,'i28'!L431)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M431,'i25'!M431,'i26'!M431,'i27'!M431,'i28'!M431)","v":417.15109885153362},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N431,'i25'!N431,'i26'!N431,'i27'!N431,'i28'!N431)","v":460.52916111523689},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O431,'i25'!O431,'i26'!O431,'i27'!O431,'i28'!O431)","v":614.81383535799841},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P431,'i25'!P431,'i26'!P431,'i27'!P431,'i28'!P431)","v":436.99857088412034},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q431,'i25'!Q431,'i26'!Q431,'i27'!Q431,'i28'!Q431)","v":437.2001606506746},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R431,'i25'!R431,'i26'!R431,'i27'!R431,'i28'!R431)","v":630.37971773888694},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S431,'i25'!S431,'i26'!S431,'i27'!S431,'i28'!S431)","v":466.40607676124307},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T431,'i25'!T431,'i26'!T431,'i27'!T431,'i28'!T431)","v":569.81331697231792},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U431,'i25'!U431,'i26'!U431,'i27'!U431,'i28'!U431)","v":562.08219307658294},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V431,'i25'!V431,'i26'!V431,'i27'!V431,'i28'!V431)","v":587.50858245941754},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W431,'i25'!W431,'i26'!W431,'i27'!W431,'i28'!W431)","v":690.68567751890714}]
[null,null,null,"Total major capex commissioning",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I432,'i25'!I432,'i26'!I432,'i27'!I432,'i28'!I432)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J432,'i25'!J432,'i26'!J432,'i27'!J432,'i28'!J432)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K432,'i25'!K432,'i26'!K432,'i27'!K432,'i28'!K432)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L432,'i25'!L432,'i26'!L432,'i27'!L432,'i28'!L432)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M432,'i25'!M432,'i26'!M432,'i27'!M432,'i28'!M432)","v":16.534879999999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N432,'i25'!N432,'i26'!N432,'i27'!N432,'i28'!N432)","v":86.871078000000011},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O432,'i25'!O432,'i26'!O432,'i27'!O432,'i28'!O432)","v":4.0222100000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P432,'i25'!P432,'i26'!P432,'i27'!P432,'i28'!P432)","v":114.62387699999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q432,'i25'!Q432,'i26'!Q432,'i27'!Q432,'i28'!Q432)","v":104.697581},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R432,'i25'!R432,'i26'!R432,'i27'!R432,'i28'!R432)","v":127.38185799999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S432,'i25'!S432,'i26'!S432,'i27'!S432,'i28'!S432)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T432,'i25'!T432,'i26'!T432,'i27'!T432,'i28'!T432)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U432,'i25'!U432,'i26'!U432,'i27'!U432,'i28'!U432)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V432,'i25'!V432,'i26'!V432,'i27'!V432,'i28'!V432)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W432,'i25'!W432,'i26'!W432,'i27'!W432,'i28'!W432)","v":0}]
[]
[null,null,"New asset tax commissioning"]
[null,null,"Note: Capex commissioning by in-system depreciation profile. Excludes interest during construction."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I437,'i25'!I437,'i26'!I437,'i27'!I437,'i28'!I437)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J437,'i25'!J437,'i26'!J437,'i27'!J437,'i28'!J437)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K437,'i25'!K437,'i26'!K437,'i27'!K437,'i28'!K437)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L437,'i25'!L437,'i26'!L437,'i27'!L437,'i28'!L437)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M437,'i25'!M437,'i26'!M437,'i27'!M437,'i28'!M437)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N437,'i25'!N437,'i26'!N437,'i27'!N437,'i28'!N437)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O437,'i25'!O437,'i26'!O437,'i27'!O437,'i28'!O437)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P437,'i25'!P437,'i26'!P437,'i27'!P437,'i28'!P437)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q437,'i25'!Q437,'i26'!Q437,'i27'!Q437,'i28'!Q437)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R437,'i25'!R437,'i26'!R437,'i27'!R437,'i28'!R437)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S437,'i25'!S437,'i26'!S437,'i27'!S437,'i28'!S437)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T437,'i25'!T437,'i26'!T437,'i27'!T437,'i28'!T437)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U437,'i25'!U437,'i26'!U437,'i27'!U437,'i28'!U437)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V437,'i25'!V437,'i26'!V437,'i27'!V437,'i28'!V437)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W437,'i25'!W437,'i26'!W437,'i27'!W437,'i28'!W437)","v":0}]
[null,null,null,"Buildings",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I438,'i25'!I438,'i26'!I438,'i27'!I438,'i28'!I438)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J438,'i25'!J438,'i26'!J438,'i27'!J438,'i28'!J438)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K438,'i25'!K438,'i26'!K438,'i27'!K438,'i28'!K438)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L438,'i25'!L438,'i26'!L438,'i27'!L438,'i28'!L438)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M438,'i25'!M438,'i26'!M438,'i27'!M438,'i28'!M438)","v":16.038468639999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N438,'i25'!N438,'i26'!N438,'i27'!N438,'i28'!N438)","v":11.751085400399999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O438,'i25'!O438,'i26'!O438,'i27'!O438,'i28'!O438)","v":3.1818306516756492},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P438,'i25'!P438,'i26'!P438,'i27'!P438,'i28'!P438)","v":5.3450577003999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q438,'i25'!Q438,'i26'!Q438,'i27'!Q438,'i28'!Q438)","v":4.5237598804000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R438,'i25'!R438,'i26'!R438,'i27'!R438,'i28'!R438)","v":7.5993578196000007},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S438,'i25'!S438,'i26'!S438,'i27'!S438,'i28'!S438)","v":1.9428920000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T438,'i25'!T438,'i26'!T438,'i27'!T438,'i28'!T438)","v":3.3679929999999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U438,'i25'!U438,'i26'!U438,'i27'!U438,'i28'!U438)","v":3.8771879999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V438,'i25'!V438,'i26'!V438,'i27'!V438,'i28'!V438)","v":2.6953550000000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W438,'i25'!W438,'i26'!W438,'i27'!W438,'i28'!W438)","v":7.2248330000000003}]
[null,null,null,"Communications",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I439,'i25'!I439,'i26'!I439,'i27'!I439,'i28'!I439)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J439,'i25'!J439,'i26'!J439,'i27'!J439,'i28'!J439)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K439,'i25'!K439,'i26'!K439,'i27'!K439,'i28'!K439)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L439,'i25'!L439,'i26'!L439,'i27'!L439,'i28'!L439)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M439,'i25'!M439,'i26'!M439,'i27'!M439,'i28'!M439)","v":4.4700140000000008},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N439,'i25'!N439,'i26'!N439,'i27'!N439,'i28'!N439)","v":8.5869009999999992},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O439,'i25'!O439,'i26'!O439,'i27'!O439,'i28'!O439)","v":6.2245424212764906},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P439,'i25'!P439,'i26'!P439,'i27'!P439,'i28'!P439)","v":4.300514999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q439,'i25'!Q439,'i26'!Q439,'i27'!Q439,'i28'!Q439)","v":6.0764189999999996},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R439,'i25'!R439,'i26'!R439,'i27'!R439,'i28'!R439)","v":9.3134589999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S439,'i25'!S439,'i26'!S439,'i27'!S439,'i28'!S439)","v":6.3619050000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T439,'i25'!T439,'i26'!T439,'i27'!T439,'i28'!T439)","v":4.8333630000000003},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U439,'i25'!U439,'i26'!U439,'i27'!U439,'i28'!U439)","v":9.0427809999999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V439,'i25'!V439,'i26'!V439,'i27'!V439,'i28'!V439)","v":5.6207859999999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W439,'i25'!W439,'i26'!W439,'i27'!W439,'i28'!W439)","v":7.5253139999999998}]
[null,null,null,"Easements",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I440,'i25'!I440,'i26'!I440,'i27'!I440,'i28'!I440)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J440,'i25'!J440,'i26'!J440,'i27'!J440,'i28'!J440)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K440,'i25'!K440,'i26'!K440,'i27'!K440,'i28'!K440)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L440,'i25'!L440,'i26'!L440,'i27'!L440,'i28'!L440)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M440,'i25'!M440,'i26'!M440,'i27'!M440,'i28'!M440)","v":1},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N440,'i25'!N440,'i26'!N440,'i27'!N440,'i28'!N440)","v":2.0816850000000011},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O440,'i25'!O440,'i26'!O440,'i27'!O440,'i28'!O440)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P440,'i25'!P440,'i26'!P440,'i27'!P440,'i28'!P440)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q440,'i25'!Q440,'i26'!Q440,'i27'!Q440,'i28'!Q440)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R440,'i25'!R440,'i26'!R440,'i27'!R440,'i28'!R440)","v":5.6654730000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S440,'i25'!S440,'i26'!S440,'i27'!S440,'i28'!S440)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T440,'i25'!T440,'i26'!T440,'i27'!T440,'i28'!T440)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U440,'i25'!U440,'i26'!U440,'i27'!U440,'i28'!U440)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V440,'i25'!V440,'i26'!V440,'i27'!V440,'i28'!V440)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W440,'i25'!W440,'i26'!W440,'i27'!W440,'i28'!W440)","v":0}]
[null,null,null,"Furniture and fittings",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I441,'i25'!I441,'i26'!I441,'i27'!I441,'i28'!I441)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J441,'i25'!J441,'i26'!J441,'i27'!J441,'i28'!J441)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K441,'i25'!K441,'i26'!K441,'i27'!K441,'i28'!K441)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L441,'i25'!L441,'i26'!L441,'i27'!L441,'i28'!L441)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M441,'i25'!M441,'i26'!M441,'i27'!M441,'i28'!M441)","v":2.1865019999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N441,'i25'!N441,'i26'!N441,'i27'!N441,'i28'!N441)","v":1.6464019999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O441,'i25'!O441,'i26'!O441,'i27'!O441,'i28'!O441)","v":13.009814432678741},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P441,'i25'!P441,'i26'!P441,'i27'!P441,'i28'!P441)","v":1.870854},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q441,'i25'!Q441,'i26'!Q441,'i27'!Q441,'i28'!Q441)","v":1.9082619999999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R441,'i25'!R441,'i26'!R441,'i27'!R441,'i28'!R441)","v":1.9464279999999967},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S441,'i25'!S441,'i26'!S441,'i27'!S441,'i28'!S441)","v":1.9853559999999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T441,'i25'!T441,'i26'!T441,'i27'!T441,'i28'!T441)","v":2.0250620000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U441,'i25'!U441,'i26'!U441,'i27'!U441,'i28'!U441)","v":1.6631810000000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V441,'i25'!V441,'i26'!V441,'i27'!V441,'i28'!V441)","v":2.5092569999999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W441,'i25'!W441,'i26'!W441,'i27'!W441,'i28'!W441)","v":2.1490119999999999}]
[null,null,null,"HVDC cables",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I442,'i25'!I442,'i26'!I442,'i27'!I442,'i28'!I442)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J442,'i25'!J442,'i26'!J442,'i27'!J442,'i28'!J442)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K442,'i25'!K442,'i26'!K442,'i27'!K442,'i28'!K442)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L442,'i25'!L442,'i26'!L442,'i27'!L442,'i28'!L442)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M442,'i25'!M442,'i26'!M442,'i27'!M442,'i28'!M442)","v":1.166156},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N442,'i25'!N442,'i26'!N442,'i27'!N442,'i28'!N442)","v":1.440464},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O442,'i25'!O442,'i26'!O442,'i27'!O442,'i28'!O442)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P442,'i25'!P442,'i26'!P442,'i27'!P442,'i28'!P442)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q442,'i25'!Q442,'i26'!Q442,'i27'!Q442,'i28'!Q442)","v":98.508341000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R442,'i25'!R442,'i26'!R442,'i27'!R442,'i28'!R442)","v":2.8934869999999964},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S442,'i25'!S442,'i26'!S442,'i27'!S442,'i28'!S442)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T442,'i25'!T442,'i26'!T442,'i27'!T442,'i28'!T442)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U442,'i25'!U442,'i26'!U442,'i27'!U442,'i28'!U442)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V442,'i25'!V442,'i26'!V442,'i27'!V442,'i28'!V442)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W442,'i25'!W442,'i26'!W442,'i27'!W442,'i28'!W442)","v":0}]
[null,null,null,"HVDC lines",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I443,'i25'!I443,'i26'!I443,'i27'!I443,'i28'!I443)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J443,'i25'!J443,'i26'!J443,'i27'!J443,'i28'!J443)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K443,'i25'!K443,'i26'!K443,'i27'!K443,'i28'!K443)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L443,'i25'!L443,'i26'!L443,'i27'!L443,'i28'!L443)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M443,'i25'!M443,'i26'!M443,'i27'!M443,'i28'!M443)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N443,'i25'!N443,'i26'!N443,'i27'!N443,'i28'!N443)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O443,'i25'!O443,'i26'!O443,'i27'!O443,'i28'!O443)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P443,'i25'!P443,'i26'!P443,'i27'!P443,'i28'!P443)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q443,'i25'!Q443,'i26'!Q443,'i27'!Q443,'i28'!Q443)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R443,'i25'!R443,'i26'!R443,'i27'!R443,'i28'!R443)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S443,'i25'!S443,'i26'!S443,'i27'!S443,'i28'!S443)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T443,'i25'!T443,'i26'!T443,'i27'!T443,'i28'!T443)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U443,'i25'!U443,'i26'!U443,'i27'!U443,'i28'!U443)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V443,'i25'!V443,'i26'!V443,'i27'!V443,'i28'!V443)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W443,'i25'!W443,'i26'!W443,'i27'!W443,'i28'!W443)","v":0}]
[null,null,null,"HVDC stations",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I444,'i25'!I444,'i26'!I444,'i27'!I444,'i28'!I444)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J444,'i25'!J444,'i26'!J444,'i27'!J444,'i28'!J444)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K444,'i25'!K444,'i26'!K444,'i27'!K444,'i28'!K444)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L444,'i25'!L444,'i26'!L444,'i27'!L444,'i28'!L444)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M444,'i25'!M444,'i26'!M444,'i27'!M444,'i28'!M444)","v":25.353794000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N444,'i25'!N444,'i26'!N444,'i27'!N444,'i28'!N444)","v":28.809834000000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O444,'i25'!O444,'i26'!O444,'i27'!O444,'i28'!O444)","v":26.098994095949131},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P444,'i25'!P444,'i26'!P444,'i27'!P444,'i28'!P444)","v":32.667898000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q444,'i25'!Q444,'i26'!Q444,'i27'!Q444,'i28'!Q444)","v":12.251950000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R444,'i25'!R444,'i26'!R444,'i27'!R444,'i28'!R444)","v":13.941426},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S444,'i25'!S444,'i26'!S444,'i27'!S444,'i28'!S444)","v":24.246441000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T444,'i25'!T444,'i26'!T444,'i27'!T444,'i28'!T444)","v":25.361143999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U444,'i25'!U444,'i26'!U444,'i27'!U444,'i28'!U444)","v":26.022103999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V444,'i25'!V444,'i26'!V444,'i27'!V444,'i28'!V444)","v":25.527318999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W444,'i25'!W444,'i26'!W444,'i27'!W444,'i28'!W444)","v":25.927574}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I445,'i25'!I445,'i26'!I445,'i27'!I445,'i28'!I445)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J445,'i25'!J445,'i26'!J445,'i27'!J445,'i28'!J445)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K445,'i25'!K445,'i26'!K445,'i27'!K445,'i28'!K445)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L445,'i25'!L445,'i26'!L445,'i27'!L445,'i28'!L445)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M445,'i25'!M445,'i26'!M445,'i27'!M445,'i28'!M445)","v":37.435626374999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N445,'i25'!N445,'i26'!N445,'i27'!N445,'i28'!N445)","v":59.736611113099997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O445,'i25'!O445,'i26'!O445,'i27'!O445,'i28'!O445)","v":61.557059661369095},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P445,'i25'!P445,'i26'!P445,'i27'!P445,'i28'!P445)","v":45.909730079999996},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q445,'i25'!Q445,'i26'!Q445,'i27'!Q445,'i28'!Q445)","v":23.021842352799997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R445,'i25'!R445,'i26'!R445,'i27'!R445,'i28'!R445)","v":14.054351920000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S445,'i25'!S445,'i26'!S445,'i27'!S445,'i28'!S445)","v":41.956045514999992},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T445,'i25'!T445,'i26'!T445,'i27'!T445,'i28'!T445)","v":18.975191079999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U445,'i25'!U445,'i26'!U445,'i27'!U445,'i28'!U445)","v":15.33237984},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V445,'i25'!V445,'i26'!V445,'i27'!V445,'i28'!V445)","v":24.446145400000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W445,'i25'!W445,'i26'!W445,'i27'!W445,'i28'!W445)","v":20.453291}]
[null,null,null,"Intangible assets",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I446,'i25'!I446,'i26'!I446,'i27'!I446,'i28'!I446)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J446,'i25'!J446,'i26'!J446,'i27'!J446,'i28'!J446)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K446,'i25'!K446,'i26'!K446,'i27'!K446,'i28'!K446)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L446,'i25'!L446,'i26'!L446,'i27'!L446,'i28'!L446)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M446,'i25'!M446,'i26'!M446,'i27'!M446,'i28'!M446)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N446,'i25'!N446,'i26'!N446,'i27'!N446,'i28'!N446)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O446,'i25'!O446,'i26'!O446,'i27'!O446,'i28'!O446)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P446,'i25'!P446,'i26'!P446,'i27'!P446,'i28'!P446)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q446,'i25'!Q446,'i26'!Q446,'i27'!Q446,'i28'!Q446)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R446,'i25'!R446,'i26'!R446,'i27'!R446,'i28'!R446)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S446,'i25'!S446,'i26'!S446,'i27'!S446,'i28'!S446)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T446,'i25'!T446,'i26'!T446,'i27'!T446,'i28'!T446)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U446,'i25'!U446,'i26'!U446,'i27'!U446,'i28'!U446)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V446,'i25'!V446,'i26'!V446,'i27'!V446,'i28'!V446)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W446,'i25'!W446,'i26'!W446,'i27'!W446,'i28'!W446)","v":0}]
[null,null,null,"Land",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I447,'i25'!I447,'i26'!I447,'i27'!I447,'i28'!I447)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J447,'i25'!J447,'i26'!J447,'i27'!J447,'i28'!J447)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K447,'i25'!K447,'i26'!K447,'i27'!K447,'i28'!K447)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L447,'i25'!L447,'i26'!L447,'i27'!L447,'i28'!L447)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M447,'i25'!M447,'i26'!M447,'i27'!M447,'i28'!M447)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N447,'i25'!N447,'i26'!N447,'i27'!N447,'i28'!N447)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O447,'i25'!O447,'i26'!O447,'i27'!O447,'i28'!O447)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P447,'i25'!P447,'i26'!P447,'i27'!P447,'i28'!P447)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q447,'i25'!Q447,'i26'!Q447,'i27'!Q447,'i28'!Q447)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R447,'i25'!R447,'i26'!R447,'i27'!R447,'i28'!R447)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S447,'i25'!S447,'i26'!S447,'i27'!S447,'i28'!S447)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T447,'i25'!T447,'i26'!T447,'i27'!T447,'i28'!T447)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U447,'i25'!U447,'i26'!U447,'i27'!U447,'i28'!U447)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V447,'i25'!V447,'i26'!V447,'i27'!V447,'i28'!V447)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W447,'i25'!W447,'i26'!W447,'i27'!W447,'i28'!W447)","v":0}]
[null,null,null,"Other assets",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I448,'i25'!I448,'i26'!I448,'i27'!I448,'i28'!I448)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J448,'i25'!J448,'i26'!J448,'i27'!J448,'i28'!J448)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K448,'i25'!K448,'i26'!K448,'i27'!K448,'i28'!K448)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L448,'i25'!L448,'i26'!L448,'i27'!L448,'i28'!L448)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M448,'i25'!M448,'i26'!M448,'i27'!M448,'i28'!M448)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N448,'i25'!N448,'i26'!N448,'i27'!N448,'i28'!N448)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O448,'i25'!O448,'i26'!O448,'i27'!O448,'i28'!O448)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P448,'i25'!P448,'i26'!P448,'i27'!P448,'i28'!P448)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q448,'i25'!Q448,'i26'!Q448,'i27'!Q448,'i28'!Q448)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R448,'i25'!R448,'i26'!R448,'i27'!R448,'i28'!R448)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S448,'i25'!S448,'i26'!S448,'i27'!S448,'i28'!S448)","v":0.40900399999999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T448,'i25'!T448,'i26'!T448,'i27'!T448,'i28'!T448)","v":0.40426200000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U448,'i25'!U448,'i26'!U448,'i27'!U448,'i28'!U448)","v":0.21209500000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V448,'i25'!V448,'i26'!V448,'i27'!V448,'i28'!V448)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W448,'i25'!W448,'i26'!W448,'i27'!W448,'i28'!W448)","v":0.248255}]
[null,null,null,"Software",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I449,'i25'!I449,'i26'!I449,'i27'!I449,'i28'!I449)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J449,'i25'!J449,'i26'!J449,'i27'!J449,'i28'!J449)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K449,'i25'!K449,'i26'!K449,'i27'!K449,'i28'!K449)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L449,'i25'!L449,'i26'!L449,'i27'!L449,'i28'!L449)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M449,'i25'!M449,'i26'!M449,'i27'!M449,'i28'!M449)","v":10.001393739999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N449,'i25'!N449,'i26'!N449,'i27'!N449,'i28'!N449)","v":2.2996262399999967},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O449,'i25'!O449,'i26'!O449,'i27'!O449,'i28'!O449)","v":5.486558095368391},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P449,'i25'!P449,'i26'!P449,'i27'!P449,'i28'!P449)","v":-0.26990160000000241},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q449,'i25'!Q449,'i26'!Q449,'i27'!Q449,'i28'!Q449)","v":16.481438870000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R449,'i25'!R449,'i26'!R449,'i27'!R449,'i28'!R449)","v":7.206544318399998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S449,'i25'!S449,'i26'!S449,'i27'!S449,'i28'!S449)","v":22.775798999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T449,'i25'!T449,'i26'!T449,'i27'!T449,'i28'!T449)","v":30.608675999999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U449,'i25'!U449,'i26'!U449,'i27'!U449,'i28'!U449)","v":31.146932999999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V449,'i25'!V449,'i26'!V449,'i27'!V449,'i28'!V449)","v":31.785005000000005},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W449,'i25'!W449,'i26'!W449,'i27'!W449,'i28'!W449)","v":32.553452999999998}]
[null,null,null,"Substations",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I450,'i25'!I450,'i26'!I450,'i27'!I450,'i28'!I450)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J450,'i25'!J450,'i26'!J450,'i27'!J450,'i28'!J450)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K450,'i25'!K450,'i26'!K450,'i27'!K450,'i28'!K450)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L450,'i25'!L450,'i26'!L450,'i27'!L450,'i28'!L450)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M450,'i25'!M450,'i26'!M450,'i27'!M450,'i28'!M450)","v":176.98831780500001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N450,'i25'!N450,'i26'!N450,'i27'!N450,'i28'!N450)","v":254.20977844162027},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O450,'i25'!O450,'i26'!O450,'i27'!O450,'i28'!O450)","v":314.35939798319419},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P450,'i25'!P450,'i26'!P450,'i27'!P450,'i28'!P450)","v":203.83414036237474},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q450,'i25'!Q450,'i26'!Q450,'i27'!Q450,'i28'!Q450)","v":179.43269550327307},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R450,'i25'!R450,'i26'!R450,'i27'!R450,'i28'!R450)","v":245.89924821747269},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S450,'i25'!S450,'i26'!S450,'i27'!S450,'i28'!S450)","v":157.51013126978998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T450,'i25'!T450,'i26'!T450,'i27'!T450,'i28'!T450)","v":277.61308436000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U450,'i25'!U450,'i26'!U450,'i27'!U450,'i28'!U450)","v":263.06371481999997},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V450,'i25'!V450,'i26'!V450,'i27'!V450,'i28'!V450)","v":263.56340925000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W450,'i25'!W450,'i26'!W450,'i27'!W450,'i28'!W450)","v":283.71899882999998}]
[null,null,null,"Tower painting",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I451,'i25'!I451,'i26'!I451,'i27'!I451,'i28'!I451)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J451,'i25'!J451,'i26'!J451,'i27'!J451,'i28'!J451)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K451,'i25'!K451,'i26'!K451,'i27'!K451,'i28'!K451)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L451,'i25'!L451,'i26'!L451,'i27'!L451,'i28'!L451)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M451,'i25'!M451,'i26'!M451,'i27'!M451,'i28'!M451)","v":49.059967999999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N451,'i25'!N451,'i26'!N451,'i27'!N451,'i28'!N451)","v":3.2092390000000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O451,'i25'!O451,'i26'!O451,'i27'!O451,'i28'!O451)","v":4.3282984879380848},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P451,'i25'!P451,'i26'!P451,'i27'!P451,'i28'!P451)","v":4.4413280000000004},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q451,'i25'!Q451,'i26'!Q451,'i27'!Q451,'i28'!Q451)","v":4.3704450000000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R451,'i25'!R451,'i26'!R451,'i27'!R451,'i28'!R451)","v":4.149489},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S451,'i25'!S451,'i26'!S451,'i27'!S451,'i28'!S451)","v":80.212112000000005},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T451,'i25'!T451,'i26'!T451,'i27'!T451,'i28'!T451)","v":83.966594999999998},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U451,'i25'!U451,'i26'!U451,'i27'!U451,'i28'!U451)","v":86.075148999999996},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V451,'i25'!V451,'i26'!V451,'i27'!V451,'i28'!V451)","v":87.679978000000006},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W451,'i25'!W451,'i26'!W451,'i27'!W451,'i28'!W451)","v":89.919978}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I452,'i25'!I452,'i26'!I452,'i27'!I452,'i28'!I452)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J452,'i25'!J452,'i26'!J452,'i27'!J452,'i28'!J452)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K452,'i25'!K452,'i26'!K452,'i27'!K452,'i28'!K452)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L452,'i25'!L452,'i26'!L452,'i27'!L452,'i28'!L452)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M452,'i25'!M452,'i26'!M452,'i27'!M452,'i28'!M452)","v":101.40393428},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N452,'i25'!N452,'i26'!N452,'i27'!N452,'i28'!N452)","v":151.83737755000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O452,'i25'!O452,'i26'!O452,'i27'!O452,'i28'!O452)","v":161.08255817147702},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P452,'i25'!P452,'i26'!P452,'i27'!P452,'i28'!P452)","v":219.35694932000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q452,'i25'!Q452,'i26'!Q452,'i27'!Q452,'i28'!Q452)","v":159.12898896999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R452,'i25'!R452,'i26'!R452,'i27'!R452,'i28'!R452)","v":388.32267882000002},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S452,'i25'!S452,'i26'!S452,'i27'!S452,'i28'!S452)","v":104.01212756},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T452,'i25'!T452,'i26'!T452,'i27'!T452,'i28'!T452)","v":106.66336154999999},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U452,'i25'!U452,'i26'!U452,'i27'!U452,'i28'!U452)","v":110.17956143000001},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V452,'i25'!V452,'i26'!V452,'i27'!V452,'i28'!V452)","v":120.74263123},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W452,'i25'!W452,'i26'!W452,'i27'!W452,'i28'!W452)","v":190.33871746}]
[null,null,null,"Operating lease assets",null,null,"$m",null,{"$f":"CHOOSE(Cover!$H$8,\n'i24'!I453,'i25'!I453,'i26'!I453,'i27'!I453,'i28'!I453)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!J453,'i25'!J453,'i26'!J453,'i27'!J453,'i28'!J453)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!K453,'i25'!K453,'i26'!K453,'i27'!K453,'i28'!K453)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!L453,'i25'!L453,'i26'!L453,'i27'!L453,'i28'!L453)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!M453,'i25'!M453,'i26'!M453,'i27'!M453,'i28'!M453)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!N453,'i25'!N453,'i26'!N453,'i27'!N453,'i28'!N453)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!O453,'i25'!O453,'i26'!O453,'i27'!O453,'i28'!O453)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!P453,'i25'!P453,'i26'!P453,'i27'!P453,'i28'!P453)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!Q453,'i25'!Q453,'i26'!Q453,'i27'!Q453,'i28'!Q453)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!R453,'i25'!R453,'i26'!R453,'i27'!R453,'i28'!R453)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!S453,'i25'!S453,'i26'!S453,'i27'!S453,'i28'!S453)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!T453,'i25'!T453,'i26'!T453,'i27'!T453,'i28'!T453)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!U453,'i25'!U453,'i26'!U453,'i27'!U453,'i28'!U453)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!V453,'i25'!V453,'i26'!V453,'i27'!V453,'i28'!V453)","v":0},{"$f":"CHOOSE(Cover!$H$8,\n'i24'!W453,'i25'!W453,'i26'!W453,'i27'!W453,'i28'!W453)","v":0}]
[]
["End of sheet"]

{"sheet":"WACC & CPI","index":4,"n_rows":61,"n_cols":23,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
["Transpower revenue model - WACC & CPI"]
[{"$f":"Cover!A2","v":"Incremental update determined in 2025"}]
[null,null,null,null,null,null,null,"Global",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,"Parameter","IM ref","IPP ref","Units","n/a","RCP3","RCP3","RCP3","RCP3","RCP3","RCP4","RCP4","RCP4","RCP4","RCP4","RCP5","RCP5","RCP5","RCP5","RCP5"]
[null,null,null,null,null,null,null,null,{"$f":"Inputs!I5","v":"Actual"},{"$f":"Inputs!J5","v":"Actual"},{"$f":"Inputs!K5","v":"Actual"},{"$f":"Inputs!L5","v":"Actual"},{"$f":"Inputs!M5","v":"Forecast"},{"$f":"Inputs!N5","v":"Forecast"},{"$f":"Inputs!O5","v":"Forecast"},{"$f":"Inputs!P5","v":"Forecast"},{"$f":"Inputs!Q5","v":"Forecast"},{"$f":"Inputs!R5","v":"Forecast"},{"$f":"Inputs!S5","v":"Forecast"},{"$f":"Inputs!T5","v":"Forecast"},{"$f":"Inputs!U5","v":"Forecast"},{"$f":"Inputs!V5","v":"Forecast"},{"$f":"Inputs!W5","v":"Forecast"}]
[null,"Weighted average cost of capital"]
[]
[null,null,null,"Nominal risk free rate","3.5.3","n/a","%",null,{"$f":"Inputs!I19","v":1.12E-2},{"$f":"Inputs!J19","v":1.12E-2},{"$f":"Inputs!K19","v":1.12E-2},{"$f":"Inputs!L19","v":1.12E-2},{"$f":"Inputs!M19","v":1.12E-2},{"$f":"Inputs!N19","v":4.2599999999999999E-2},{"$f":"Inputs!O19","v":4.2599999999999999E-2},{"$f":"Inputs!P19","v":4.2599999999999999E-2},{"$f":"Inputs!Q19","v":4.2599999999999999E-2},{"$f":"Inputs!R19","v":4.2599999999999999E-2},{"$f":"Inputs!S19","v":4.2599999999999999E-2},{"$f":"Inputs!T19","v":4.2599999999999999E-2},{"$f":"Inputs!U19","v":4.2599999999999999E-2},{"$f":"Inputs!V19","v":4.2599999999999999E-2},{"$f":"Inputs!W19","v":4.2599999999999999E-2}]
[null,null,null,"Average debt premium","3.5.4","n/a","%",null,{"$f":"Inputs!I20","v":1.6E-2},{"$f":"Inputs!J20","v":1.6E-2},{"$f":"Inputs!K20","v":1.6E-2},{"$f":"Inputs!L20","v":1.6E-2},{"$f":"Inputs!M20","v":1.6E-2},{"$f":"Inputs!N20","v":1.2800000000000001E-2},{"$f":"Inputs!O20","v":1.2800000000000001E-2},{"$f":"Inputs!P20","v":1.2800000000000001E-2},{"$f":"Inputs!Q20","v":1.2800000000000001E-2},{"$f":"Inputs!R20","v":1.2800000000000001E-2},{"$f":"Inputs!S20","v":1.2800000000000001E-2},{"$f":"Inputs!T20","v":1.2800000000000001E-2},{"$f":"Inputs!U20","v":1.2800000000000001E-2},{"$f":"Inputs!V20","v":1.2800000000000001E-2},{"$f":"Inputs!W20","v":1.2800000000000001E-2}]
[null,null,null,"Debt issuance costs","3.5.2 (5)","n/a","%",null,{"$f":"Inputs!I21","v":2E-3},{"$f":"Inputs!J21","v":2E-3},{"$f":"Inputs!K21","v":2E-3},{"$f":"Inputs!L21","v":2E-3},{"$f":"Inputs!M21","v":2E-3},{"$f":"Inputs!N21","v":2E-3},{"$f":"Inputs!O21","v":2E-3},{"$f":"Inputs!P21","v":2E-3},{"$f":"Inputs!Q21","v":2E-3},{"$f":"Inputs!R21","v":2E-3},{"$f":"Inputs!S21","v":2E-3},{"$f":"Inputs!T21","v":2E-3},{"$f":"Inputs!U21","v":2E-3},{"$f":"Inputs!V21","v":2E-3},{"$f":"Inputs!W21","v":2E-3}]
[null,null,null,"Asset beta","n/a","n/a","scalar",null,{"$f":"Inputs!I22","v":0.35},{"$f":"Inputs!J22","v":0.35},{"$f":"Inputs!K22","v":0.35},{"$f":"Inputs!L22","v":0.35},{"$f":"Inputs!M22","v":0.35},{"$f":"Inputs!N22","v":0.36},{"$f":"Inputs!O22","v":0.36},{"$f":"Inputs!P22","v":0.36},{"$f":"Inputs!Q22","v":0.36},{"$f":"Inputs!R22","v":0.36},{"$f":"Inputs!S22","v":0.36},{"$f":"Inputs!T22","v":0.36},{"$f":"Inputs!U22","v":0.36},{"$f":"Inputs!V22","v":0.36},{"$f":"Inputs!W22","v":0.36}]
[null,null,null,"Tax adjusted market risk premium","3.5.2 (6)","n/a","%",null,{"$f":"Inputs!I23","v":7.0000000000000007E-2},{"$f":"Inputs!J23","v":7.0000000000000007E-2},{"$f":"Inputs!K23","v":7.0000000000000007E-2},{"$f":"Inputs!L23","v":7.0000000000000007E-2},{"$f":"Inputs!M23","v":7.0000000000000007E-2},{"$f":"Inputs!N23","v":7.0000000000000007E-2},{"$f":"Inputs!O23","v":7.0000000000000007E-2},{"$f":"Inputs!P23","v":7.0000000000000007E-2},{"$f":"Inputs!Q23","v":7.0000000000000007E-2},{"$f":"Inputs!R23","v":7.0000000000000007E-2},{"$f":"Inputs!S23","v":7.0000000000000007E-2},{"$f":"Inputs!T23","v":7.0000000000000007E-2},{"$f":"Inputs!U23","v":7.0000000000000007E-2},{"$f":"Inputs!V23","v":7.0000000000000007E-2},{"$f":"Inputs!W23","v":7.0000000000000007E-2}]
[null,null,null,"Average corporate tax rate","3.5.2 (7)","n/a","%",null,{"$f":"Inputs!I24","v":0.28000000000000003},{"$f":"Inputs!J24","v":0.28000000000000003},{"$f":"Inputs!K24","v":0.28000000000000003},{"$f":"Inputs!L24","v":0.28000000000000003},{"$f":"Inputs!M24","v":0.28000000000000003},{"$f":"Inputs!N24","v":0.28000000000000003},{"$f":"Inputs!O24","v":0.28000000000000003},{"$f":"Inputs!P24","v":0.28000000000000003},{"$f":"Inputs!Q24","v":0.28000000000000003},{"$f":"Inputs!R24","v":0.28000000000000003},{"$f":"Inputs!S24","v":0.28000000000000003},{"$f":"Inputs!T24","v":0.28000000000000003},{"$f":"Inputs!U24","v":0.28000000000000003},{"$f":"Inputs!V24","v":0.28000000000000003},{"$f":"Inputs!W24","v":0.28000000000000003}]
[null,null,null,"Average investor tax rate","3.5.2 (3)","n/a","%",null,{"$f":"Inputs!I25","v":0.28000000000000003},{"$f":"Inputs!J25","v":0.28000000000000003},{"$f":"Inputs!K25","v":0.28000000000000003},{"$f":"Inputs!L25","v":0.28000000000000003},{"$f":"Inputs!M25","v":0.28000000000000003},{"$f":"Inputs!N25","v":0.28000000000000003},{"$f":"Inputs!O25","v":0.28000000000000003},{"$f":"Inputs!P25","v":0.28000000000000003},{"$f":"Inputs!Q25","v":0.28000000000000003},{"$f":"Inputs!R25","v":0.28000000000000003},{"$f":"Inputs!S25","v":0.28000000000000003},{"$f":"Inputs!T25","v":0.28000000000000003},{"$f":"Inputs!U25","v":0.28000000000000003},{"$f":"Inputs!V25","v":0.28000000000000003},{"$f":"Inputs!W25","v":0.28000000000000003}]
[null,null,null,"Leverage","3.5.2 (1)","n/a","%",null,{"$f":"Inputs!I26","v":0.42},{"$f":"Inputs!J26","v":0.42},{"$f":"Inputs!K26","v":0.42},{"$f":"Inputs!L26","v":0.42},{"$f":"Inputs!M26","v":0.42},{"$f":"Inputs!N26","v":0.41},{"$f":"Inputs!O26","v":0.41},{"$f":"Inputs!P26","v":0.41},{"$f":"Inputs!Q26","v":0.41},{"$f":"Inputs!R26","v":0.41},{"$f":"Inputs!S26","v":0.41},{"$f":"Inputs!T26","v":0.41},{"$f":"Inputs!U26","v":0.41},{"$f":"Inputs!V26","v":0.41},{"$f":"Inputs!W26","v":0.41}]
[null,null,null,"Equity beta","3.5.2 (4)","n/a","scalar",null,{"$f":"ROUND(I11+I11*I15/(1-I15),2)","v":0.6},0.6,0.6,0.6,0.6,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61]
[null,null,null,"Cost of equity","n/a","n/a","%",null,{"$f":"I8*(1-I14)+I16*I12","v":5.0064000000000004E-2},5.0064000000000004E-2,5.0064000000000004E-2,5.0064000000000004E-2,5.0064000000000004E-2,{"$f":"N8*(1-N14)+N16*N12","v":7.3371999999999993E-2},{"$f":"O8*(1-O14)+O16*O12","v":7.3371999999999993E-2},7.3371999999999993E-2,7.3371999999999993E-2,7.3371999999999993E-2,7.3371999999999993E-2,7.3371999999999993E-2,7.3371999999999993E-2,7.3371999999999993E-2,7.3371999999999993E-2]
[null,null,null,"Cost of debt","n/a","n/a","%",null,{"$f":"SUM(I8,I9,I10)","v":2.9200000000000004E-2},2.9200000000000004E-2,2.9200000000000004E-2,2.9200000000000004E-2,2.9200000000000004E-2,5.74E-2,5.74E-2,5.74E-2,5.74E-2,5.74E-2,5.74E-2,5.74E-2,5.74E-2,5.74E-2,5.74E-2]
[null,null,null,"Mid-point nominal vanilla WACC","3.5.1 (1)","n/a","%",null,{"$f":"I17*(1-I15)+I18*I15","v":4.1301120000000011E-2},4.1301120000000011E-2,4.1301120000000011E-2,4.1301120000000011E-2,4.1301120000000011E-2,6.6823479999999991E-2,6.6823479999999991E-2,6.6823479999999991E-2,6.6823479999999991E-2,6.6823479999999991E-2,6.6823479999999991E-2,6.6823479999999991E-2,6.6823479999999991E-2,6.6823479999999991E-2,6.6823479999999991E-2]
[null,null,null,"Mid-point nominal post-tax WACC","3.5.1 (2)","n/a","%",null,{"$f":"I17*(1-I15)+I18*(1-I13)*I15","v":3.7867200000000004E-2},3.7867200000000004E-2,3.7867200000000004E-2,3.7867200000000004E-2,3.7867200000000004E-2,6.0233959999999996E-2,6.0233959999999996E-2,6.0233959999999996E-2,6.0233959999999996E-2,6.0233959999999996E-2,6.0233959999999996E-2,6.0233959999999996E-2,6.0233959999999996E-2,6.0233959999999996E-2,6.0233959999999996E-2]
[null,null,null,"Standard error of mid-point WACC","3.5.5 (3)","n/a","scalar",null,{"$f":"Inputs!I27","v":1.01E-2},{"$f":"Inputs!J27","v":1.01E-2},{"$f":"Inputs!K27","v":1.01E-2},{"$f":"Inputs!L27","v":1.01E-2},{"$f":"Inputs!M27","v":1.01E-2},{"$f":"Inputs!N27","v":1.0800000000000001E-2},{"$f":"Inputs!O27","v":1.0800000000000001E-2},{"$f":"Inputs!P27","v":1.0800000000000001E-2},{"$f":"Inputs!Q27","v":1.0800000000000001E-2},{"$f":"Inputs!R27","v":1.0800000000000001E-2},{"$f":"Inputs!S27","v":1.0800000000000001E-2},{"$f":"Inputs!T27","v":1.0800000000000001E-2},{"$f":"Inputs!U27","v":1.0800000000000001E-2},{"$f":"Inputs!V27","v":1.0800000000000001E-2},{"$f":"Inputs!W27","v":1.0800000000000001E-2}]
[null,null,null,"z-Score","n/a","n/a","scalar",null,{"$f":"Inputs!I28","v":0.44},{"$f":"Inputs!J28","v":0.44},{"$f":"Inputs!K28","v":0.44},{"$f":"Inputs!L28","v":0.44},{"$f":"Inputs!M28","v":0.44},{"$f":"Inputs!N28","v":0.38500000000000001},{"$f":"Inputs!O28","v":0.38500000000000001},{"$f":"Inputs!P28","v":0.38500000000000001},{"$f":"Inputs!Q28","v":0.38500000000000001},{"$f":"Inputs!R28","v":0.38500000000000001},{"$f":"Inputs!S28","v":0.38500000000000001},{"$f":"Inputs!T28","v":0.38500000000000001},{"$f":"Inputs!U28","v":0.38500000000000001},{"$f":"Inputs!V28","v":0.38500000000000001},{"$f":"Inputs!W28","v":0.38500000000000001}]
[null,null,null,"Prescribed vanilla WACC","3.5.5 (1)","n/a","%",null,{"$f":"ROUND(I19+I21*I22,4)","v":4.5699999999999998E-2},4.5699999999999998E-2,4.5699999999999998E-2,4.5699999999999998E-2,4.5699999999999998E-2,{"$f":"ROUND(N19+N21*N22,4)","v":7.0999999999999994E-2},7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2]
[null,null,null,"Prescribed post-tax nominal WACC","3.5.5 (2)","n/a","%",null,{"$f":"ROUND(I20+I21*I22,4)","v":4.2299999999999997E-2},4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,{"$f":"ROUND(N20+N21*N22,4)","v":6.4399999999999999E-2},6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2]
[]
[null,"CPI adjustments"]
[]
[null,null,"Constant index"]
[null,null,"Note: Constant dollars to current year (disclosure year average) to apply to outturn CPI adjustments."]
[]
[null,null,null,"Changes in CPI (disclosure year average)","n/a","n/a","%",null,{"$f":"Inputs!I35","v":1.9368723098995622E-2},{"$f":"Inputs!J35","v":6.2866525920713068E-2},{"$f":"Inputs!K35","v":6.7755462370337582E-2},{"$f":"Inputs!L35","v":4.4026457213724779E-2},{"$f":"Inputs!M35","v":2.2749158582458628E-2},{"$f":"Inputs!N35","v":2.1991135920785165E-2},{"$f":"Inputs!O35","v":2.000000000000024E-2},{"$f":"Inputs!P35","v":2.0000000000000018E-2},{"$f":"Inputs!Q35","v":2.0000000000000018E-2},{"$f":"Inputs!R35","v":2.0000000000000018E-2},{"$f":"Inputs!S35","v":0.02},{"$f":"Inputs!T35","v":0.02},{"$f":"Inputs!U35","v":0.02},{"$f":"Inputs!V35","v":0.02},{"$f":"Inputs!W35","v":0.02}]
[null,null,null,"CPI index (disclosure year average)","n/a","n/a","scalar",null,{"$f":"MAX(1,H32*(1+I31))","v":1},{"$f":"MAX(1,I32*(1+J31))","v":1.0628665259207131},1.1348815388224254,1.1848463523340371,1.2118006098991319,1.238449481820314,1.2632184714567205,1.2884828408858549,1.3142524977035719,1.3405375476576433,1.3673482986107963,1.3946952645830122,1.4225891698746724,1.451040953272166,1.4800617723376093]
[null,null,null,"Constant index","n/a","n/a","scalar",null,{"$f":"_xlfn.XLOOKUP(Inputs!$H$12-1,$I$3:$W$3,$I$32:$W$32)/I32","v":1.1848463523340371},{"$f":"_xlfn.XLOOKUP(Inputs!$H$12-1,$I$3:$W$3,$I$32:$W$32)/J32","v":1.1147649525491063},{"$f":"_xlfn.XLOOKUP(Inputs!$H$12-1,$I$3:$W$3,$I$32:$W$32)/K32","v":1.0440264572137248},{"$f":"_xlfn.XLOOKUP(Inputs!$H$12-1,$I$3:$W$3,$I$32:$W$32)/L32","v":1},{"$f":"_xlfn.XLOOKUP(Inputs!$H$12-1,$I$3:$W$3,$I$32:$W$32)/M32","v":0.97775685426718972},{"$f":"_xlfn.XLOOKUP(Inputs!$H$12-1,$I$3:$W$3,$I$32:$W$32)/N32","v":0.95671754861773672},{"$f":"_xlfn.XLOOKUP(Inputs!$H$12-1,$I$3:$W$3,$I$32:$W$32)/O32","v":0.93795838099778095},{"$f":"_xlfn.XLOOKUP(Inputs!$H$12-1,$I$3:$W$3,$I$32:$W$32)/P32","v":0.9195670401939029},{"$f":"_xlfn.XLOOKUP(Inputs!$H$12-1,$I$3:$W$3,$I$32:$W$32)/Q32","v":0.90153631391559119},{"$f":"_xlfn.XLOOKUP(Inputs!$H$12-1,$I$3:$W$3,$I$32:$W$32)/R32","v":0.88385913128979521},{"$f":"_xlfn.XLOOKUP(Inputs!$H$12-1,$I$3:$W$3,$I$32:$W$32)/S32","v":0.86652856008803447},{"$f":"_xlfn.XLOOKUP(Inputs!$H$12-1,$I$3:$W$3,$I$32:$W$32)/T32","v":0.84953780400787693},{"$f":"_xlfn.XLOOKUP(Inputs!$H$12-1,$I$3:$W$3,$I$32:$W$32)/U32","v":0.83288020000772256},{"$f":"_xlfn.XLOOKUP(Inputs!$H$12-1,$I$3:$W$3,$I$32:$W$32)/V32","v":0.81654921569384553},{"$f":"_xlfn.XLOOKUP(Inputs!$H$12-1,$I$3:$W$3,$I$32:$W$32)/W32","v":0.80053844675867214}]
[]
[null,null,"Outturn CPI adjustments (disclosure year average)"]
[null,null,"Note: For the purposes of rebasing the nominal WACC, expenditure allowances and incentive outcomes for any disparity between forecast and outturn CPI."]
[]
[null,null,null,"RCP3 forecast CPI","n/a","n/a","%",null,{"$f":"Inputs!I36","v":1.8999999999999906E-2},{"$f":"Inputs!J36","v":2.0999999999999908E-2},{"$f":"Inputs!K36","v":2.0000000000000018E-2},{"$f":"Inputs!L36","v":2.0000000000000018E-2},{"$f":"Inputs!M36","v":2.0000000000000018E-2}]
[null,null,null,"RCP3 forecast CPI index","n/a","n/a","scalar",null,{"$f":"MAX(Inputs!$I$37,H39*(1+I38))","v":1.0526440669950701},{"$f":"MAX(Inputs!$I$37,I39*(1+J38))","v":1.0747495924019665},{"$f":"MAX(Inputs!$I$37,J39*(1+K38))","v":1.0962445842500059},{"$f":"MAX(Inputs!$I$37,K39*(1+L38))","v":1.118169475935006},{"$f":"MAX(Inputs!$I$37,L39*(1+M38))","v":1.1405328654537061}]
[null,null,null,"RCP3 actual CPI index","n/a","n/a","scalar",null,{"$f":"MAX(Inputs!$I$38,H40*(1+I31))","v":1.05598216497399},{"$f":"MAX(Inputs!$I$38,I40*(1+J31))","v":1.122368095120138},{"$f":"MAX(Inputs!$I$38,J40*(1+K31))","v":1.198414664354718},{"$f":"MAX(Inputs!$I$38,K40*(1+L31))","v":1.2511766162992313},{"$f":"MAX(Inputs!$I$38,L40*(1+M31))","v":1.2796398315580866}]
[null,null,null,"RCP3 CPI adjustment","n/a","n/a","scalar",null,{"$f":"I40/I39","v":1.0031711554585103},{"$f":"J40/J39","v":1.0443066022586234},{"$f":"K40/K39","v":1.0932000774029926},{"$f":"L40/L39","v":1.1189507880753098},{"$f":"M40/M39","v":1.121966644116865}]
[]
[null,null,null,"RCP4 forecast CPI","n/a","Sch. C8","%",null,null,null,{"$f":"Inputs!K39","v":6.7755462370337582E-2},{"$f":"Inputs!L39","v":4.4026457213724779E-2},{"$f":"Inputs!M39","v":2.2749158582458628E-2},{"$f":"Inputs!N39","v":2.1991135920785165E-2},{"$f":"Inputs!O39","v":2.000000000000024E-2},{"$f":"Inputs!P39","v":2.0000000000000018E-2},{"$f":"Inputs!Q39","v":2.0000000000000018E-2},{"$f":"Inputs!R39","v":2.0000000000000018E-2}]
[null,null,null,"RCP4 forecast CPI index","n/a","n/a","scalar",null,null,null,{"$f":"MAX(1,J44*(1+K43))","v":1},{"$f":"MAX(1,K44*(1+L43))","v":1.0440264572137248},1.0677771806531622,1.0912588137660186,1.1130839900413392,1.135345669842166,1.1580525832390094,1.1812136349037896]
[null,null,null,"RCP4 actual CPI index","n/a","n/a","scalar",null,null,null,{"$f":"K32/$K$32","v":1},1.0440264572137248,1.0677771806531624,1.0912588137660189,1.1130839900413394,1.1353456698421662,1.1580525832390094,1.1812136349037896]
[null,null,null,"RCP4 CPI adjustment","n/a","n/a","scalar",null,null,null,null,null,null,{"$f":"N45/N44","v":1.0000000000000002},1.0000000000000002,1.0000000000000002,1,1]
[]
[null,null,null,"RCP5 forecast CPI","n/a","n/a","%",null,null,null,null,null,null,null,null,{"$f":"Inputs!P40","v":0.02},{"$f":"Inputs!Q40","v":0.02},{"$f":"Inputs!R40","v":0.02},{"$f":"Inputs!S40","v":0.02},{"$f":"Inputs!T40","v":0.02},{"$f":"Inputs!U40","v":0.02},{"$f":"Inputs!V40","v":0.02},{"$f":"Inputs!W40","v":0.02}]
[null,null,null,"RCP5 forecast CPI index","n/a","n/a","scalar",null,null,null,null,null,null,null,null,{"$f":"MAX(1,O49*(1+P48))","v":1},{"$f":"MAX(1,P49*(1+Q48))","v":1.02},1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928]
[null,null,null,"RCP5 actual CPI index","n/a","n/a","scalar",null,null,null,null,null,null,null,null,{"$f":"P32/$P$32","v":1},1.02,1.0404,1.0612080000000002,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928]
[null,null,null,"RCP5 CPI adjustment","n/a","n/a","scalar",null,null,null,null,null,null,null,null,null,null,null,{"$f":"S50/S49","v":1.0000000000000002},{"$f":"T50/T49","v":1},{"$f":"U50/U49","v":1},{"$f":"V50/V49","v":1},{"$f":"W50/W49","v":1}]
[]
[null,null,"Vanilla WACC updated for actual CPI"]
[null,null,"Note: To reflect the disparity between forecast and actual CPI in the nominal WACC."]
[]
[null,null,null,"Prescribed vanilla WACC","n/a","n/a","%",null,null,null,null,null,null,{"$f":"N23","v":7.0999999999999994E-2},7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2]
[null,null,null,"Forecast CPI","n/a","Sch. C8","%",null,null,null,null,null,null,{"$f":"N43*(N4=\"RCP4\")\n+N48*(N4=\"RCP5\")","v":2.1991135920785165E-2},2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"Actual CPI","n/a","n/a","%",null,null,null,null,null,null,{"$f":"N31","v":2.1991135920785165E-2},2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"Vanilla WACC updated for actual CPI","n/a",32.299999999999997,"%",null,null,null,null,null,null,{"$f":"(1+N56)*(1+N58)/(1+N57)-1","v":7.0999999999999952E-2},{"$f":"(1+O56)*(1+O58)/(1+O57)-1","v":7.0999999999999952E-2},7.0999999999999952E-2,7.0999999999999952E-2,7.0999999999999952E-2,7.0999999999999952E-2,7.0999999999999952E-2,7.0999999999999952E-2,7.0999999999999952E-2,7.0999999999999952E-2]
[]
["End of sheet"]

{"sheet":"Opex inc","index":5,"n_rows":55,"n_cols":23,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
["Transpower revenue model - Opex incentive"]
[{"$f":"Cover!A2","v":"Incremental update determined in 2025"}]
[null,null,null,null,null,null,null,"Global",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,"Parameter","IM ref","IPP ref","Units","n/a","RCP3","RCP3","RCP3","RCP3","RCP3","RCP4","RCP4","RCP4","RCP4","RCP4","RCP5","RCP5","RCP5","RCP5","RCP5"]
[null,null,null,null,null,null,null,null,{"$f":"Inputs!I5","v":"Actual"},{"$f":"Inputs!J5","v":"Actual"},{"$f":"Inputs!K5","v":"Actual"},{"$f":"Inputs!L5","v":"Actual"},{"$f":"Inputs!M5","v":"Forecast"},{"$f":"Inputs!N5","v":"Forecast"},{"$f":"Inputs!O5","v":"Forecast"},{"$f":"Inputs!P5","v":"Forecast"},{"$f":"Inputs!Q5","v":"Forecast"},{"$f":"Inputs!R5","v":"Forecast"},{"$f":"Inputs!S5","v":"Forecast"},{"$f":"Inputs!T5","v":"Forecast"},{"$f":"Inputs!U5","v":"Forecast"},{"$f":"Inputs!V5","v":"Forecast"},{"$f":"Inputs!W5","v":"Forecast"}]
[null,"Opex incentive amount"]
[null,"Note: Being the IRIS carry forward amount into each disclosure year."]
[]
[null,null,null,"Amounts carried forward","3.6.2 (1) (a)","n/a","$m",null,{"$f":"SUM(I43:I45)","v":20.944984309954862},3.6454556858966782,-4.6602020816819447,0.22771059638819224,0,3.1710635100660625,-4.7832969732003789,-9.375167192398294,14.699999999999989,12.760710057142546,0,0,{"$f":"SUM(U43:U45)","v":0},0,0]
[null,null,null,"Adjustment to the opex incentive","\" (b)","n/a","$m",null,{"$f":"I53","v":0},{"$f":"J53","v":1.6716658410938494},1.7204784836537896,1.77071645537648,1.8224213758734731,0,10.572491388882398,11.179352394604246,11.821047222054528,12.499575332600456,0,0,0,0,0]
[null,null,null,"Opex incentive amount",null,null,"$m",null,{"$f":"SUM(I9:I10)","v":20.944984309954862},5.3171215269905279,-2.9397235980281549,1.9984270517646723,1.8224213758734731,3.1710635100660625,5.7891944156820188,1.8041852022059519,26.521047222054516,25.260285389743004,0,0,0,0,0]
[]
[null,"Opex incentive amount - supporting calculations"]
[]
[null,null,"Amounts carried forward from a year"]
[null,null,"Note: The non-recurrent amount representing the portion of temporary savings (represented as a positive number) or overspend (represented as a negative number) that would otherwise be overcompensated (overpenalised) for ."]
[]
[null,null,null,"Forecast opex for the IRIS (CPI-adjusted)","3.6.3 (7)","Sch. C6","$m",null,{"$f":"Inputs!I193*SUM('WACC & CPI'!I41,'WACC & CPI'!I46,'WACC & CPI'!I51)","v":287.17008051503353},{"$f":"Inputs!J193*SUM('WACC & CPI'!J41,'WACC & CPI'!J46,'WACC & CPI'!J51)","v":303.03626489893747},{"$f":"Inputs!K193*SUM('WACC & CPI'!K41,'WACC & CPI'!K46,'WACC & CPI'!K51)","v":327.89681729591246},{"$f":"Inputs!L193*SUM('WACC & CPI'!L41,'WACC & CPI'!L46,'WACC & CPI'!L51)","v":346.3512884372102},{"$f":"Inputs!M193*SUM('WACC & CPI'!M41,'WACC & CPI'!M46,'WACC & CPI'!M51)","v":347.45252628876739},{"$f":"Inputs!N193*SUM('WACC & CPI'!N41,'WACC & CPI'!N46,'WACC & CPI'!N51)","v":432.42129104837221},{"$f":"Inputs!O193*SUM('WACC & CPI'!O41,'WACC & CPI'!O46,'WACC & CPI'!O51)","v":447.61772012560152},{"$f":"Inputs!P193*SUM('WACC & CPI'!P41,'WACC & CPI'!P46,'WACC & CPI'!P51)","v":460.1032605706942},{"$f":"Inputs!Q193*SUM('WACC & CPI'!Q41,'WACC & CPI'!Q46,'WACC & CPI'!Q51)","v":456.96406988581231},{"$f":"Inputs!R193*SUM('WACC & CPI'!R41,'WACC & CPI'!R46,'WACC & CPI'!R51)","v":448.72815690869135},{"$f":"Inputs!S193*SUM('WACC & CPI'!S41,'WACC & CPI'!S46,'WACC & CPI'!S51)","v":473.42952552512884},{"$f":"Inputs!T193*SUM('WACC & CPI'!T41,'WACC & CPI'!T46,'WACC & CPI'!T51)","v":483.39478400751841},{"$f":"Inputs!U193*SUM('WACC & CPI'!U41,'WACC & CPI'!U46,'WACC & CPI'!U51)","v":503.85689932819014},{"$f":"Inputs!V193*SUM('WACC & CPI'!V41,'WACC & CPI'!V46,'WACC & CPI'!V51)","v":516.06877596826325},{"$f":"Inputs!W193*SUM('WACC & CPI'!W41,'WACC & CPI'!W46,'WACC & CPI'!W51)","v":524.26366446067721}]
[null,null,null,"Actual opex (incl. capitalised operating lease payments)","3.6.3 (8)","n/a","$m",null,{"$f":"SUM(Inputs!I122,Inputs!I192)","v":279.21572003176709},{"$f":"SUM(Inputs!J122,Inputs!J192)","v":290.49003419647312},{"$f":"SUM(Inputs!K122,Inputs!K192)","v":339.42575378584638},{"$f":"SUM(Inputs!L122,Inputs!L192)","v":355.94093498428668},{"$f":"SUM(Inputs!M122,Inputs!M192)","v":399.05964216802897},{"$f":"SUM(Inputs!N122,Inputs!N192)","v":432.4212910483721},{"$f":"SUM(Inputs!O122,Inputs!O192)","v":447.61772012560141},{"$f":"SUM(Inputs!P122,Inputs!P192)","v":460.10326057069409},{"$f":"SUM(Inputs!Q122,Inputs!Q192)","v":456.96406988581231},{"$f":"SUM(Inputs!R122,Inputs!R192)","v":448.72815690869135},{"$f":"SUM(Inputs!S122,Inputs!S192)","v":473.42952552512872},{"$f":"SUM(Inputs!T122,Inputs!T192)","v":483.39478400751841},{"$f":"SUM(Inputs!U122,Inputs!U192)","v":503.85689932819014},{"$f":"SUM(Inputs!V122,Inputs!V192)","v":516.06877596826325},{"$f":"SUM(Inputs!W122,Inputs!W192)","v":524.26366446067721}]
[null,null,null,"In-year savings",null,null,"$m",null,{"$f":"I18-I19","v":7.9543604832664414},{"$f":"J18-J19","v":12.546230702464356},-11.528936489933926,-9.5896465470764838,-51.607115879261585,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Incremental change",null,null,"$m",null,{"$f":"I20-H20*(I4=H4)","v":7.9543604832664414},{"$f":"J20-I20*(J4=I4)","v":4.591870219197915},-24.075167192398283,1.9392899428574424,-42.017469332185101,0,0,{"$f":"P20-O20*(P4=O4)","v":0},0,0,0,0,0,0,0]
[]
[null,null,null,"Non-recurrent amount","3.6.3 (5)",36.299999999999997,"$m",null,null,null,{"$f":"Inputs!K198","v":-14.7},null,null,null,null,{"$f":"Inputs!P198","v":0},null,null,null,null,{"$f":"Inputs!U198","v":0}]
[]
[null,null,null,"Amounts carried forward in the first disclosure year","3.6.3 (2)","n/a","$m",null,{"$f":"I21","v":7.9543604832664414},null,null,null,null,{"$f":"N21","v":0},null,null,null,null,{"$f":"S21","v":0}]
[null,null,null,"Amounts carried forward in all but the first and last disclosure year","3.6.3 (3)","n/a","$m",null,null,{"$f":"J21","v":4.591870219197915},{"$f":"K21","v":-24.075167192398283},{"$f":"L21","v":1.9392899428574424},null,null,{"$f":"O21","v":0},{"$f":"P21","v":0},{"$f":"Q21","v":0},null,null,{"$f":"T21","v":0},{"$f":"U21","v":0},{"$f":"V21","v":0}]
[null,null,null,"Amounts carried forward in the final disclosure year","3.6.3 (4)","n/a","$m",null,null,null,null,null,{"$f":"M18-(M18-K20+K23)-L20","v":12.760710057142546},null,null,null,null,{"$f":"R18-(R18-P20+P23)-Q20","v":0},null,null,null,null,{"$f":"W18-(W18-U20+U23)-V20","v":0}]
[null,null,null,"Amounts carried forward from a year",null,null,"$m",null,{"$f":"SUM(I25:I27)","v":7.9543604832664414},{"$f":"SUM(J25:J27)","v":4.591870219197915},{"$f":"SUM(K25:K27)","v":-24.075167192398283},{"$f":"SUM(L25:L27)","v":1.9392899428574424},{"$f":"SUM(M25:M27)","v":12.760710057142546},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Amounts carried forward into a year"]
[null,null,"Note: Amounts carried forward within a regulatory period are implicitly rewarded or penalised via the difference in actual spend relative to allowed spend."]
[]
[null,null,null,"Amounts carried forward from 2021",null,null,"$m",null,null,{"$f":"$I$28","v":7.9543604832664414},{"$f":"$I$28","v":7.9543604832664414},{"$f":"$I$28","v":7.9543604832664414},{"$f":"$I$28","v":7.9543604832664414},{"$f":"$I$28","v":7.9543604832664414}]
[null,null,null,"Amounts carried forward from 2022",null,null,"$m",null,null,null,{"$f":"$J$28","v":4.591870219197915},{"$f":"$J$28","v":4.591870219197915},{"$f":"$J$28","v":4.591870219197915},{"$f":"$J$28","v":4.591870219197915},{"$f":"$J$28","v":4.591870219197915}]
[null,null,null,"Amounts carried forward from 2023",null,null,"$m",null,null,null,null,{"$f":"$K$28","v":-24.075167192398283},{"$f":"$K$28","v":-24.075167192398283},{"$f":"$K$28","v":-24.075167192398283},{"$f":"$K$28","v":-24.075167192398283},{"$f":"$K$28","v":-24.075167192398283}]
[null,null,null,"Amounts carried forward from 2024",null,null,"$m",null,null,null,null,null,{"$f":"$L$28","v":1.9392899428574424},{"$f":"$L$28","v":1.9392899428574424},{"$f":"$L$28","v":1.9392899428574424},{"$f":"$L$28","v":1.9392899428574424},{"$f":"$L$28","v":1.9392899428574424}]
[null,null,null,"Amounts carried forward from 2025",null,null,"$m",null,null,null,null,null,null,{"$f":"$M$28","v":12.760710057142546},{"$f":"$M$28","v":12.760710057142546},{"$f":"$M$28","v":12.760710057142546},{"$f":"$M$28","v":12.760710057142546},{"$f":"$M$28","v":12.760710057142546}]
[null,null,null,"Amounts carried forward from 2026",null,null,"$m",null,null,null,null,null,null,null,{"$f":"$N$28","v":0},{"$f":"$N$28","v":0},{"$f":"$N$28","v":0},{"$f":"$N$28","v":0},{"$f":"$N$28","v":0}]
[null,null,null,"Amounts carried forward from 2027",null,null,"$m",null,null,null,null,null,null,null,null,{"$f":"$O$28","v":0},{"$f":"$O$28","v":0},{"$f":"$O$28","v":0},{"$f":"$O$28","v":0},{"$f":"$O$28","v":0}]
[null,null,null,"Amounts carried forward from 2028",null,null,"$m",null,null,null,null,null,null,null,null,null,{"$f":"$P$28","v":0},{"$f":"$P$28","v":0},{"$f":"$P$28","v":0},{"$f":"$P$28","v":0},{"$f":"$P$28","v":0}]
[null,null,null,"Amounts carried forward from 2029",null,null,"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"$Q$28","v":0},{"$f":"$Q$28","v":0},{"$f":"$Q$28","v":0},{"$f":"$Q$28","v":0},{"$f":"$Q$28","v":0}]
[null,null,null,"Amounts carried forward from 2030",null,null,"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$R$28","v":0},{"$f":"$R$28","v":0},0,0,0]
[null,null,null,"Amounts carried forward into a year in RCP3","3.6.2 (1) (a)","n/a","$m",null,{"$f":"Inputs!I194","v":20.944984309954862},{"$f":"Inputs!J194","v":3.6454556858966782},{"$f":"Inputs!K194","v":-4.6602020816819447},{"$f":"Inputs!L194","v":0.22771059638819224},{"$f":"Inputs!M194","v":0}]
[null,null,null,"Amounts carried forward into a year in RCP4","\"","n/a","$m",null,null,null,null,null,null,{"$f":"SUM(N33:N37)","v":3.1710635100660625},{"$f":"SUM(O33:O37)","v":-4.7832969732003789},{"$f":"SUM(P33:P37)","v":-9.375167192398294},{"$f":"SUM(Q33:Q37)","v":14.699999999999989},{"$f":"SUM(R33:R37)","v":12.760710057142546}]
[null,null,null,"Amounts carried forward into a year in RCP5","\"","n/a","$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S38:S42)","v":0},{"$f":"SUM(T38:T42)","v":0},{"$f":"SUM(U38:U42)","v":0},{"$f":"SUM(V38:V42)","v":0},{"$f":"SUM(W38:W42)","v":0}]
[]
[null,null,"Base year adjustment term (BYAT)"]
[null,null,"Note: Necessary to restore the linkage between regulatory periods due to the allowances being set ahead of actuals being revealed."]
[]
[null,null,null,"Base year adjustment term (RCP3 legacy)","n/a","n/a","$m",null,null,{"$f":"Inputs!J196","v":7.7386081641629527}]
[null,null,null,"Baseline adjustment term (RCP3 legacy)","n/a","n/a","$m",null,null,{"$f":"Inputs!J197","v":-1.0519447997875551}]
[null,null,null,"Base year adjustment term (from RCP4)","3.6.4 (1)","n/a",null,null,null,null,null,null,null,null,{"$f":"-(M20-K20+K23)/(1+'WACC & CPI'!O19)^4","v":42.289965555529591},null,null,null,null,{"$f":"-(R20-P20+P23)/(1+'WACC & CPI'!T19)^4","v":0}]
[null,null,null,"Adjustment to the opex incentive (BYAT)","3.6.2 (1) (b)","n/a","$m",null,{"$f":"(SUMPRODUCT($I$50:$W$52*($I$4:$W$4=I4))/4)*(1+'WACC & CPI'!I18)^(COUNTIFS($I$4:I4,I4)-2)\n*(I4=H4)","v":0},{"$f":"(SUMPRODUCT($I$50:$W$52*($I$4:$W$4=J4))/4)*(1+'WACC & CPI'!J18)^(COUNTIFS($I$4:J4,J4)-2)\n*(J4=I4)","v":1.6716658410938494},{"$f":"(SUMPRODUCT($I$50:$W$52*($I$4:$W$4=K4))/4)*(1+'WACC & CPI'!K18)^(COUNTIFS($I$4:K4,K4)-2)\n*(K4=J4)","v":1.7204784836537896},{"$f":"(SUMPRODUCT($I$50:$W$52*($I$4:$W$4=L4))/4)*(1+'WACC & CPI'!L18)^(COUNTIFS($I$4:L4,L4)-2)\n*(L4=K4)","v":1.77071645537648},{"$f":"(SUMPRODUCT($I$50:$W$52*($I$4:$W$4=M4))/4)*(1+'WACC & CPI'!M18)^(COUNTIFS($I$4:M4,M4)-2)\n*(M4=L4)","v":1.8224213758734731},{"$f":"(SUMPRODUCT($I$50:$W$52*($I$4:$W$4=N4))/4)*(1+'WACC & CPI'!N18)^(COUNTIFS($I$4:N4,N4)-2)\n*(N4=M4)","v":0},{"$f":"(SUMPRODUCT($I$50:$W$52*($I$4:$W$4=O4))/4)*(1+'WACC & CPI'!O18)^(COUNTIFS($I$4:O4,O4)-2)\n*(O4=N4)","v":10.572491388882398},{"$f":"(SUMPRODUCT($I$50:$W$52*($I$4:$W$4=P4))/4)*(1+'WACC & CPI'!P18)^(COUNTIFS($I$4:P4,P4)-2)\n*(P4=O4)","v":11.179352394604246},{"$f":"(SUMPRODUCT($I$50:$W$52*($I$4:$W$4=Q4))/4)*(1+'WACC & CPI'!Q18)^(COUNTIFS($I$4:Q4,Q4)-2)\n*(Q4=P4)","v":11.821047222054528},{"$f":"(SUMPRODUCT($I$50:$W$52*($I$4:$W$4=R4))/4)*(1+'WACC & CPI'!R18)^(COUNTIFS($I$4:R4,R4)-2)\n*(R4=Q4)","v":12.499575332600456},{"$f":"(SUMPRODUCT($I$50:$W$52*($I$4:$W$4=S4))/4)*(1+'WACC & CPI'!S18)^(COUNTIFS($I$4:S4,S4)-2)\n*(S4=R4)","v":0},{"$f":"(SUMPRODUCT($I$50:$W$52*($I$4:$W$4=T4))/4)*(1+'WACC & CPI'!T18)^(COUNTIFS($I$4:T4,T4)-2)\n*(T4=S4)","v":0},{"$f":"(SUMPRODUCT($I$50:$W$52*($I$4:$W$4=U4))/4)*(1+'WACC & CPI'!U18)^(COUNTIFS($I$4:U4,U4)-2)\n*(U4=T4)","v":0},{"$f":"(SUMPRODUCT($I$50:$W$52*($I$4:$W$4=V4))/4)*(1+'WACC & CPI'!V18)^(COUNTIFS($I$4:V4,V4)-2)\n*(V4=U4)","v":0},{"$f":"(SUMPRODUCT($I$50:$W$52*($I$4:$W$4=W4))/4)*(1+'WACC & CPI'!W18)^(COUNTIFS($I$4:W4,W4)-2)\n*(W4=V4)","v":0}]
[]
["End of sheet"]

{"sheet":"Capex inc","index":6,"n_rows":101,"n_cols":23,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
["Transpower revenue model - Capex incentive"]
[{"$f":"Cover!A2","v":"Incremental update determined in 2025"}]
[null,null,null,null,null,null,null,"Global",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,"Parameter","Capex IM ref","IPP ref","Units","n/a","RCP3","RCP3","RCP3","RCP3","RCP3","RCP4","RCP4","RCP4","RCP4","RCP4","RCP5","RCP5","RCP5","RCP5","RCP5"]
[null,null,null,null,null,null,null,null,{"$f":"Inputs!I5","v":"Actual"},{"$f":"Inputs!J5","v":"Actual"},{"$f":"Inputs!K5","v":"Actual"},{"$f":"Inputs!L5","v":"Actual"},{"$f":"Inputs!M5","v":"Forecast"},{"$f":"Inputs!N5","v":"Forecast"},{"$f":"Inputs!O5","v":"Forecast"},{"$f":"Inputs!P5","v":"Forecast"},{"$f":"Inputs!Q5","v":"Forecast"},{"$f":"Inputs!R5","v":"Forecast"},{"$f":"Inputs!S5","v":"Forecast"},{"$f":"Inputs!T5","v":"Forecast"},{"$f":"Inputs!U5","v":"Forecast"},{"$f":"Inputs!V5","v":"Forecast"},{"$f":"Inputs!W5","v":"Forecast"}]
[null,"Base capex incentive amount"]
[null,"Note: Low incentive base capex must be flagged in the Inputs tab if applicable."]
[]
[null,null,"Standard incentive rate base capex expenditure adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O13-508.8","v":29.453420240780076}]
[null,null,null,"Base capex standard incentive rate","Sch. B1; a","n/a","%",null,{"$f":"(1-(1/(1+'WACC & CPI'!I23)^6))*(I4=\"RCP3\")+\n(1-(1/(1+'WACC & CPI'!I19)^6))*(I4<>\"RCP3\")","v":0.23518331837483752},{"$f":"(1-(1/(1+'WACC & CPI'!J23)^6))*(J4=\"RCP3\")+\n(1-(1/(1+'WACC & CPI'!J19)^6))*(J4<>\"RCP3\")","v":0.23518331837483752},{"$f":"(1-(1/(1+'WACC & CPI'!K23)^6))*(K4=\"RCP3\")+\n(1-(1/(1+'WACC & CPI'!K19)^6))*(K4<>\"RCP3\")","v":0.23518331837483752},{"$f":"(1-(1/(1+'WACC & CPI'!L23)^6))*(L4=\"RCP3\")+\n(1-(1/(1+'WACC & CPI'!L19)^6))*(L4<>\"RCP3\")","v":0.23518331837483752},{"$f":"(1-(1/(1+'WACC & CPI'!M23)^6))*(M4=\"RCP3\")+\n(1-(1/(1+'WACC & CPI'!M19)^6))*(M4<>\"RCP3\")","v":0.23518331837483752},{"$f":"(1-(1/(1+'WACC & CPI'!N23)^6))*(N4=\"RCP3\")+\n(1-(1/(1+'WACC & CPI'!N19)^6))*(N4<>\"RCP3\")","v":0.32166440592727141},{"$f":"(1-(1/(1+'WACC & CPI'!O23)^6))*(O4=\"RCP3\")+\n(1-(1/(1+'WACC & CPI'!O19)^6))*(O4<>\"RCP3\")","v":0.32166440592727141},{"$f":"(1-(1/(1+'WACC & CPI'!P23)^6))*(P4=\"RCP3\")+\n(1-(1/(1+'WACC & CPI'!P19)^6))*(P4<>\"RCP3\")","v":0.32166440592727141},{"$f":"(1-(1/(1+'WACC & CPI'!Q23)^6))*(Q4=\"RCP3\")+\n(1-(1/(1+'WACC & CPI'!Q19)^6))*(Q4<>\"RCP3\")","v":0.32166440592727141},{"$f":"(1-(1/(1+'WACC & CPI'!R23)^6))*(R4=\"RCP3\")+\n(1-(1/(1+'WACC & CPI'!R19)^6))*(R4<>\"RCP3\")","v":0.32166440592727141},{"$f":"(1-(1/(1+'WACC & CPI'!S23)^6))*(S4=\"RCP3\")+\n(1-(1/(1+'WACC & CPI'!S19)^6))*(S4<>\"RCP3\")","v":0.32166440592727141},{"$f":"(1-(1/(1+'WACC & CPI'!T23)^6))*(T4=\"RCP3\")+\n(1-(1/(1+'WACC & CPI'!T19)^6))*(T4<>\"RCP3\")","v":0.32166440592727141},{"$f":"(1-(1/(1+'WACC & CPI'!U23)^6))*(U4=\"RCP3\")+\n(1-(1/(1+'WACC & CPI'!U19)^6))*(U4<>\"RCP3\")","v":0.32166440592727141},{"$f":"(1-(1/(1+'WACC & CPI'!V23)^6))*(V4=\"RCP3\")+\n(1-(1/(1+'WACC & CPI'!V19)^6))*(V4<>\"RCP3\")","v":0.32166440592727141},{"$f":"(1-(1/(1+'WACC & CPI'!W23)^6))*(W4=\"RCP3\")+\n(1-(1/(1+'WACC & CPI'!W19)^6))*(W4<>\"RCP3\")","v":0.32166440592727141}]
[null,null,null,"Adjusted standard incentive rate base capex allowance","Sch. B1; b","n/a","$m",null,{"$f":"SUM(I14:I16,I18)","v":222.60385407288891},290.53486194080517,320.32814071255086,333.12272642898489,340.82763039901334,490.20489347952451,538.2534202407802,449.43424507180691,451.06085156935615,466.63713971340673,480.91115337938328,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[null,null,null,"Base capex subject to the standard incentive rate","Sch. B1; c","n/a","$m",null,{"$f":"Inputs!I105","v":265.78904638},{"$f":"Inputs!J105","v":220.24080498999999},{"$f":"Inputs!K105","v":272.59617635000006},{"$f":"Inputs!L105","v":382.67769640000006},{"$f":"Inputs!M105","v":448.02569839000034},{"$f":"Inputs!N105","v":490.2048934795244},{"$f":"Inputs!O105","v":538.25342024078009},{"$f":"Inputs!P105","v":449.4342450718068},{"$f":"Inputs!Q105","v":451.06085156935615},{"$f":"Inputs!R105","v":466.63713971340673},{"$f":"Inputs!S105","v":480.91115337938317},{"$f":"Inputs!T105","v":582.41306463102183},{"$f":"Inputs!U105","v":595.94570428263853},{"$f":"Inputs!V105","v":590.92093598454198},{"$f":"Inputs!W105","v":566.53442288910037}]
[null,null,null,"Standard incentive rate base capex allowance","Sch. B1; d/d'","n/a","$m",null,{"$f":"Inputs!I67","v":222.87765199999998},{"$f":"Inputs!J67","v":279.19702296584035},{"$f":"Inputs!K67","v":293.48264767975797},{"$f":"Inputs!L67","v":297.76294172687932},{"$f":"Inputs!M67","v":303.77697250285854},{"$f":"Inputs!N67","v":490.2048934795244},{"$f":"Inputs!O67","v":538.25342024078009},{"$f":"Inputs!P67","v":449.4342450718068},{"$f":"Inputs!Q67","v":451.06085156935615},{"$f":"Inputs!R67","v":466.63713971340673},{"$f":"Inputs!S67","v":480.91115337938317},{"$f":"Inputs!T67","v":582.41306463102183},{"$f":"Inputs!U67","v":595.94570428263853},{"$f":"Inputs!V67","v":590.92093598454198},{"$f":"Inputs!W67","v":566.53442288910037}]
[null,null,null,"Adjustment correcting for CPI","Sch. B1; e","n/a","$m",null,{"$f":"I14*(SUM('WACC & CPI'!I41,'WACC & CPI'!I46,'WACC & CPI'!I51)-1)","v":0.70677968271976388},{"$f":"J14*(SUM('WACC & CPI'!J41,'WACC & CPI'!J46,'WACC & CPI'!J51)-1)","v":12.370271448339224},{"$f":"K14*(SUM('WACC & CPI'!K41,'WACC & CPI'!K46,'WACC & CPI'!K51)-1)","v":27.352605480188657},{"$f":"L14*(SUM('WACC & CPI'!L41,'WACC & CPI'!L46,'WACC & CPI'!L51)-1)","v":35.419136578034838},{"$f":"M14*(SUM('WACC & CPI'!M41,'WACC & CPI'!M46,'WACC & CPI'!M51)-1)","v":37.050657896154824},{"$f":"N14*(SUM('WACC & CPI'!N41,'WACC & CPI'!N46,'WACC & CPI'!N51)-1)","v":1.0884735190497805E-13},{"$f":"O14*(SUM('WACC & CPI'!O41,'WACC & CPI'!O46,'WACC & CPI'!O51)-1)","v":1.1951626804691086E-13},{"$f":"P14*(SUM('WACC & CPI'!P41,'WACC & CPI'!P46,'WACC & CPI'!P51)-1)","v":9.979444938674904E-14},{"$f":"Q14*(SUM('WACC & CPI'!Q41,'WACC & CPI'!Q46,'WACC & CPI'!Q51)-1)","v":0},{"$f":"R14*(SUM('WACC & CPI'!R41,'WACC & CPI'!R46,'WACC & CPI'!R51)-1)","v":0},{"$f":"S14*(SUM('WACC & CPI'!S41,'WACC & CPI'!S46,'WACC & CPI'!S51)-1)","v":1.0678372705616627E-13},{"$f":"T14*(SUM('WACC & CPI'!T41,'WACC & CPI'!T46,'WACC & CPI'!T51)-1)","v":0},{"$f":"U14*(SUM('WACC & CPI'!U41,'WACC & CPI'!U46,'WACC & CPI'!U51)-1)","v":0},{"$f":"V14*(SUM('WACC & CPI'!V41,'WACC & CPI'!V46,'WACC & CPI'!V51)-1)","v":0},{"$f":"W14*(SUM('WACC & CPI'!W41,'WACC & CPI'!W46,'WACC & CPI'!W51)-1)","v":0}]
[null,null,null,"Adjustment correcting for FX","Sch. B1; f","n/a","$m",null,{"$f":"Inputs!I149","v":-0.98057760983083853},{"$f":"Inputs!J149","v":-1.0324324733744099},{"$f":"Inputs!K149","v":-0.5071124473957962},{"$f":"Inputs!L149","v":-5.9351875929255726E-2},{"$f":"Inputs!M149","v":0},{"$f":"Inputs!N149","v":0},{"$f":"Inputs!O149","v":0},{"$f":"Inputs!P149","v":0},{"$f":"Inputs!Q149","v":0},{"$f":"Inputs!R149","v":0},{"$f":"Inputs!S149","v":0},{"$f":"Inputs!T149","v":0},{"$f":"Inputs!U149","v":0},{"$f":"Inputs!V149","v":0},{"$f":"Inputs!W149","v":0}]
[null,null,null,"Adjustment for base capex no longer subject to allowance","Sch. B1; g","n/a","$m",null,{"$f":"Inputs!I148","v":-2.9652800993407453},{"$f":"Inputs!J148","v":-3.13130967425711},{"$f":"Inputs!K148","v":-3.1929080092711568},{"$f":"Inputs!L148","v":23.54681206942816},{"$f":"Inputs!M148","v":3.1929080092711568},{"$f":"Inputs!N148","v":0},{"$f":"Inputs!O148","v":0},{"$f":"Inputs!P148","v":0},{"$f":"Inputs!Q148","v":0},{"$f":"Inputs!R148","v":0},{"$f":"Inputs!S148","v":0},{"$f":"Inputs!T148","v":0},{"$f":"Inputs!U148","v":0},{"$f":"Inputs!V148","v":0},{"$f":"Inputs!W148","v":0}]
[null,null,null,"Adjustment for base capex subject to the allowance adjustment mechanism","Sch. B1; h","n/a","$m",null,{"$f":"-Inputs!I150","v":0},{"$f":"-Inputs!J150","v":0},{"$f":"-Inputs!K150","v":0},{"$f":"-Inputs!L150","v":0},{"$f":"-Inputs!M150","v":0},{"$f":"-Inputs!N150","v":0},{"$f":"-Inputs!O150","v":0},{"$f":"-Inputs!P150","v":0},{"$f":"-Inputs!Q150","v":0},{"$f":"-Inputs!R150","v":0},{"$f":"-Inputs!S150","v":0},{"$f":"-Inputs!T150","v":0},{"$f":"-Inputs!U150","v":0},{"$f":"-Inputs!V150","v":0},{"$f":"-Inputs!W150","v":0}]
[null,null,null,"Net standard incentive rate base capex","n/a","n/a","$m",null,{"$f":"I12-I13-I17","v":-40.219912207770349},{"$f":"J12-J13-J17","v":73.425366625062296},50.924872371821955,-73.101782040443325,-110.39097600025815,1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,0,0,1.1368683772161603E-13,0,0,0,0]
[null,null,null,"Standard incentive rate base capex expenditure adjustment","Sch. B1 (2)","n/a","$m",null,{"$f":"I19*I11","v":-9.4590524177680688},{"$f":"J19*J11","v":17.268421375771194},11.976680472220171,-17.192319679385562,-25.962116054377759,3.656900911747373E-14,3.656900911747373E-14,3.656900911747373E-14,0,0,3.656900911747373E-14,0,0,0,0]
[]
[null,null,"Low incentive rate base capex expenditure adjustment"]
[]
[null,null,null,"Base capex low incentive rate","Sch. B1; a*","n/a","%",null,{"$f":"Inputs!I151","v":0.15},{"$f":"Inputs!J151","v":0.15},{"$f":"Inputs!K151","v":0.15},{"$f":"Inputs!L151","v":0.15},{"$f":"Inputs!M151","v":0.15},{"$f":"Inputs!N151","v":0.15},{"$f":"Inputs!O151","v":0.15},{"$f":"Inputs!P151","v":0.15},{"$f":"Inputs!Q151","v":0.15},{"$f":"Inputs!R151","v":0.15},{"$f":"Inputs!S151","v":0.15},{"$f":"Inputs!T151","v":0.15},{"$f":"Inputs!U151","v":0.15},{"$f":"Inputs!V151","v":0.15},{"$f":"Inputs!W151","v":0.15}]
[null,null,null,"Adjusted low incentive rate base capex allowance","Sch. B1; b*","n/a","$m",null,{"$f":"SUM(I27:I29)","v":0},{"$f":"SUM(J27:J29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base capex subject to the low incentive rate","Sch. B1; c*","n/a","$m",null,{"$f":"Inputs!I106","v":0},{"$f":"Inputs!J106","v":0},{"$f":"Inputs!K106","v":0},{"$f":"Inputs!L106","v":0},{"$f":"Inputs!M106","v":0},{"$f":"Inputs!N106","v":0},{"$f":"Inputs!O106","v":0},{"$f":"Inputs!P106","v":0},{"$f":"Inputs!Q106","v":0},{"$f":"Inputs!R106","v":0},{"$f":"Inputs!S106","v":0},{"$f":"Inputs!T106","v":0},{"$f":"Inputs!U106","v":0},{"$f":"Inputs!V106","v":0},{"$f":"Inputs!W106","v":0}]
[null,null,null,"Low incentive rate base capex allowance","Sch. B1; d*/d'*","n/a","$m",null,{"$f":"Inputs!I68","v":0},{"$f":"Inputs!J68","v":0},{"$f":"Inputs!K68","v":0},{"$f":"Inputs!L68","v":0},{"$f":"Inputs!M68","v":0},{"$f":"Inputs!N68","v":0},{"$f":"Inputs!O68","v":0},{"$f":"Inputs!P68","v":0},{"$f":"Inputs!Q68","v":0},{"$f":"Inputs!R68","v":0},{"$f":"Inputs!S68","v":0},{"$f":"Inputs!T68","v":0},{"$f":"Inputs!U68","v":0},{"$f":"Inputs!V68","v":0},{"$f":"Inputs!W68","v":0}]
[null,null,null,"Adjustment correcting for CPI","Sch. B1; e*","n/a","$m",null,{"$f":"I27*(SUM('WACC & CPI'!I41,'WACC & CPI'!I46,'WACC & CPI'!I51)-1)","v":0},{"$f":"J27*(SUM('WACC & CPI'!J41,'WACC & CPI'!J46,'WACC & CPI'!J51)-1)","v":0},{"$f":"K27*(SUM('WACC & CPI'!K41,'WACC & CPI'!K46,'WACC & CPI'!K51)-1)","v":0},{"$f":"L27*(SUM('WACC & CPI'!L41,'WACC & CPI'!L46,'WACC & CPI'!L51)-1)","v":0},{"$f":"M27*(SUM('WACC & CPI'!M41,'WACC & CPI'!M46,'WACC & CPI'!M51)-1)","v":0},{"$f":"N27*(SUM('WACC & CPI'!N41,'WACC & CPI'!N46,'WACC & CPI'!N51)-1)","v":0},{"$f":"O27*(SUM('WACC & CPI'!O41,'WACC & CPI'!O46,'WACC & CPI'!O51)-1)","v":0},{"$f":"P27*(SUM('WACC & CPI'!P41,'WACC & CPI'!P46,'WACC & CPI'!P51)-1)","v":0},{"$f":"Q27*(SUM('WACC & CPI'!Q41,'WACC & CPI'!Q46,'WACC & CPI'!Q51)-1)","v":0},{"$f":"R27*(SUM('WACC & CPI'!R41,'WACC & CPI'!R46,'WACC & CPI'!R51)-1)","v":0},{"$f":"S27*(SUM('WACC & CPI'!S41,'WACC & CPI'!S46,'WACC & CPI'!S51)-1)","v":0},{"$f":"T27*(SUM('WACC & CPI'!T41,'WACC & CPI'!T46,'WACC & CPI'!T51)-1)","v":0},{"$f":"U27*(SUM('WACC & CPI'!U41,'WACC & CPI'!U46,'WACC & CPI'!U51)-1)","v":0},{"$f":"V27*(SUM('WACC & CPI'!V41,'WACC & CPI'!V46,'WACC & CPI'!V51)-1)","v":0},{"$f":"W27*(SUM('WACC & CPI'!W41,'WACC & CPI'!W46,'WACC & CPI'!W51)-1)","v":0}]
[null,null,null,"Adjustment correcting for FX","Sch. B1; f*","n/a","$m",null,{"$f":"Inputs!I153","v":0},{"$f":"Inputs!J153","v":0},{"$f":"Inputs!K153","v":0},{"$f":"Inputs!L153","v":0},{"$f":"Inputs!M153","v":0},{"$f":"Inputs!N153","v":0},{"$f":"Inputs!O153","v":0},{"$f":"Inputs!P153","v":0},{"$f":"Inputs!Q153","v":0},{"$f":"Inputs!R153","v":0},{"$f":"Inputs!S153","v":0},{"$f":"Inputs!T153","v":0},{"$f":"Inputs!U153","v":0},{"$f":"Inputs!V153","v":0},{"$f":"Inputs!W153","v":0}]
[null,null,null,"Adjustment for base capex no longer subject to allowance","Sch. B1; g*","n/a","$m",null,{"$f":"Inputs!I152","v":0},{"$f":"Inputs!J152","v":0},{"$f":"Inputs!K152","v":0},{"$f":"Inputs!L152","v":0},{"$f":"Inputs!M152","v":0},{"$f":"Inputs!N152","v":0},{"$f":"Inputs!O152","v":0},{"$f":"Inputs!P152","v":0},{"$f":"Inputs!Q152","v":0},{"$f":"Inputs!R152","v":0},{"$f":"Inputs!S152","v":0},{"$f":"Inputs!T152","v":0},{"$f":"Inputs!U152","v":0},{"$f":"Inputs!V152","v":0},{"$f":"Inputs!W152","v":0}]
[null,null,null,"Net low incentive rate base capex","n/a","n/a","$m",null,{"$f":"I25-I26-I30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Low incentive rate base capex expenditure adjustment","Sch. B1 (3)","n/a","$m",null,{"$f":"I31*I24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Major capex incentive adjustment"]
[null,"Note: For MCPs notified from 1 April 2025, any major capex incentive adjustment is only to be calculated should total capex sit outside of the P30-P70 deadband."]
[]
[null,null,"MCP1"]
[]
[null,null,null,"Major capex incentive rate","Sch. B3; a","n/a","%",null,{"$f":"Inputs!I158","v":0},{"$f":"Inputs!J158","v":0},{"$f":"Inputs!K158","v":0},{"$f":"Inputs!L158","v":0},{"$f":"Inputs!M158","v":0},{"$f":"Inputs!N158","v":0},{"$f":"Inputs!O158","v":0},{"$f":"Inputs!P158","v":0},{"$f":"Inputs!Q158","v":0},{"$f":"Inputs!R158","v":0},{"$f":"Inputs!S158","v":0},{"$f":"Inputs!T158","v":0},{"$f":"Inputs!U158","v":0},{"$f":"Inputs!V158","v":0},{"$f":"Inputs!W158","v":0}]
[null,null,null,"Adjusted major capex allowance","Sch. B3; b","n/a","$m",null,{"$f":"I42+I43+I44","v":0},{"$f":"J42+J43+J44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Amount of capex less exempt major capex","Sch. B3; c","n/a","$m",null,{"$f":"Inputs!I159","v":0},{"$f":"Inputs!J159","v":0},{"$f":"Inputs!K159","v":0},{"$f":"Inputs!L159","v":0},{"$f":"Inputs!M159","v":0},{"$f":"Inputs!N159","v":0},{"$f":"Inputs!O159","v":0},{"$f":"Inputs!P159","v":0},{"$f":"Inputs!Q159","v":0},{"$f":"Inputs!R159","v":0},{"$f":"Inputs!S159","v":0},{"$f":"Inputs!T159","v":0},{"$f":"Inputs!U159","v":0},{"$f":"Inputs!V159","v":0},{"$f":"Inputs!W159","v":0}]
[null,null,null,"Major capex allowance less exempt major capex","Sch. B3; d","n/a","$m",null,{"$f":"Inputs!I160","v":0},{"$f":"Inputs!J160","v":0},{"$f":"Inputs!K160","v":0},{"$f":"Inputs!L160","v":0},{"$f":"Inputs!M160","v":0},{"$f":"Inputs!N160","v":0},{"$f":"Inputs!O160","v":0},{"$f":"Inputs!P160","v":0},{"$f":"Inputs!Q160","v":0},{"$f":"Inputs!R160","v":0},{"$f":"Inputs!S160","v":0},{"$f":"Inputs!T160","v":0},{"$f":"Inputs!U160","v":0},{"$f":"Inputs!V160","v":0},{"$f":"Inputs!W160","v":0}]
[null,null,null,"Adjustment correcting for CPI","Sch. B3; e","n/a","$m",null,{"$f":"Inputs!I161","v":0},{"$f":"Inputs!J161","v":0},{"$f":"Inputs!K161","v":0},{"$f":"Inputs!L161","v":0},{"$f":"Inputs!M161","v":0},{"$f":"Inputs!N161","v":0},{"$f":"Inputs!O161","v":0},{"$f":"Inputs!P161","v":0},{"$f":"Inputs!Q161","v":0},{"$f":"Inputs!R161","v":0},{"$f":"Inputs!S161","v":0},{"$f":"Inputs!T161","v":0},{"$f":"Inputs!U161","v":0},{"$f":"Inputs!V161","v":0},{"$f":"Inputs!W161","v":0}]
[null,null,null,"Adjustment correcting for FX","Sch. B3; f","n/a","$m",null,{"$f":"Inputs!I162","v":0},{"$f":"Inputs!J162","v":0},{"$f":"Inputs!K162","v":0},{"$f":"Inputs!L162","v":0},{"$f":"Inputs!M162","v":0},{"$f":"Inputs!N162","v":0},{"$f":"Inputs!O162","v":0},{"$f":"Inputs!P162","v":0},{"$f":"Inputs!Q162","v":0},{"$f":"Inputs!R162","v":0},{"$f":"Inputs!S162","v":0},{"$f":"Inputs!T162","v":0},{"$f":"Inputs!U162","v":0},{"$f":"Inputs!V162","v":0},{"$f":"Inputs!W162","v":0}]
[null,null,null,"Est. part of allowance relating to outputs not delivered","Sch. B3; t","n/a","$m",null,{"$f":"Inputs!I163","v":0},{"$f":"Inputs!J163","v":0},{"$f":"Inputs!K163","v":0},{"$f":"Inputs!L163","v":0},{"$f":"Inputs!M163","v":0},{"$f":"Inputs!N163","v":0},{"$f":"Inputs!O163","v":0},{"$f":"Inputs!P163","v":0},{"$f":"Inputs!Q163","v":0},{"$f":"Inputs!R163","v":0},{"$f":"Inputs!S163","v":0},{"$f":"Inputs!T163","v":0},{"$f":"Inputs!U163","v":0},{"$f":"Inputs!V163","v":0},{"$f":"Inputs!W163","v":0}]
[null,null,null,"Net major capex","n/a","n/a","$m",null,{"$f":"I40-I41-I45","v":0},{"$f":"J40-J41-J45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Major capex expenditure and output adjustment","Sch. B3 (3)","n/a","$m",null,{"$f":"I46*I39","v":0},{"$f":"J46*J39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"MCP2"]
[]
[null,null,null,"Major capex incentive rate","Sch. B3; a","n/a","%",null,{"$f":"Inputs!I164","v":0},{"$f":"Inputs!J164","v":0},{"$f":"Inputs!K164","v":0},{"$f":"Inputs!L164","v":0},{"$f":"Inputs!M164","v":0},{"$f":"Inputs!N164","v":0},{"$f":"Inputs!O164","v":0},{"$f":"Inputs!P164","v":0},{"$f":"Inputs!Q164","v":0},{"$f":"Inputs!R164","v":0},{"$f":"Inputs!S164","v":0},{"$f":"Inputs!T164","v":0},{"$f":"Inputs!U164","v":0},{"$f":"Inputs!V164","v":0},{"$f":"Inputs!W164","v":0}]
[null,null,null,"Adjusted major capex allowance","Sch. B3; b","n/a","$m",null,{"$f":"I54+I55+I56","v":0},{"$f":"J54+J55+J56","v":0},0,0,{"$f":"M54+M55+M56","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Amount of capex less exempt major capex","Sch. B3; c","n/a","$m",null,{"$f":"Inputs!I165","v":0},{"$f":"Inputs!J165","v":0},{"$f":"Inputs!K165","v":0},{"$f":"Inputs!L165","v":0},{"$f":"Inputs!M165","v":0},{"$f":"Inputs!N165","v":0},{"$f":"Inputs!O165","v":0},{"$f":"Inputs!P165","v":0},{"$f":"Inputs!Q165","v":0},{"$f":"Inputs!R165","v":0},{"$f":"Inputs!S165","v":0},{"$f":"Inputs!T165","v":0},{"$f":"Inputs!U165","v":0},{"$f":"Inputs!V165","v":0},{"$f":"Inputs!W165","v":0}]
[null,null,null,"Major capex allowance less exempt major capex","Sch. B3; d","n/a","$m",null,{"$f":"Inputs!I166","v":0},{"$f":"Inputs!J166","v":0},{"$f":"Inputs!K166","v":0},{"$f":"Inputs!L166","v":0},{"$f":"Inputs!M166","v":0},{"$f":"Inputs!N166","v":0},{"$f":"Inputs!O166","v":0},{"$f":"Inputs!P166","v":0},{"$f":"Inputs!Q166","v":0},{"$f":"Inputs!R166","v":0},{"$f":"Inputs!S166","v":0},{"$f":"Inputs!T166","v":0},{"$f":"Inputs!U166","v":0},{"$f":"Inputs!V166","v":0},{"$f":"Inputs!W166","v":0}]
[null,null,null,"Adjustment correcting for CPI","Sch. B3; e","n/a","$m",null,{"$f":"Inputs!I167","v":0},{"$f":"Inputs!J167","v":0},{"$f":"Inputs!K167","v":0},{"$f":"Inputs!L167","v":0},{"$f":"Inputs!M167","v":0},{"$f":"Inputs!N167","v":0},{"$f":"Inputs!O167","v":0},{"$f":"Inputs!P167","v":0},{"$f":"Inputs!Q167","v":0},{"$f":"Inputs!R167","v":0},{"$f":"Inputs!S167","v":0},{"$f":"Inputs!T167","v":0},{"$f":"Inputs!U167","v":0},{"$f":"Inputs!V167","v":0},{"$f":"Inputs!W167","v":0}]
[null,null,null,"Adjustment correcting for FX","Sch. B3; f","n/a","$m",null,{"$f":"Inputs!I168","v":0},{"$f":"Inputs!J168","v":0},{"$f":"Inputs!K168","v":0},{"$f":"Inputs!L168","v":0},{"$f":"Inputs!M168","v":0},{"$f":"Inputs!N168","v":0},{"$f":"Inputs!O168","v":0},{"$f":"Inputs!P168","v":0},{"$f":"Inputs!Q168","v":0},{"$f":"Inputs!R168","v":0},{"$f":"Inputs!S168","v":0},{"$f":"Inputs!T168","v":0},{"$f":"Inputs!U168","v":0},{"$f":"Inputs!V168","v":0},{"$f":"Inputs!W168","v":0}]
[null,null,null,"Est. part of allowance relating to outputs not delivered","Sch. B3; t","n/a","$m",null,{"$f":"Inputs!I169","v":0},{"$f":"Inputs!J169","v":0},{"$f":"Inputs!K169","v":0},{"$f":"Inputs!L169","v":0},{"$f":"Inputs!M169","v":0},{"$f":"Inputs!N169","v":0},{"$f":"Inputs!O169","v":0},{"$f":"Inputs!P169","v":0},{"$f":"Inputs!Q169","v":0},{"$f":"Inputs!R169","v":0},{"$f":"Inputs!S169","v":0},{"$f":"Inputs!T169","v":0},{"$f":"Inputs!U169","v":0},{"$f":"Inputs!V169","v":0},{"$f":"Inputs!W169","v":0}]
[null,null,null,"Net major capex","n/a","n/a","$m",null,{"$f":"I52-I53-I57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Major capex expenditure and output adjustment","Sch. B3 (3)","n/a","$m",null,{"$f":"I58*I51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"MCP3"]
[]
[null,null,null,"Major capex incentive rate","Sch. B3; a","n/a","%",null,{"$f":"Inputs!I170","v":0},{"$f":"Inputs!J170","v":0},{"$f":"Inputs!K170","v":0},{"$f":"Inputs!L170","v":0},{"$f":"Inputs!M170","v":0},{"$f":"Inputs!N170","v":0},{"$f":"Inputs!O170","v":0},{"$f":"Inputs!P170","v":0},{"$f":"Inputs!Q170","v":0},{"$f":"Inputs!R170","v":0},{"$f":"Inputs!S170","v":0},{"$f":"Inputs!T170","v":0},{"$f":"Inputs!U170","v":0},{"$f":"Inputs!V170","v":0},{"$f":"Inputs!W170","v":0}]
[null,null,null,"Adjusted major capex allowance","Sch. B3; b","n/a","$m",null,{"$f":"I66+I67+I68","v":0},{"$f":"J66+J67+J68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Amount of capex less exempt major capex","Sch. B3; c","n/a","$m",null,{"$f":"Inputs!I171","v":0},{"$f":"Inputs!J171","v":0},{"$f":"Inputs!K171","v":0},{"$f":"Inputs!L171","v":0},{"$f":"Inputs!M171","v":0},{"$f":"Inputs!N171","v":0},{"$f":"Inputs!O171","v":0},{"$f":"Inputs!P171","v":0},{"$f":"Inputs!Q171","v":0},{"$f":"Inputs!R171","v":0},{"$f":"Inputs!S171","v":0},{"$f":"Inputs!T171","v":0},{"$f":"Inputs!U171","v":0},{"$f":"Inputs!V171","v":0},{"$f":"Inputs!W171","v":0}]
[null,null,null,"Major capex allowance less exempt major capex","Sch. B3; d","n/a","$m",null,{"$f":"Inputs!I172","v":0},{"$f":"Inputs!J172","v":0},{"$f":"Inputs!K172","v":0},{"$f":"Inputs!L172","v":0},{"$f":"Inputs!M172","v":0},{"$f":"Inputs!N172","v":0},{"$f":"Inputs!O172","v":0},{"$f":"Inputs!P172","v":0},{"$f":"Inputs!Q172","v":0},{"$f":"Inputs!R172","v":0},{"$f":"Inputs!S172","v":0},{"$f":"Inputs!T172","v":0},{"$f":"Inputs!U172","v":0},{"$f":"Inputs!V172","v":0},{"$f":"Inputs!W172","v":0}]
[null,null,null,"Adjustment correcting for CPI","Sch. B3; e","n/a","$m",null,{"$f":"Inputs!I173","v":0},{"$f":"Inputs!J173","v":0},{"$f":"Inputs!K173","v":0},{"$f":"Inputs!L173","v":0},{"$f":"Inputs!M173","v":0},{"$f":"Inputs!N173","v":0},{"$f":"Inputs!O173","v":0},{"$f":"Inputs!P173","v":0},{"$f":"Inputs!Q173","v":0},{"$f":"Inputs!R173","v":0},{"$f":"Inputs!S173","v":0},{"$f":"Inputs!T173","v":0},{"$f":"Inputs!U173","v":0},{"$f":"Inputs!V173","v":0},{"$f":"Inputs!W173","v":0}]
[null,null,null,"Adjustment correcting for FX","Sch. B3; f","n/a","$m",null,{"$f":"Inputs!I174","v":0},{"$f":"Inputs!J174","v":0},{"$f":"Inputs!K174","v":0},{"$f":"Inputs!L174","v":0},{"$f":"Inputs!M174","v":0},{"$f":"Inputs!N174","v":0},{"$f":"Inputs!O174","v":0},{"$f":"Inputs!P174","v":0},{"$f":"Inputs!Q174","v":0},{"$f":"Inputs!R174","v":0},{"$f":"Inputs!S174","v":0},{"$f":"Inputs!T174","v":0},{"$f":"Inputs!U174","v":0},{"$f":"Inputs!V174","v":0},{"$f":"Inputs!W174","v":0}]
[null,null,null,"Est. part of allowance relating to outputs not delivered","Sch. B3; t","n/a","$m",null,{"$f":"Inputs!I175","v":0},{"$f":"Inputs!J175","v":0},{"$f":"Inputs!K175","v":0},{"$f":"Inputs!L175","v":0},{"$f":"Inputs!M175","v":0},{"$f":"Inputs!N175","v":0},{"$f":"Inputs!O175","v":0},{"$f":"Inputs!P175","v":0},{"$f":"Inputs!Q175","v":0},{"$f":"Inputs!R175","v":0},{"$f":"Inputs!S175","v":0},{"$f":"Inputs!T175","v":0},{"$f":"Inputs!U175","v":0},{"$f":"Inputs!V175","v":0},{"$f":"Inputs!W175","v":0}]
[null,null,null,"Net major capex","n/a","n/a","$m",null,{"$f":"I64-I65-I69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Major capex expenditure and output adjustment","Sch. B3 (3)","n/a","$m",null,{"$f":"I70*I63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"MCP4"]
[]
[null,null,null,"Major capex incentive rate","Sch. B3; a","n/a","%",null,{"$f":"Inputs!I176","v":0},{"$f":"Inputs!J176","v":0},{"$f":"Inputs!K176","v":0},{"$f":"Inputs!L176","v":0},{"$f":"Inputs!M176","v":0},{"$f":"Inputs!N176","v":0},{"$f":"Inputs!O176","v":0},{"$f":"Inputs!P176","v":0},{"$f":"Inputs!Q176","v":0},{"$f":"Inputs!R176","v":0},{"$f":"Inputs!S176","v":0},{"$f":"Inputs!T176","v":0},{"$f":"Inputs!U176","v":0},{"$f":"Inputs!V176","v":0},{"$f":"Inputs!W176","v":0}]
[null,null,null,"Adjusted major capex allowance","Sch. B3; b","n/a","$m",null,{"$f":"I78+I79+I80","v":0},{"$f":"J78+J79+J80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Amount of capex less exempt major capex","Sch. B3; c","n/a","$m",null,{"$f":"Inputs!I177","v":0},{"$f":"Inputs!J177","v":0},{"$f":"Inputs!K177","v":0},{"$f":"Inputs!L177","v":0},{"$f":"Inputs!M177","v":0},{"$f":"Inputs!N177","v":0},{"$f":"Inputs!O177","v":0},{"$f":"Inputs!P177","v":0},{"$f":"Inputs!Q177","v":0},{"$f":"Inputs!R177","v":0},{"$f":"Inputs!S177","v":0},{"$f":"Inputs!T177","v":0},{"$f":"Inputs!U177","v":0},{"$f":"Inputs!V177","v":0},{"$f":"Inputs!W177","v":0}]
[null,null,null,"Major capex allowance less exempt major capex","Sch. B3; d","n/a","$m",null,{"$f":"Inputs!I178","v":0},{"$f":"Inputs!J178","v":0},{"$f":"Inputs!K178","v":0},{"$f":"Inputs!L178","v":0},{"$f":"Inputs!M178","v":0},{"$f":"Inputs!N178","v":0},{"$f":"Inputs!O178","v":0},{"$f":"Inputs!P178","v":0},{"$f":"Inputs!Q178","v":0},{"$f":"Inputs!R178","v":0},{"$f":"Inputs!S178","v":0},{"$f":"Inputs!T178","v":0},{"$f":"Inputs!U178","v":0},{"$f":"Inputs!V178","v":0},{"$f":"Inputs!W178","v":0}]
[null,null,null,"Adjustment correcting for CPI","Sch. B3; e","n/a","$m",null,{"$f":"Inputs!I179","v":0},{"$f":"Inputs!J179","v":0},{"$f":"Inputs!K179","v":0},{"$f":"Inputs!L179","v":0},{"$f":"Inputs!M179","v":0},{"$f":"Inputs!N179","v":0},{"$f":"Inputs!O179","v":0},{"$f":"Inputs!P179","v":0},{"$f":"Inputs!Q179","v":0},{"$f":"Inputs!R179","v":0},{"$f":"Inputs!S179","v":0},{"$f":"Inputs!T179","v":0},{"$f":"Inputs!U179","v":0},{"$f":"Inputs!V179","v":0},{"$f":"Inputs!W179","v":0}]
[null,null,null,"Adjustment correcting for FX","Sch. B3; f","n/a","$m",null,{"$f":"Inputs!I180","v":0},{"$f":"Inputs!J180","v":0},{"$f":"Inputs!K180","v":0},{"$f":"Inputs!L180","v":0},{"$f":"Inputs!M180","v":0},{"$f":"Inputs!N180","v":0},{"$f":"Inputs!O180","v":0},{"$f":"Inputs!P180","v":0},{"$f":"Inputs!Q180","v":0},{"$f":"Inputs!R180","v":0},{"$f":"Inputs!S180","v":0},{"$f":"Inputs!T180","v":0},{"$f":"Inputs!U180","v":0},{"$f":"Inputs!V180","v":0},{"$f":"Inputs!W180","v":0}]
[null,null,null,"Est. part of allowance relating to outputs not delivered","Sch. B3; t","n/a","$m",null,{"$f":"Inputs!I181","v":0},{"$f":"Inputs!J181","v":0},{"$f":"Inputs!K181","v":0},{"$f":"Inputs!L181","v":0},{"$f":"Inputs!M181","v":0},{"$f":"Inputs!N181","v":0},{"$f":"Inputs!O181","v":0},{"$f":"Inputs!P181","v":0},{"$f":"Inputs!Q181","v":0},{"$f":"Inputs!R181","v":0},{"$f":"Inputs!S181","v":0},{"$f":"Inputs!T181","v":0},{"$f":"Inputs!U181","v":0},{"$f":"Inputs!V181","v":0},{"$f":"Inputs!W181","v":0}]
[null,null,null,"Net major capex","n/a","n/a","$m",null,{"$f":"I76-I77-I81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Major capex expenditure and output adjustment","Sch. B3 (3)","n/a","$m",null,{"$f":"I82*I75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"MCP5"]
[]
[null,null,null,"Major capex incentive rate","Sch. B3; a","n/a","%",null,{"$f":"Inputs!I182","v":0},{"$f":"Inputs!J182","v":0},{"$f":"Inputs!K182","v":0},{"$f":"Inputs!L182","v":0},{"$f":"Inputs!M182","v":0},{"$f":"Inputs!N182","v":0},{"$f":"Inputs!O182","v":0},{"$f":"Inputs!P182","v":0},{"$f":"Inputs!Q182","v":0},{"$f":"Inputs!R182","v":0},{"$f":"Inputs!S182","v":0},{"$f":"Inputs!T182","v":0},{"$f":"Inputs!U182","v":0},{"$f":"Inputs!V182","v":0},{"$f":"Inputs!W182","v":0}]
[null,null,null,"Adjusted major capex allowance","Sch. B3; b","n/a","$m",null,{"$f":"I90+I91+I92","v":0},{"$f":"J90+J91+J92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Amount of capex less exempt major capex","Sch. B3; c","n/a","$m",null,{"$f":"Inputs!I183","v":0},{"$f":"Inputs!J183","v":0},{"$f":"Inputs!K183","v":0},{"$f":"Inputs!L183","v":0},{"$f":"Inputs!M183","v":0},{"$f":"Inputs!N183","v":0},{"$f":"Inputs!O183","v":0},{"$f":"Inputs!P183","v":0},{"$f":"Inputs!Q183","v":0},{"$f":"Inputs!R183","v":0},{"$f":"Inputs!S183","v":0},{"$f":"Inputs!T183","v":0},{"$f":"Inputs!U183","v":0},{"$f":"Inputs!V183","v":0},{"$f":"Inputs!W183","v":0}]
[null,null,null,"Major capex allowance less exempt major capex","Sch. B3; d","n/a","$m",null,{"$f":"Inputs!I184","v":0},{"$f":"Inputs!J184","v":0},{"$f":"Inputs!K184","v":0},{"$f":"Inputs!L184","v":0},{"$f":"Inputs!M184","v":0},{"$f":"Inputs!N184","v":0},{"$f":"Inputs!O184","v":0},{"$f":"Inputs!P184","v":0},{"$f":"Inputs!Q184","v":0},{"$f":"Inputs!R184","v":0},{"$f":"Inputs!S184","v":0},{"$f":"Inputs!T184","v":0},{"$f":"Inputs!U184","v":0},{"$f":"Inputs!V184","v":0},{"$f":"Inputs!W184","v":0}]
[null,null,null,"Adjustment correcting for CPI","Sch. B3; e","n/a","$m",null,{"$f":"Inputs!I185","v":0},{"$f":"Inputs!J185","v":0},{"$f":"Inputs!K185","v":0},{"$f":"Inputs!L185","v":0},{"$f":"Inputs!M185","v":0},{"$f":"Inputs!N185","v":0},{"$f":"Inputs!O185","v":0},{"$f":"Inputs!P185","v":0},{"$f":"Inputs!Q185","v":0},{"$f":"Inputs!R185","v":0},{"$f":"Inputs!S185","v":0},{"$f":"Inputs!T185","v":0},{"$f":"Inputs!U185","v":0},{"$f":"Inputs!V185","v":0},{"$f":"Inputs!W185","v":0}]
[null,null,null,"Adjustment correcting for FX","Sch. B3; f","n/a","$m",null,{"$f":"Inputs!I186","v":0},{"$f":"Inputs!J186","v":0},{"$f":"Inputs!K186","v":0},{"$f":"Inputs!L186","v":0},{"$f":"Inputs!M186","v":0},{"$f":"Inputs!N186","v":0},{"$f":"Inputs!O186","v":0},{"$f":"Inputs!P186","v":0},{"$f":"Inputs!Q186","v":0},{"$f":"Inputs!R186","v":0},{"$f":"Inputs!S186","v":0},{"$f":"Inputs!T186","v":0},{"$f":"Inputs!U186","v":0},{"$f":"Inputs!V186","v":0},{"$f":"Inputs!W186","v":0}]
[null,null,null,"Est. part of allowance relating to outputs not delivered","Sch. B3; t","n/a","$m",null,{"$f":"Inputs!I187","v":0},{"$f":"Inputs!J187","v":0},{"$f":"Inputs!K187","v":0},{"$f":"Inputs!L187","v":0},{"$f":"Inputs!M187","v":0},{"$f":"Inputs!N187","v":0},{"$f":"Inputs!O187","v":0},{"$f":"Inputs!P187","v":0},{"$f":"Inputs!Q187","v":0},{"$f":"Inputs!R187","v":0},{"$f":"Inputs!S187","v":0},{"$f":"Inputs!T187","v":0},{"$f":"Inputs!U187","v":0},{"$f":"Inputs!V187","v":0},{"$f":"Inputs!W187","v":0}]
[null,null,null,"Net major capex","n/a","n/a","$m",null,{"$f":"I88-I89-I93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Major capex expenditure and output adjustment","Sch. B3 (3)","n/a","$m",null,{"$f":"I94*I87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total major capex expenditure and output adjustment"]
[]
[null,null,null,"Total major capex expenditure and output adjustment","n/a","n/a","$m",null,{"$f":"SUM(I47,I59,I71,I83,I95)","v":0},{"$f":"SUM(J47,J59,J71,J83,J95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["End of sheet"]

{"sheet":"Service inc","index":7,"n_rows":39,"n_cols":23,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["Transpower revenue model - Services measures incentive"]
[{"$f":"Cover!A2","v":"Incremental update determined in 2025"}]
[null,null,null,null,null,null,null,"Global",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,"Parameter","Capex IM ref","IPP ref","Units","n/a","RCP3","RCP3","RCP3","RCP3","RCP3","RCP4","RCP4","RCP4","RCP4","RCP4","RCP5","RCP5","RCP5","RCP5","RCP5"]
[null,null,null,null,null,null,null,null,{"$f":"Inputs!I5","v":"Actual"},{"$f":"Inputs!J5","v":"Actual"},{"$f":"Inputs!K5","v":"Actual"},{"$f":"Inputs!L5","v":"Actual"},{"$f":"Inputs!M5","v":"Forecast"},{"$f":"Inputs!N5","v":"Forecast"},{"$f":"Inputs!O5","v":"Forecast"},{"$f":"Inputs!P5","v":"Forecast"},{"$f":"Inputs!Q5","v":"Forecast"},{"$f":"Inputs!R5","v":"Forecast"},{"$f":"Inputs!S5","v":"Forecast"},{"$f":"Inputs!T5","v":"Forecast"},{"$f":"Inputs!U5","v":"Forecast"},{"$f":"Inputs!V5","v":"Forecast"},{"$f":"Inputs!W5","v":"Forecast"}]
[null,"Service measures incentive calculation"]
[null,"Note: The formulae used to calculate the grid output adjustments for GP1, GP2, AP1 and AP2 are different from the formula prescribed in the Capex IM. This is to ensure the incentive rate can be reported as a positive integer regardless of whether the cap is higher or lower than the target."]
[]
[null,null,"GP1: number of interruptions per annum"]
[]
[null,null,null,"N-1 security high economic consequence","B2 (1); i",20.100000000000001,"$m",null,{"$f":"(Inputs!I211\n-MAX(MIN(Inputs!I217,Inputs!I235),Inputs!I205))\n*Inputs!I229/1000000","v":2.014284},{"$f":"(Inputs!J211\n-MAX(MIN(Inputs!J217,Inputs!J235),Inputs!J205))\n*Inputs!J229/1000000","v":2.3499979999999998},{"$f":"(Inputs!K211\n-MAX(MIN(Inputs!K217,Inputs!K235),Inputs!K205))\n*Inputs!K229/1000000","v":0.67142800000000002},{"$f":"(Inputs!L211\n-MAX(MIN(Inputs!L217,Inputs!L235),Inputs!L205))\n*Inputs!L229/1000000","v":0.67142800000000002},{"$f":"(Inputs!M211\n-MAX(MIN(Inputs!M217,Inputs!M235),Inputs!M205))\n*Inputs!M229/1000000","v":0},{"$f":"(Inputs!N211\n-MAX(MIN(Inputs!N217,Inputs!N235),Inputs!N205))\n*Inputs!N229/1000000","v":0},{"$f":"(Inputs!O211\n-MAX(MIN(Inputs!O217,Inputs!O235),Inputs!O205))\n*Inputs!O229/1000000","v":0},{"$f":"(Inputs!P211\n-MAX(MIN(Inputs!P217,Inputs!P235),Inputs!P205))\n*Inputs!P229/1000000","v":0},{"$f":"(Inputs!Q211\n-MAX(MIN(Inputs!Q217,Inputs!Q235),Inputs!Q205))\n*Inputs!Q229/1000000","v":0},{"$f":"(Inputs!R211\n-MAX(MIN(Inputs!R217,Inputs!R235),Inputs!R205))\n*Inputs!R229/1000000","v":0},{"$f":"(Inputs!S211\n-MAX(MIN(Inputs!S217,Inputs!S235),Inputs!S205))\n*Inputs!S229/1000000","v":0},{"$f":"(Inputs!T211\n-MAX(MIN(Inputs!T217,Inputs!T235),Inputs!T205))\n*Inputs!T229/1000000","v":0},{"$f":"(Inputs!U211\n-MAX(MIN(Inputs!U217,Inputs!U235),Inputs!U205))\n*Inputs!U229/1000000","v":0},{"$f":"(Inputs!V211\n-MAX(MIN(Inputs!V217,Inputs!V235),Inputs!V205))\n*Inputs!V229/1000000","v":0},{"$f":"(Inputs!W211\n-MAX(MIN(Inputs!W217,Inputs!W235),Inputs!W205))\n*Inputs!W229/1000000","v":0}]
[null,null,null,"N-1 security material economic consequence","\"","\"","$m",null,{"$f":"(Inputs!I212\n-MAX(MIN(Inputs!I218,Inputs!I236),Inputs!I206))\n*Inputs!I230/1000000","v":0.56411599999999995},{"$f":"(Inputs!J212\n-MAX(MIN(Inputs!J218,Inputs!J236),Inputs!J206))\n*Inputs!J230/1000000","v":0.28205799999999998},{"$f":"(Inputs!K212\n-MAX(MIN(Inputs!K218,Inputs!K236),Inputs!K206))\n*Inputs!K230/1000000","v":0.52382200000000001},{"$f":"(Inputs!L212\n-MAX(MIN(Inputs!L218,Inputs!L236),Inputs!L206))\n*Inputs!L230/1000000","v":0.56411599999999995},{"$f":"(Inputs!M212\n-MAX(MIN(Inputs!M218,Inputs!M236),Inputs!M206))\n*Inputs!M230/1000000","v":0},{"$f":"(Inputs!N212\n-MAX(MIN(Inputs!N218,Inputs!N236),Inputs!N206))\n*Inputs!N230/1000000","v":0},{"$f":"(Inputs!O212\n-MAX(MIN(Inputs!O218,Inputs!O236),Inputs!O206))\n*Inputs!O230/1000000","v":0},{"$f":"(Inputs!P212\n-MAX(MIN(Inputs!P218,Inputs!P236),Inputs!P206))\n*Inputs!P230/1000000","v":0},{"$f":"(Inputs!Q212\n-MAX(MIN(Inputs!Q218,Inputs!Q236),Inputs!Q206))\n*Inputs!Q230/1000000","v":0},{"$f":"(Inputs!R212\n-MAX(MIN(Inputs!R218,Inputs!R236),Inputs!R206))\n*Inputs!R230/1000000","v":0},{"$f":"(Inputs!S212\n-MAX(MIN(Inputs!S218,Inputs!S236),Inputs!S206))\n*Inputs!S230/1000000","v":0},{"$f":"(Inputs!T212\n-MAX(MIN(Inputs!T218,Inputs!T236),Inputs!T206))\n*Inputs!T230/1000000","v":0},{"$f":"(Inputs!U212\n-MAX(MIN(Inputs!U218,Inputs!U236),Inputs!U206))\n*Inputs!U230/1000000","v":0},{"$f":"(Inputs!V212\n-MAX(MIN(Inputs!V218,Inputs!V236),Inputs!V206))\n*Inputs!V230/1000000","v":0},{"$f":"(Inputs!W212\n-MAX(MIN(Inputs!W218,Inputs!W236),Inputs!W206))\n*Inputs!W230/1000000","v":0}]
[null,null,null,"N security high economic consequence","\"","\"","$m",null,{"$f":"(Inputs!I213\n-MAX(MIN(Inputs!I219,Inputs!I237),Inputs!I207))\n*Inputs!I231/1000000","v":-0.25},{"$f":"(Inputs!J213\n-MAX(MIN(Inputs!J219,Inputs!J237),Inputs!J207))\n*Inputs!J231/1000000","v":0.5},{"$f":"(Inputs!K213\n-MAX(MIN(Inputs!K219,Inputs!K237),Inputs!K207))\n*Inputs!K231/1000000","v":0.5},{"$f":"(Inputs!L213\n-MAX(MIN(Inputs!L219,Inputs!L237),Inputs!L207))\n*Inputs!L231/1000000","v":0.5},{"$f":"(Inputs!M213\n-MAX(MIN(Inputs!M219,Inputs!M237),Inputs!M207))\n*Inputs!M231/1000000","v":0},{"$f":"(Inputs!N213\n-MAX(MIN(Inputs!N219,Inputs!N237),Inputs!N207))\n*Inputs!N231/1000000","v":0},{"$f":"(Inputs!O213\n-MAX(MIN(Inputs!O219,Inputs!O237),Inputs!O207))\n*Inputs!O231/1000000","v":0},{"$f":"(Inputs!P213\n-MAX(MIN(Inputs!P219,Inputs!P237),Inputs!P207))\n*Inputs!P231/1000000","v":0},{"$f":"(Inputs!Q213\n-MAX(MIN(Inputs!Q219,Inputs!Q237),Inputs!Q207))\n*Inputs!Q231/1000000","v":0},{"$f":"(Inputs!R213\n-MAX(MIN(Inputs!R219,Inputs!R237),Inputs!R207))\n*Inputs!R231/1000000","v":0},{"$f":"(Inputs!S213\n-MAX(MIN(Inputs!S219,Inputs!S237),Inputs!S207))\n*Inputs!S231/1000000","v":0},{"$f":"(Inputs!T213\n-MAX(MIN(Inputs!T219,Inputs!T237),Inputs!T207))\n*Inputs!T231/1000000","v":0},{"$f":"(Inputs!U213\n-MAX(MIN(Inputs!U219,Inputs!U237),Inputs!U207))\n*Inputs!U231/1000000","v":0},{"$f":"(Inputs!V213\n-MAX(MIN(Inputs!V219,Inputs!V237),Inputs!V207))\n*Inputs!V231/1000000","v":0},{"$f":"(Inputs!W213\n-MAX(MIN(Inputs!W219,Inputs!W237),Inputs!W207))\n*Inputs!W231/1000000","v":0}]
[null,null,null,"N security material economic consequence","\"","\"","$m",null,{"$f":"(Inputs!I214\n-MAX(MIN(Inputs!I220,Inputs!I238),Inputs!I208))\n*Inputs!I232/1000000","v":0.41786000000000001},{"$f":"(Inputs!J214\n-MAX(MIN(Inputs!J220,Inputs!J238),Inputs!J208))\n*Inputs!J232/1000000","v":0.459646},{"$f":"(Inputs!K214\n-MAX(MIN(Inputs!K220,Inputs!K238),Inputs!K208))\n*Inputs!K232/1000000","v":0.29250199999999998},{"$f":"(Inputs!L214\n-MAX(MIN(Inputs!L220,Inputs!L238),Inputs!L208))\n*Inputs!L232/1000000","v":0.459646},{"$f":"(Inputs!M214\n-MAX(MIN(Inputs!M220,Inputs!M238),Inputs!M208))\n*Inputs!M232/1000000","v":0},{"$f":"(Inputs!N214\n-MAX(MIN(Inputs!N220,Inputs!N238),Inputs!N208))\n*Inputs!N232/1000000","v":0},{"$f":"(Inputs!O214\n-MAX(MIN(Inputs!O220,Inputs!O238),Inputs!O208))\n*Inputs!O232/1000000","v":0},{"$f":"(Inputs!P214\n-MAX(MIN(Inputs!P220,Inputs!P238),Inputs!P208))\n*Inputs!P232/1000000","v":0},{"$f":"(Inputs!Q214\n-MAX(MIN(Inputs!Q220,Inputs!Q238),Inputs!Q208))\n*Inputs!Q232/1000000","v":0},{"$f":"(Inputs!R214\n-MAX(MIN(Inputs!R220,Inputs!R238),Inputs!R208))\n*Inputs!R232/1000000","v":0},{"$f":"(Inputs!S214\n-MAX(MIN(Inputs!S220,Inputs!S238),Inputs!S208))\n*Inputs!S232/1000000","v":0},{"$f":"(Inputs!T214\n-MAX(MIN(Inputs!T220,Inputs!T238),Inputs!T208))\n*Inputs!T232/1000000","v":0},{"$f":"(Inputs!U214\n-MAX(MIN(Inputs!U220,Inputs!U238),Inputs!U208))\n*Inputs!U232/1000000","v":0},{"$f":"(Inputs!V214\n-MAX(MIN(Inputs!V220,Inputs!V238),Inputs!V208))\n*Inputs!V232/1000000","v":0},{"$f":"(Inputs!W214\n-MAX(MIN(Inputs!W220,Inputs!W238),Inputs!W208))\n*Inputs!W232/1000000","v":0}]
[null,null,null,"N-1 security generator","\"","\"","$m",null,{"$f":"(Inputs!I215\n-MAX(MIN(Inputs!I221,Inputs!I239),Inputs!I209))\n*Inputs!I233/1000000","v":-0.125},{"$f":"(Inputs!J215\n-MAX(MIN(Inputs!J221,Inputs!J239),Inputs!J209))\n*Inputs!J233/1000000","v":0.125},{"$f":"(Inputs!K215\n-MAX(MIN(Inputs!K221,Inputs!K239),Inputs!K209))\n*Inputs!K233/1000000","v":0},{"$f":"(Inputs!L215\n-MAX(MIN(Inputs!L221,Inputs!L239),Inputs!L209))\n*Inputs!L233/1000000","v":0.25},{"$f":"(Inputs!M215\n-MAX(MIN(Inputs!M221,Inputs!M239),Inputs!M209))\n*Inputs!M233/1000000","v":0},{"$f":"(Inputs!N215\n-MAX(MIN(Inputs!N221,Inputs!N239),Inputs!N209))\n*Inputs!N233/1000000","v":0},{"$f":"(Inputs!O215\n-MAX(MIN(Inputs!O221,Inputs!O239),Inputs!O209))\n*Inputs!O233/1000000","v":0},{"$f":"(Inputs!P215\n-MAX(MIN(Inputs!P221,Inputs!P239),Inputs!P209))\n*Inputs!P233/1000000","v":0},{"$f":"(Inputs!Q215\n-MAX(MIN(Inputs!Q221,Inputs!Q239),Inputs!Q209))\n*Inputs!Q233/1000000","v":0},{"$f":"(Inputs!R215\n-MAX(MIN(Inputs!R221,Inputs!R239),Inputs!R209))\n*Inputs!R233/1000000","v":0},{"$f":"(Inputs!S215\n-MAX(MIN(Inputs!S221,Inputs!S239),Inputs!S209))\n*Inputs!S233/1000000","v":0},{"$f":"(Inputs!T215\n-MAX(MIN(Inputs!T221,Inputs!T239),Inputs!T209))\n*Inputs!T233/1000000","v":0},{"$f":"(Inputs!U215\n-MAX(MIN(Inputs!U221,Inputs!U239),Inputs!U209))\n*Inputs!U233/1000000","v":0},{"$f":"(Inputs!V215\n-MAX(MIN(Inputs!V221,Inputs!V239),Inputs!V209))\n*Inputs!V233/1000000","v":0},{"$f":"(Inputs!W215\n-MAX(MIN(Inputs!W221,Inputs!W239),Inputs!W209))\n*Inputs!W233/1000000","v":0}]
[null,null,null,"N security generator","\"","\"","$m",null,{"$f":"(Inputs!I216\n-MAX(MIN(Inputs!I222,Inputs!I240),Inputs!I210))\n*Inputs!I234/1000000","v":0.250002},{"$f":"(Inputs!J216\n-MAX(MIN(Inputs!J222,Inputs!J240),Inputs!J210))\n*Inputs!J234/1000000","v":-4.1667000000000003E-2},{"$f":"(Inputs!K216\n-MAX(MIN(Inputs!K222,Inputs!K240),Inputs!K210))\n*Inputs!K234/1000000","v":-0.16666800000000001},{"$f":"(Inputs!L216\n-MAX(MIN(Inputs!L222,Inputs!L240),Inputs!L210))\n*Inputs!L234/1000000","v":0.250002},{"$f":"(Inputs!M216\n-MAX(MIN(Inputs!M222,Inputs!M240),Inputs!M210))\n*Inputs!M234/1000000","v":0},{"$f":"(Inputs!N216\n-MAX(MIN(Inputs!N222,Inputs!N240),Inputs!N210))\n*Inputs!N234/1000000","v":0},{"$f":"(Inputs!O216\n-MAX(MIN(Inputs!O222,Inputs!O240),Inputs!O210))\n*Inputs!O234/1000000","v":0},{"$f":"(Inputs!P216\n-MAX(MIN(Inputs!P222,Inputs!P240),Inputs!P210))\n*Inputs!P234/1000000","v":0},{"$f":"(Inputs!Q216\n-MAX(MIN(Inputs!Q222,Inputs!Q240),Inputs!Q210))\n*Inputs!Q234/1000000","v":0},{"$f":"(Inputs!R216\n-MAX(MIN(Inputs!R222,Inputs!R240),Inputs!R210))\n*Inputs!R234/1000000","v":0},{"$f":"(Inputs!S216\n-MAX(MIN(Inputs!S222,Inputs!S240),Inputs!S210))\n*Inputs!S234/1000000","v":0},{"$f":"(Inputs!T216\n-MAX(MIN(Inputs!T222,Inputs!T240),Inputs!T210))\n*Inputs!T234/1000000","v":0},{"$f":"(Inputs!U216\n-MAX(MIN(Inputs!U222,Inputs!U240),Inputs!U210))\n*Inputs!U234/1000000","v":0},{"$f":"(Inputs!V216\n-MAX(MIN(Inputs!V222,Inputs!V240),Inputs!V210))\n*Inputs!V234/1000000","v":0},{"$f":"(Inputs!W216\n-MAX(MIN(Inputs!W222,Inputs!W240),Inputs!W210))\n*Inputs!W234/1000000","v":0}]
[]
[null,null,"GP2: duration of interruptions per annum"]
[]
[null,null,null,"N-1 security high economic consequence","B2 (1); i",20.100000000000001,"$m",null,{"$f":"(Inputs!I251\n-MAX(MIN(Inputs!I257,Inputs!I275),Inputs!I245))\n*Inputs!I269/1000000","v":2.3499859999999999},{"$f":"(Inputs!J251\n-MAX(MIN(Inputs!J257,Inputs!J275),Inputs!J245))\n*Inputs!J269/1000000","v":2.3499859999999999},{"$f":"(Inputs!K251\n-MAX(MIN(Inputs!K257,Inputs!K275),Inputs!K245))\n*Inputs!K269/1000000","v":1.5464423999999999},{"$f":"(Inputs!L251\n-MAX(MIN(Inputs!L257,Inputs!L275),Inputs!L245))\n*Inputs!L269/1000000","v":0.75805999999999996},{"$f":"(Inputs!M251\n-MAX(MIN(Inputs!M257,Inputs!M275),Inputs!M245))\n*Inputs!M269/1000000","v":0},{"$f":"(Inputs!N251\n-MAX(MIN(Inputs!N257,Inputs!N275),Inputs!N245))\n*Inputs!N269/1000000","v":0},{"$f":"(Inputs!O251\n-MAX(MIN(Inputs!O257,Inputs!O275),Inputs!O245))\n*Inputs!O269/1000000","v":0},{"$f":"(Inputs!P251\n-MAX(MIN(Inputs!P257,Inputs!P275),Inputs!P245))\n*Inputs!P269/1000000","v":0},{"$f":"(Inputs!Q251\n-MAX(MIN(Inputs!Q257,Inputs!Q275),Inputs!Q245))\n*Inputs!Q269/1000000","v":0},{"$f":"(Inputs!R251\n-MAX(MIN(Inputs!R257,Inputs!R275),Inputs!R245))\n*Inputs!R269/1000000","v":0},{"$f":"(Inputs!S251\n-MAX(MIN(Inputs!S257,Inputs!S275),Inputs!S245))\n*Inputs!S269/1000000","v":0},{"$f":"(Inputs!T251\n-MAX(MIN(Inputs!T257,Inputs!T275),Inputs!T245))\n*Inputs!T269/1000000","v":0},{"$f":"(Inputs!U251\n-MAX(MIN(Inputs!U257,Inputs!U275),Inputs!U245))\n*Inputs!U269/1000000","v":0},{"$f":"(Inputs!V251\n-MAX(MIN(Inputs!V257,Inputs!V275),Inputs!V245))\n*Inputs!V269/1000000","v":0},{"$f":"(Inputs!W251\n-MAX(MIN(Inputs!W257,Inputs!W275),Inputs!W245))\n*Inputs!W269/1000000","v":0}]
[null,null,null,"N-1 security material economic consequence","\"","\"","$m",null,{"$f":"(Inputs!I252\n-MAX(MIN(Inputs!I258,Inputs!I276),Inputs!I246))\n*Inputs!I270/1000000","v":-0.68500000000000005},{"$f":"(Inputs!J252\n-MAX(MIN(Inputs!J258,Inputs!J276),Inputs!J246))\n*Inputs!J270/1000000","v":-0.4548399999999998},{"$f":"(Inputs!K252\n-MAX(MIN(Inputs!K258,Inputs!K276),Inputs!K246))\n*Inputs!K270/1000000","v":1.7436363636363549E-2},{"$f":"(Inputs!L252\n-MAX(MIN(Inputs!L258,Inputs!L276),Inputs!L246))\n*Inputs!L270/1000000","v":0.37538000000000005},{"$f":"(Inputs!M252\n-MAX(MIN(Inputs!M258,Inputs!M276),Inputs!M246))\n*Inputs!M270/1000000","v":0},{"$f":"(Inputs!N252\n-MAX(MIN(Inputs!N258,Inputs!N276),Inputs!N246))\n*Inputs!N270/1000000","v":0},{"$f":"(Inputs!O252\n-MAX(MIN(Inputs!O258,Inputs!O276),Inputs!O246))\n*Inputs!O270/1000000","v":0},{"$f":"(Inputs!P252\n-MAX(MIN(Inputs!P258,Inputs!P276),Inputs!P246))\n*Inputs!P270/1000000","v":0},{"$f":"(Inputs!Q252\n-MAX(MIN(Inputs!Q258,Inputs!Q276),Inputs!Q246))\n*Inputs!Q270/1000000","v":0},{"$f":"(Inputs!R252\n-MAX(MIN(Inputs!R258,Inputs!R276),Inputs!R246))\n*Inputs!R270/1000000","v":0},{"$f":"(Inputs!S252\n-MAX(MIN(Inputs!S258,Inputs!S276),Inputs!S246))\n*Inputs!S270/1000000","v":0},{"$f":"(Inputs!T252\n-MAX(MIN(Inputs!T258,Inputs!T276),Inputs!T246))\n*Inputs!T270/1000000","v":0},{"$f":"(Inputs!U252\n-MAX(MIN(Inputs!U258,Inputs!U276),Inputs!U246))\n*Inputs!U270/1000000","v":0},{"$f":"(Inputs!V252\n-MAX(MIN(Inputs!V258,Inputs!V276),Inputs!V246))\n*Inputs!V270/1000000","v":0},{"$f":"(Inputs!W252\n-MAX(MIN(Inputs!W258,Inputs!W276),Inputs!W246))\n*Inputs!W270/1000000","v":0}]
[null,null,null,"N security high economic consequence","\"","\"","$m",null,{"$f":"(Inputs!I253\n-MAX(MIN(Inputs!I259,Inputs!I277),Inputs!I247))\n*Inputs!I271/1000000","v":7.7178600000000014E-2},{"$f":"(Inputs!J253\n-MAX(MIN(Inputs!J259,Inputs!J277),Inputs!J247))\n*Inputs!J271/1000000","v":0.199014},{"$f":"(Inputs!K253\n-MAX(MIN(Inputs!K259,Inputs!K277),Inputs!K247))\n*Inputs!K271/1000000","v":0.32521800000000001},{"$f":"(Inputs!L253\n-MAX(MIN(Inputs!L259,Inputs!L277),Inputs!L247))\n*Inputs!L271/1000000","v":0.40045500000000001},{"$f":"(Inputs!M253\n-MAX(MIN(Inputs!M259,Inputs!M277),Inputs!M247))\n*Inputs!M271/1000000","v":0},{"$f":"(Inputs!N253\n-MAX(MIN(Inputs!N259,Inputs!N277),Inputs!N247))\n*Inputs!N271/1000000","v":0},{"$f":"(Inputs!O253\n-MAX(MIN(Inputs!O259,Inputs!O277),Inputs!O247))\n*Inputs!O271/1000000","v":0},{"$f":"(Inputs!P253\n-MAX(MIN(Inputs!P259,Inputs!P277),Inputs!P247))\n*Inputs!P271/1000000","v":0},{"$f":"(Inputs!Q253\n-MAX(MIN(Inputs!Q259,Inputs!Q277),Inputs!Q247))\n*Inputs!Q271/1000000","v":0},{"$f":"(Inputs!R253\n-MAX(MIN(Inputs!R259,Inputs!R277),Inputs!R247))\n*Inputs!R271/1000000","v":0},{"$f":"(Inputs!S253\n-MAX(MIN(Inputs!S259,Inputs!S277),Inputs!S247))\n*Inputs!S271/1000000","v":0},{"$f":"(Inputs!T253\n-MAX(MIN(Inputs!T259,Inputs!T277),Inputs!T247))\n*Inputs!T271/1000000","v":0},{"$f":"(Inputs!U253\n-MAX(MIN(Inputs!U259,Inputs!U277),Inputs!U247))\n*Inputs!U271/1000000","v":0},{"$f":"(Inputs!V253\n-MAX(MIN(Inputs!V259,Inputs!V277),Inputs!V247))\n*Inputs!V271/1000000","v":0},{"$f":"(Inputs!W253\n-MAX(MIN(Inputs!W259,Inputs!W277),Inputs!W247))\n*Inputs!W271/1000000","v":0}]
[null,null,null,"N security material economic consequence","\"","\"","$m",null,{"$f":"(Inputs!I254\n-MAX(MIN(Inputs!I260,Inputs!I278),Inputs!I248))\n*Inputs!I272/1000000","v":0.2277555},{"$f":"(Inputs!J254\n-MAX(MIN(Inputs!J260,Inputs!J278),Inputs!J248))\n*Inputs!J272/1000000","v":0.10740030000000002},{"$f":"(Inputs!K254\n-MAX(MIN(Inputs!K260,Inputs!K278),Inputs!K248))\n*Inputs!K272/1000000","v":0.30036562500000002},{"$f":"(Inputs!L254\n-MAX(MIN(Inputs!L260,Inputs!L278),Inputs!L248))\n*Inputs!L272/1000000","v":0.15566774999999999},{"$f":"(Inputs!M254\n-MAX(MIN(Inputs!M260,Inputs!M278),Inputs!M248))\n*Inputs!M272/1000000","v":0},{"$f":"(Inputs!N254\n-MAX(MIN(Inputs!N260,Inputs!N278),Inputs!N248))\n*Inputs!N272/1000000","v":0},{"$f":"(Inputs!O254\n-MAX(MIN(Inputs!O260,Inputs!O278),Inputs!O248))\n*Inputs!O272/1000000","v":0},{"$f":"(Inputs!P254\n-MAX(MIN(Inputs!P260,Inputs!P278),Inputs!P248))\n*Inputs!P272/1000000","v":0},{"$f":"(Inputs!Q254\n-MAX(MIN(Inputs!Q260,Inputs!Q278),Inputs!Q248))\n*Inputs!Q272/1000000","v":0},{"$f":"(Inputs!R254\n-MAX(MIN(Inputs!R260,Inputs!R278),Inputs!R248))\n*Inputs!R272/1000000","v":0},{"$f":"(Inputs!S254\n-MAX(MIN(Inputs!S260,Inputs!S278),Inputs!S248))\n*Inputs!S272/1000000","v":0},{"$f":"(Inputs!T254\n-MAX(MIN(Inputs!T260,Inputs!T278),Inputs!T248))\n*Inputs!T272/1000000","v":0},{"$f":"(Inputs!U254\n-MAX(MIN(Inputs!U260,Inputs!U278),Inputs!U248))\n*Inputs!U272/1000000","v":0},{"$f":"(Inputs!V254\n-MAX(MIN(Inputs!V260,Inputs!V278),Inputs!V248))\n*Inputs!V272/1000000","v":0},{"$f":"(Inputs!W254\n-MAX(MIN(Inputs!W260,Inputs!W278),Inputs!W248))\n*Inputs!W272/1000000","v":0}]
[null,null,null,"N-1 security generator","\"","\"","$m",null,{"$f":"(Inputs!I255\n-MAX(MIN(Inputs!I261,Inputs!I279),Inputs!I249))\n*Inputs!I273/1000000","v":8.6688000000000001E-2},{"$f":"(Inputs!J255\n-MAX(MIN(Inputs!J261,Inputs!J279),Inputs!J249))\n*Inputs!J273/1000000","v":-0.24998400000000001},{"$f":"(Inputs!K255\n-MAX(MIN(Inputs!K261,Inputs!K279),Inputs!K249))\n*Inputs!K273/1000000","v":-0.24998400000000001},{"$f":"(Inputs!L255\n-MAX(MIN(Inputs!L261,Inputs!L279),Inputs!L249))\n*Inputs!L273/1000000","v":6.4512E-2},{"$f":"(Inputs!M255\n-MAX(MIN(Inputs!M261,Inputs!M279),Inputs!M249))\n*Inputs!M273/1000000","v":0},{"$f":"(Inputs!N255\n-MAX(MIN(Inputs!N261,Inputs!N279),Inputs!N249))\n*Inputs!N273/1000000","v":0},{"$f":"(Inputs!O255\n-MAX(MIN(Inputs!O261,Inputs!O279),Inputs!O249))\n*Inputs!O273/1000000","v":0},{"$f":"(Inputs!P255\n-MAX(MIN(Inputs!P261,Inputs!P279),Inputs!P249))\n*Inputs!P273/1000000","v":0},{"$f":"(Inputs!Q255\n-MAX(MIN(Inputs!Q261,Inputs!Q279),Inputs!Q249))\n*Inputs!Q273/1000000","v":0},{"$f":"(Inputs!R255\n-MAX(MIN(Inputs!R261,Inputs!R279),Inputs!R249))\n*Inputs!R273/1000000","v":0},{"$f":"(Inputs!S255\n-MAX(MIN(Inputs!S261,Inputs!S279),Inputs!S249))\n*Inputs!S273/1000000","v":0},{"$f":"(Inputs!T255\n-MAX(MIN(Inputs!T261,Inputs!T279),Inputs!T249))\n*Inputs!T273/1000000","v":0},{"$f":"(Inputs!U255\n-MAX(MIN(Inputs!U261,Inputs!U279),Inputs!U249))\n*Inputs!U273/1000000","v":0},{"$f":"(Inputs!V255\n-MAX(MIN(Inputs!V261,Inputs!V279),Inputs!V249))\n*Inputs!V273/1000000","v":0},{"$f":"(Inputs!W255\n-MAX(MIN(Inputs!W261,Inputs!W279),Inputs!W249))\n*Inputs!W273/1000000","v":0}]
[null,null,null,"N security generator","\"","\"","$m",null,{"$f":"(Inputs!I256\n-MAX(MIN(Inputs!I262,Inputs!I280),Inputs!I250))\n*Inputs!I274/1000000","v":0.15245},{"$f":"(Inputs!J256\n-MAX(MIN(Inputs!J262,Inputs!J280),Inputs!J250))\n*Inputs!J274/1000000","v":6.1589800000000007E-2},{"$f":"(Inputs!K256\n-MAX(MIN(Inputs!K262,Inputs!K280),Inputs!K250))\n*Inputs!K274/1000000","v":6.5553500000000001E-2},{"$f":"(Inputs!L256\n-MAX(MIN(Inputs!L262,Inputs!L280),Inputs!L250))\n*Inputs!L274/1000000","v":-0.25001800000000002},{"$f":"(Inputs!M256\n-MAX(MIN(Inputs!M262,Inputs!M280),Inputs!M250))\n*Inputs!M274/1000000","v":0},{"$f":"(Inputs!N256\n-MAX(MIN(Inputs!N262,Inputs!N280),Inputs!N250))\n*Inputs!N274/1000000","v":0},{"$f":"(Inputs!O256\n-MAX(MIN(Inputs!O262,Inputs!O280),Inputs!O250))\n*Inputs!O274/1000000","v":0},{"$f":"(Inputs!P256\n-MAX(MIN(Inputs!P262,Inputs!P280),Inputs!P250))\n*Inputs!P274/1000000","v":0},{"$f":"(Inputs!Q256\n-MAX(MIN(Inputs!Q262,Inputs!Q280),Inputs!Q250))\n*Inputs!Q274/1000000","v":0},{"$f":"(Inputs!R256\n-MAX(MIN(Inputs!R262,Inputs!R280),Inputs!R250))\n*Inputs!R274/1000000","v":0},{"$f":"(Inputs!S256\n-MAX(MIN(Inputs!S262,Inputs!S280),Inputs!S250))\n*Inputs!S274/1000000","v":0},{"$f":"(Inputs!T256\n-MAX(MIN(Inputs!T262,Inputs!T280),Inputs!T250))\n*Inputs!T274/1000000","v":0},{"$f":"(Inputs!U256\n-MAX(MIN(Inputs!U262,Inputs!U280),Inputs!U250))\n*Inputs!U274/1000000","v":0},{"$f":"(Inputs!V256\n-MAX(MIN(Inputs!V262,Inputs!V280),Inputs!V250))\n*Inputs!V274/1000000","v":0},{"$f":"(Inputs!W256\n-MAX(MIN(Inputs!W262,Inputs!W280),Inputs!W250))\n*Inputs!W274/1000000","v":0}]
[]
[null,null,"AP1: HVDC availability (%)"]
[]
[null,null,null,"N-1 security high economic consequence","B2 (1); i",20.100000000000001,"$m",null,{"$f":"-(Inputs!I286\n-MAX(MIN(Inputs!I285,Inputs!I290),Inputs!I287))\n*Inputs!I289/10000","v":-4.0000000000001146E-2},{"$f":"-(Inputs!J286\n-MAX(MIN(Inputs!J285,Inputs!J290),Inputs!J287))\n*Inputs!J289/10000","v":-0.50000000000000044},{"$f":"-(Inputs!K286\n-MAX(MIN(Inputs!K285,Inputs!K290),Inputs!K287))\n*Inputs!K289/10000","v":-0.43000000000000266},{"$f":"-(Inputs!L286\n-MAX(MIN(Inputs!L285,Inputs!L290),Inputs!L287))\n*Inputs!L289/10000","v":-0.50000000000000044},{"$f":"-(Inputs!M286\n-MAX(MIN(Inputs!M285,Inputs!M290),Inputs!M287))\n*Inputs!M289/10000","v":0},{"$f":"-(Inputs!N286\n-MAX(MIN(Inputs!N285,Inputs!N290),Inputs!N287))\n*Inputs!N289/10000","v":0},{"$f":"-(Inputs!O286\n-MAX(MIN(Inputs!O285,Inputs!O290),Inputs!O287))\n*Inputs!O289/10000","v":0},{"$f":"-(Inputs!P286\n-MAX(MIN(Inputs!P285,Inputs!P290),Inputs!P287))\n*Inputs!P289/10000","v":0},{"$f":"-(Inputs!Q286\n-MAX(MIN(Inputs!Q285,Inputs!Q290),Inputs!Q287))\n*Inputs!Q289/10000","v":0},{"$f":"-(Inputs!R286\n-MAX(MIN(Inputs!R285,Inputs!R290),Inputs!R287))\n*Inputs!R289/10000","v":0},{"$f":"-(Inputs!S286\n-MAX(MIN(Inputs!S285,Inputs!S290),Inputs!S287))\n*Inputs!S289/10000","v":0},{"$f":"-(Inputs!T286\n-MAX(MIN(Inputs!T285,Inputs!T290),Inputs!T287))\n*Inputs!T289/10000","v":0},{"$f":"-(Inputs!U286\n-MAX(MIN(Inputs!U285,Inputs!U290),Inputs!U287))\n*Inputs!U289/10000","v":0},{"$f":"-(Inputs!V286\n-MAX(MIN(Inputs!V285,Inputs!V290),Inputs!V287))\n*Inputs!V289/10000","v":0},{"$f":"-(Inputs!W286\n-MAX(MIN(Inputs!W285,Inputs!W290),Inputs!W287))\n*Inputs!W289/10000","v":0}]
[]
[null,null,"AP2: HVAC availability (%)"]
[]
[null,null,null,"N-1 security high economic consequence","B2 (1); i",20.100000000000001,"$m",null,{"$f":"-(Inputs!I296\n-MAX(MIN(Inputs!I295,Inputs!I300),Inputs!I297))\n*Inputs!I299/10000","v":-1.0000000000000009},{"$f":"-(Inputs!J296\n-MAX(MIN(Inputs!J295,Inputs!J300),Inputs!J297))\n*Inputs!J299/10000","v":-1.0000000000000009},{"$f":"-(Inputs!K296\n-MAX(MIN(Inputs!K295,Inputs!K300),Inputs!K297))\n*Inputs!K299/10000","v":-1.0000000000000009},{"$f":"-(Inputs!L296\n-MAX(MIN(Inputs!L295,Inputs!L300),Inputs!L297))\n*Inputs!L299/10000","v":-1.0000000000000009},{"$f":"-(Inputs!M296\n-MAX(MIN(Inputs!M295,Inputs!M300),Inputs!M297))\n*Inputs!M299/10000","v":0},{"$f":"-(Inputs!N296\n-MAX(MIN(Inputs!N295,Inputs!N300),Inputs!N297))\n*Inputs!N299/10000","v":0},{"$f":"-(Inputs!O296\n-MAX(MIN(Inputs!O295,Inputs!O300),Inputs!O297))\n*Inputs!O299/10000","v":0},{"$f":"-(Inputs!P296\n-MAX(MIN(Inputs!P295,Inputs!P300),Inputs!P297))\n*Inputs!P299/10000","v":0},{"$f":"-(Inputs!Q296\n-MAX(MIN(Inputs!Q295,Inputs!Q300),Inputs!Q297))\n*Inputs!Q299/10000","v":0},{"$f":"-(Inputs!R296\n-MAX(MIN(Inputs!R295,Inputs!R300),Inputs!R297))\n*Inputs!R299/10000","v":0},{"$f":"-(Inputs!S296\n-MAX(MIN(Inputs!S295,Inputs!S300),Inputs!S297))\n*Inputs!S299/10000","v":0},{"$f":"-(Inputs!T296\n-MAX(MIN(Inputs!T295,Inputs!T300),Inputs!T297))\n*Inputs!T299/10000","v":0},{"$f":"-(Inputs!U296\n-MAX(MIN(Inputs!U295,Inputs!U300),Inputs!U297))\n*Inputs!U299/10000","v":0},{"$f":"-(Inputs!V296\n-MAX(MIN(Inputs!V295,Inputs!V300),Inputs!V297))\n*Inputs!V299/10000","v":0},{"$f":"-(Inputs!W296\n-MAX(MIN(Inputs!W295,Inputs!W300),Inputs!W297))\n*Inputs!W299/10000","v":0}]
[]
[null,null,"Service measures incentive outcome"]
[]
[null,null,null,"Total service measures incentive","B2 (1)",20.100000000000001,"$m",null,{"$f":"SUM(I11:I33)","v":4.0403200999999962},{"$f":"SUM(J11:J33)","v":4.1882010999999979},2.39611588863636,2.6992487499999984,0,0,0,0,0,0,0,0,0,0,0]
[]
["End of sheet"]

{"sheet":"RAB","index":8,"n_rows":1149,"n_cols":23,"rows_kept":1149,"cut":false,"hidden":false,"merged":[]}
["Transpower revenue model - Regulatory asset base roll forward"]
[{"$f":"Cover!A2","v":"Incremental update determined in 2025"}]
[null,null,null,null,null,null,null,"Global",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,"Parameter","IM ref","IPP ref","Units","n/a","RCP3","RCP3","RCP3","RCP3","RCP3","RCP4","RCP4","RCP4","RCP4","RCP4","RCP5","RCP5","RCP5","RCP5","RCP5"]
[null,null,null,null,null,null,null,null,{"$f":"Inputs!I5","v":"Actual"},{"$f":"Inputs!J5","v":"Actual"},{"$f":"Inputs!K5","v":"Actual"},{"$f":"Inputs!L5","v":"Actual"},{"$f":"Inputs!M5","v":"Forecast"},{"$f":"Inputs!N5","v":"Forecast"},{"$f":"Inputs!O5","v":"Forecast"},{"$f":"Inputs!P5","v":"Forecast"},{"$f":"Inputs!Q5","v":"Forecast"},{"$f":"Inputs!R5","v":"Forecast"},{"$f":"Inputs!S5","v":"Forecast"},{"$f":"Inputs!T5","v":"Forecast"},{"$f":"Inputs!U5","v":"Forecast"},{"$f":"Inputs!V5","v":"Forecast"},{"$f":"Inputs!W5","v":"Forecast"}]
[null,"RAB roll forward"]
[null,"Note: Aggregate RAB roll forward inclusive of existing and new assets."]
[]
[null,null,null,"Opening RAB","2.2.3 (3)","n/a","$m",null,{"$f":"SUM(I24,I33)","v":4863.1110816469754},4887.5890906366558,{"$f":"SUM(K24,K33)","v":4905.3519660336524},4978.0005136354857,5050.2220150076246,5215.4664850762001,5586.1256642597036,6016.0244752659419,6370.983527971538,6707.9914114421317,7248.8447671453869,7495.9882187633548,7842.1230827523332,8178.3596305890069,8533.6126165940259]
[null,null,null,"Commissioned assets","2.2.10","n/a","$m",null,{"$f":"SUM(I25,I34)","v":295.29821752489795},275.33145255900001,331.92189096590005,331.88979880039994,433.6859788515336,547.4002391152369,618.83604535799839,551.62244788412033,541.89774165067456,757.76157573888702,466.40607676124307,569.81331697231792,562.08219307658294,587.50858245941765,690.68567751890726]
[null,null,null,"Depreciation","2.2.4","n/a","$m",null,{"$f":"SUM(I26,I35)","v":-253.91863192690059},-248.57688456488663,-251.35372271106775,-256.72789725826067,-261.88424135282486,-269.77054553183837,-288.90765266148804,-304.73774346268129,-319.65251837517167,-337.91183487266585,-350.74515828546453,-359.7735203932898,-368.54611881226396,-381.31534228048531,-400.60123174124647]
[null,null,null,"Disposed assets","n/a","n/a","$m",null,{"$f":"SUM(I27,I36)","v":-12.189900041999893},-8.9916931499997368,-7.919620652999992,-2.9404001699999966,-6.5572674301335798,-6,-6.12,-6.2423999999999999,-6.367248,-6.4945929600000003,-6.6244848192000001,-6.756974515584,-6.8921140058956798,-7.0299562860135945,-7.1705554117338668]
[null,null,null,"Revaluation amount","2.2.8","n/a","$m",null,{"$f":"SUM(I28,I37)","v":0},0,0,0,0,99.02948560010546,106.09041830972811,114.31674828415738,121.12990819509,127.49820779703337,138.10701796139011,142.85204192553186,149.5925875782508,156.08970211210254,162.81473011865214]
[null,null,null,"Closing RAB","2.2.3 (2)","n/a","$m",null,{"$f":"SUM(I29,I38)","v":4892.3007672029735},4905.3519654807696,4978.0005136354857,5050.2220150076246,5215.4664850762001,5586.1256642597036,6016.0244752659419,6370.983527971538,6707.9914114421317,7248.8447671453869,7495.9882187633548,7842.1230827523332,8178.3596305890069,8533.6126165940259,8979.3412370786064]
[]
[null,"Existing assets roll forward"]
[null,"Note: All disposals are allocated to existing assets."]
[]
[null,null,"Existing RAB roll forward"]
[]
[null,null,null,"Revaluation rate","2.2.8 (4)","n/a",null,null,{"$f":"Inputs!I$33*(I$5=\"Forecast\")\n+Inputs!I$34*(I$5=\"Actual\")","v":0},{"$f":"Inputs!J$33*(J$5=\"Forecast\")\n+Inputs!J$34*(J$5=\"Actual\")","v":0},{"$f":"Inputs!K$33*(K$5=\"Forecast\")\n+Inputs!K$34*(K$5=\"Actual\")","v":0},{"$f":"Inputs!L$33*(L$5=\"Forecast\")\n+Inputs!L$34*(L$5=\"Actual\")","v":0},{"$f":"Inputs!M$33*(M$5=\"Forecast\")\n+Inputs!M$34*(M$5=\"Actual\")","v":0},{"$f":"Inputs!N$33*(N$5=\"Forecast\")\n+Inputs!N$34*(N$5=\"Actual\")","v":2.0000000000000018E-2},{"$f":"Inputs!O$33*(O$5=\"Forecast\")\n+Inputs!O$34*(O$5=\"Actual\")","v":2.0000000000000018E-2},{"$f":"Inputs!P$33*(P$5=\"Forecast\")\n+Inputs!P$34*(P$5=\"Actual\")","v":2.0000000000000018E-2},{"$f":"Inputs!Q$33*(Q$5=\"Forecast\")\n+Inputs!Q$34*(Q$5=\"Actual\")","v":2.0000000000000018E-2},{"$f":"Inputs!R$33*(R$5=\"Forecast\")\n+Inputs!R$34*(R$5=\"Actual\")","v":2.0000000000000018E-2},{"$f":"Inputs!S$33*(S$5=\"Forecast\")\n+Inputs!S$34*(S$5=\"Actual\")","v":2.0000000000000018E-2},{"$f":"Inputs!T$33*(T$5=\"Forecast\")\n+Inputs!T$34*(T$5=\"Actual\")","v":2.0000000000000018E-2},{"$f":"Inputs!U$33*(U$5=\"Forecast\")\n+Inputs!U$34*(U$5=\"Actual\")","v":2.0000000000000018E-2},{"$f":"Inputs!V$33*(V$5=\"Forecast\")\n+Inputs!V$34*(V$5=\"Actual\")","v":2.0000000000000018E-2},{"$f":"Inputs!W$33*(W$5=\"Forecast\")\n+Inputs!W$34*(W$5=\"Actual\")","v":2.0000000000000018E-2}]
[null,null,null,"Revaluation index",null,null,null,null,{"$f":"MAX(1,H22*(1+H21))","v":1},1,{"$f":"MAX(1,J22*(1+J21))","v":1},{"$f":"MAX(1,K22*(1+K21))","v":1},1,1,1.02,1.0404,{"$f":"MAX(1,P22*(1+P21))","v":1.0612079999999999},1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111]
[]
[null,null,null,"Opening RAB","2.2.3 (3)","n/a","$m",null,{"$f":"SUM(H29,Inputs!I327:I328)\n+Inputs!I326*(I3=$I$3)","v":4863.1110816469754},{"$f":"SUM(I29,Inputs!J327:J328)\n+Inputs!J326*(J3=$I$3)","v":4887.5890906366558},{"$f":"SUM(J29,Inputs!K327:K328)\n+Inputs!K326*(K3=$I$3)","v":4905.3519660336524},{"$f":"SUM(K29,Inputs!L327:L328)\n+Inputs!L326*(L3=$I$3)","v":4978.0005136354857},{"$f":"SUM(L29,Inputs!M327:M328)\n+Inputs!M326*(M3=$I$3)","v":5050.2220150076246},{"$f":"SUM(M29,Inputs!N327:N328)\n+Inputs!N326*(N3=$I$3)","v":4791.999817283343},{"$f":"SUM(N29,Inputs!O327:O328)\n+Inputs!O326*(O3=$I$3)","v":4639.415159016361},{"$f":"SUM(O29,Inputs!P327:P328)\n+Inputs!P326*(P3=$I$3)","v":4490.2587754390661},{"$f":"SUM(P29,Inputs!Q327:Q328)\n+Inputs!Q326*(Q3=$I$3)","v":4347.4538727314766},{"$f":"SUM(Q29,Inputs!R327:R328)\n+Inputs!R326*(R3=$I$3)","v":4210.6952962542409},{"$f":"SUM(R29,Inputs!S327:S328)\n+Inputs!S326*(S3=$I$3)","v":4076.5225594046196},{"$f":"SUM(S29,Inputs!T327:T328)\n+Inputs!T326*(T3=$I$3)","v":3946.1802553418775},{"$f":"SUM(T29,Inputs!U327:U328)\n+Inputs!U326*(U3=$I$3)","v":3821.0898813786202},{"$f":"SUM(U29,Inputs!V327:V328)\n+Inputs!V326*(V3=$I$3)","v":3699.9068425414607},{"$f":"SUM(V29,Inputs!W327:W328)\n+Inputs!W326*(W3=$I$3)","v":3580.7568285533093}]
[null,null,null,"Commissioned assets","2.2.10","n/a","$m",null,{"$f":"Inputs!I141*(I3<Inputs!$H$12)","v":295.29821752489795},{"$f":"Inputs!J141*(J3<Inputs!$H$12)","v":275.33145255900001},{"$f":"Inputs!K141*(K3<Inputs!$H$12)","v":331.92189096590005},{"$f":"Inputs!L141*(L3<Inputs!$H$12)","v":331.88979880039994},{"$f":"Inputs!M141*(M3<Inputs!$H$12)","v":0},{"$f":"Inputs!N141*(N3<Inputs!$H$12)","v":0},{"$f":"Inputs!O141*(O3<Inputs!$H$12)","v":0},{"$f":"Inputs!P141*(P3<Inputs!$H$12)","v":0},{"$f":"Inputs!Q141*(Q3<Inputs!$H$12)","v":0},{"$f":"Inputs!R141*(R3<Inputs!$H$12)","v":0},{"$f":"Inputs!S141*(S3<Inputs!$H$12)","v":0},{"$f":"Inputs!T141*(T3<Inputs!$H$12)","v":0},{"$f":"Inputs!U141*(U3<Inputs!$H$12)","v":0},{"$f":"Inputs!V141*(V3<Inputs!$H$12)","v":0},{"$f":"Inputs!W141*(W3<Inputs!$H$12)","v":0}]
[null,null,null,"Depreciation","2.2.4","n/a","$m",null,{"$f":"-SUM(Inputs!I350:I352)*I22","v":-253.91863192690059},{"$f":"-SUM(Inputs!J350:J352)*J22","v":-248.57688456488663},{"$f":"-SUM(Inputs!K350:K352)*K22","v":-251.35372271106775},{"$f":"-SUM(Inputs!L350:L352)*L22","v":-256.72789725826067},{"$f":"-SUM(Inputs!M350:M352)*M22","v":-251.66493029414812},{"$f":"-SUM(Inputs!N350:N352)*N22","v":-237.55358295357715},{"$f":"-SUM(Inputs!O350:O352)*O22","v":-231.08067329178635},{"$f":"-SUM(Inputs!P350:P352)*P22","v":-221.80669629055936},{"$f":"-SUM(Inputs!Q350:Q352)*Q22","v":-212.95398134496679},{"$f":"-SUM(Inputs!R350:R352)*R22","v":-207.60995877990811},{"$f":"-SUM(Inputs!S350:S352)*S22","v":-201.09390268161806},{"$f":"-SUM(Inputs!T350:T352)*T22","v":-193.25673045509777},{"$f":"-SUM(Inputs!U350:U352)*U22","v":-186.83811782227318},{"$f":"-SUM(Inputs!V350:V352)*V22","v":-182.33097590906539},{"$f":"-SUM(Inputs!W350:W352)*W22","v":-178.90666590873454}]
[null,null,null,"Disposed assets","n/a","n/a","$m",null,{"$f":"-Inputs!I353*I22","v":-12.189900041999893},{"$f":"-Inputs!J353*J22","v":-8.9916931499997368},{"$f":"-Inputs!K353*K22","v":-7.919620652999992},{"$f":"-Inputs!L353*L22","v":-2.9404001699999966},{"$f":"-Inputs!M353*M22","v":-6.5572674301335798},{"$f":"-Inputs!N353*N22","v":-6},{"$f":"-Inputs!O353*O22","v":-6.12},{"$f":"-Inputs!P353*P22","v":-6.2423999999999999},{"$f":"-Inputs!Q353*Q22","v":-6.367248},{"$f":"-Inputs!R353*R22","v":-6.4945929600000003},{"$f":"-Inputs!S353*S22","v":-6.6244848192000001},{"$f":"-Inputs!T353*T22","v":-6.756974515584},{"$f":"-Inputs!U353*U22","v":-6.8921140058956798},{"$f":"-Inputs!V353*V22","v":-7.0299562860135945},{"$f":"-Inputs!W353*W22","v":-7.1705554117338668}]
[null,null,null,"Revaluation amount","2.2.8","n/a","$m",null,{"$f":"SUM(I24,I26,I27)*I21*(Inputs!I329=0)\n+Inputs!I329","v":0},{"$f":"SUM(J24,J26,J27)*J21*(Inputs!J329=0)\n+Inputs!J329","v":0},{"$f":"SUM(K24,K26,K27)*K21*(Inputs!K329=0)\n+Inputs!K329","v":0},{"$f":"SUM(L24,L26,L27)*L21*(Inputs!L329=0)\n+Inputs!L329","v":0},{"$f":"SUM(M24,M26,M27)*M21*(Inputs!M329=0)\n+Inputs!M329","v":0},{"$f":"SUM(N24,N26,N27)*N21*(Inputs!N329=0)\n+Inputs!N329","v":90.968924686595386},{"$f":"SUM(O24,O26,O27)*O21*(Inputs!O329=0)\n+Inputs!O329","v":88.044289714491569},{"$f":"SUM(P24,P26,P27)*P21*(Inputs!P329=0)\n+Inputs!P329","v":85.244193582970198},{"$f":"SUM(Q24,Q26,Q27)*Q21*(Inputs!Q329=0)\n+Inputs!Q329","v":82.562652867730279},{"$f":"SUM(R24,R26,R27)*R21*(Inputs!R329=0)\n+Inputs!R329","v":79.931814890286731},{"$f":"SUM(S24,S26,S27)*S21*(Inputs!S329=0)\n+Inputs!S329","v":77.376083438076094},{"$f":"SUM(T24,T26,T27)*T21*(Inputs!T329=0)\n+Inputs!T329","v":74.923331007423982},{"$f":"SUM(U24,U26,U27)*U21*(Inputs!U329=0)\n+Inputs!U329","v":72.547192991009098},{"$f":"SUM(V24,V26,V27)*V21*(Inputs!V329=0)\n+Inputs!V329","v":70.210918206927701},{"$f":"SUM(W24,W26,W27)*W21*(Inputs!W329=0)\n+Inputs!W329","v":67.893592144656878}]
[null,null,null,"Closing RAB","2.2.3 (2)","n/a","$m",null,{"$f":"SUM(I24:I28)","v":4892.3007672029735},4905.3519654807696,4978.0005136354857,5050.2220150076246,4791.999817283343,4639.415159016361,4490.2587754390661,4347.4538727314766,4210.6952962542409,4076.5225594046196,3946.1802553418775,3821.0898813786202,3699.9068425414607,3580.7568285533093,3462.573199377498]
[]
[null,"New assets roll forward"]
[]
[null,null,null,"Opening RAB","2.2.3 (3)","n/a","$m",null,null,null,null,null,{"$f":"SUMIFS(M$47:M$1147,$D$47:$D$1147,$D33)","v":0},423.46666779285681,946.71050524334248,1525.7656998268758,2023.5296552400616,2497.2961151878908,3172.3222077407677,3549.8079634214773,4021.0332013737129,4478.4527880475462,4952.855788040717]
[null,null,null,"Commissioned assets","2.2.10","n/a","$m",null,null,null,null,null,433.6859788515336,547.4002391152369,618.83604535799839,551.62244788412033,541.89774165067456,757.76157573888702,466.40607676124307,569.81331697231792,562.08219307658294,587.50858245941765,690.68567751890726]
[null,null,null,"Depreciation","2.2.4","n/a","$m",null,null,null,null,null,-10.219311058676759,-32.216962578261246,-57.826979369701675,-82.931047172121922,-106.69853703020486,-130.30187609275771,-149.65125560384644,-166.51678993819206,-181.70800098999078,-198.98436637141992,-221.6945658325119]
[null,null,null,"Disposed assets","n/a","n/a","$m",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Revaluation amount","2.2.8","n/a","$m",null,null,null,null,null,0,8.0605609135100735,18.046128595236546,29.07255470118719,38.567255327359717,47.566392906746643,60.730934523314012,67.928710918107868,77.045394587241702,85.878783905174828,94.921137973995258]
[null,null,null,"Closing RAB","2.2.3 (2)","n/a","$m",null,null,null,null,null,423.46666779285681,946.71050524334248,1525.7656998268758,2023.5296552400616,2497.2961151878908,3172.3222077407677,3549.8079634214773,4021.0332013737129,4478.4527880475462,4952.855788040717,5516.7680377011093]
[]
[null,"New assets roll forward - supporting calculations"]
[null,"Note: Depreciation on new assets is calculated by creating a roll forward of each asset type by depreciation profile by year of commissioning."]
[]
[null,null,null,"Revaluation rate","2.2.8 (4)","n/a",null,null,null,null,null,null,{"$f":"Inputs!M$33*(M$5=\"Forecast\")\n+Inputs!M$34*(M$5=\"Actual\")","v":0},{"$f":"Inputs!N$33*(N$5=\"Forecast\")\n+Inputs!N$34*(N$5=\"Actual\")","v":2.0000000000000018E-2},{"$f":"Inputs!O$33*(O$5=\"Forecast\")\n+Inputs!O$34*(O$5=\"Actual\")","v":2.0000000000000018E-2},{"$f":"Inputs!P$33*(P$5=\"Forecast\")\n+Inputs!P$34*(P$5=\"Actual\")","v":2.0000000000000018E-2},{"$f":"Inputs!Q$33*(Q$5=\"Forecast\")\n+Inputs!Q$34*(Q$5=\"Actual\")","v":2.0000000000000018E-2},{"$f":"Inputs!R$33*(R$5=\"Forecast\")\n+Inputs!R$34*(R$5=\"Actual\")","v":2.0000000000000018E-2},{"$f":"Inputs!S$33*(S$5=\"Forecast\")\n+Inputs!S$34*(S$5=\"Actual\")","v":2.0000000000000018E-2},{"$f":"Inputs!T$33*(T$5=\"Forecast\")\n+Inputs!T$34*(T$5=\"Actual\")","v":2.0000000000000018E-2},{"$f":"Inputs!U$33*(U$5=\"Forecast\")\n+Inputs!U$34*(U$5=\"Actual\")","v":2.0000000000000018E-2},{"$f":"Inputs!V$33*(V$5=\"Forecast\")\n+Inputs!V$34*(V$5=\"Actual\")","v":2.0000000000000018E-2},{"$f":"Inputs!W$33*(W$5=\"Forecast\")\n+Inputs!W$34*(W$5=\"Actual\")","v":2.0000000000000018E-2}]
[]
[null,null,{"$f":"INDEX(Inputs!$D$374:$D$389,MATCH(0,COUNTIF($C44:C$44,Inputs!$D$374:$D$389),0))","v":"Buildings"}]
[]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C47)),$C$45:C47,,,-1)","v":"Buildings"},null,"years",2025,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E47,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(M$3-$H47-0.5,0)),0)\n*($H47<=M$3)","v":50},{"$f":"MAX((_xlfn.XLOOKUP($E47,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H47-0.5,0)),0)\n*($H47<=N$3)","v":49.5},{"$f":"MAX((_xlfn.XLOOKUP($E47,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H47-0.5,0)),0)\n*($H47<=O$3)","v":48.5},{"$f":"MAX((_xlfn.XLOOKUP($E47,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H47-0.5,0)),0)\n*($H47<=P$3)","v":47.5},{"$f":"MAX((_xlfn.XLOOKUP($E47,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H47-0.5,0)),0)\n*($H47<=Q$3)","v":46.5},{"$f":"MAX((_xlfn.XLOOKUP($E47,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H47-0.5,0)),0)\n*($H47<=R$3)","v":45.5},{"$f":"MAX((_xlfn.XLOOKUP($E47,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H47-0.5,0)),0)\n*($H47<=S$3)","v":44.5},{"$f":"MAX((_xlfn.XLOOKUP($E47,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H47-0.5,0)),0)\n*($H47<=T$3)","v":43.5},{"$f":"MAX((_xlfn.XLOOKUP($E47,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H47-0.5,0)),0)\n*($H47<=U$3)","v":42.5},{"$f":"MAX((_xlfn.XLOOKUP($E47,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H47-0.5,0)),0)\n*($H47<=V$3)","v":41.5},{"$f":"MAX((_xlfn.XLOOKUP($E47,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H47-0.5,0)),0)\n*($H47<=W$3)","v":40.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C48)),$C$45:C48,,,-1)","v":"Buildings"},null,"years",2026,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E48,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H48-0.5,0)),0)\n*($H48<=N$3)","v":50},{"$f":"MAX((_xlfn.XLOOKUP($E48,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H48-0.5,0)),0)\n*($H48<=O$3)","v":49.5},{"$f":"MAX((_xlfn.XLOOKUP($E48,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H48-0.5,0)),0)\n*($H48<=P$3)","v":48.5},{"$f":"MAX((_xlfn.XLOOKUP($E48,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H48-0.5,0)),0)\n*($H48<=Q$3)","v":47.5},{"$f":"MAX((_xlfn.XLOOKUP($E48,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H48-0.5,0)),0)\n*($H48<=R$3)","v":46.5},{"$f":"MAX((_xlfn.XLOOKUP($E48,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H48-0.5,0)),0)\n*($H48<=S$3)","v":45.5},{"$f":"MAX((_xlfn.XLOOKUP($E48,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H48-0.5,0)),0)\n*($H48<=T$3)","v":44.5},{"$f":"MAX((_xlfn.XLOOKUP($E48,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H48-0.5,0)),0)\n*($H48<=U$3)","v":43.5},{"$f":"MAX((_xlfn.XLOOKUP($E48,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H48-0.5,0)),0)\n*($H48<=V$3)","v":42.5},{"$f":"MAX((_xlfn.XLOOKUP($E48,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H48-0.5,0)),0)\n*($H48<=W$3)","v":41.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C49)),$C$45:C49,,,-1)","v":"Buildings"},null,"years",2027,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E49,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H49-0.5,0)),0)\n*($H49<=O$3)","v":50},{"$f":"MAX((_xlfn.XLOOKUP($E49,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H49-0.5,0)),0)\n*($H49<=P$3)","v":49.5},{"$f":"MAX((_xlfn.XLOOKUP($E49,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H49-0.5,0)),0)\n*($H49<=Q$3)","v":48.5},{"$f":"MAX((_xlfn.XLOOKUP($E49,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H49-0.5,0)),0)\n*($H49<=R$3)","v":47.5},{"$f":"MAX((_xlfn.XLOOKUP($E49,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H49-0.5,0)),0)\n*($H49<=S$3)","v":46.5},{"$f":"MAX((_xlfn.XLOOKUP($E49,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H49-0.5,0)),0)\n*($H49<=T$3)","v":45.5},{"$f":"MAX((_xlfn.XLOOKUP($E49,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H49-0.5,0)),0)\n*($H49<=U$3)","v":44.5},{"$f":"MAX((_xlfn.XLOOKUP($E49,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H49-0.5,0)),0)\n*($H49<=V$3)","v":43.5},{"$f":"MAX((_xlfn.XLOOKUP($E49,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H49-0.5,0)),0)\n*($H49<=W$3)","v":42.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C50)),$C$45:C50,,,-1)","v":"Buildings"},null,"years",2028,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E50,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H50-0.5,0)),0)\n*($H50<=P$3)","v":50},{"$f":"MAX((_xlfn.XLOOKUP($E50,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H50-0.5,0)),0)\n*($H50<=Q$3)","v":49.5},{"$f":"MAX((_xlfn.XLOOKUP($E50,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H50-0.5,0)),0)\n*($H50<=R$3)","v":48.5},{"$f":"MAX((_xlfn.XLOOKUP($E50,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H50-0.5,0)),0)\n*($H50<=S$3)","v":47.5},{"$f":"MAX((_xlfn.XLOOKUP($E50,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H50-0.5,0)),0)\n*($H50<=T$3)","v":46.5},{"$f":"MAX((_xlfn.XLOOKUP($E50,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H50-0.5,0)),0)\n*($H50<=U$3)","v":45.5},{"$f":"MAX((_xlfn.XLOOKUP($E50,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H50-0.5,0)),0)\n*($H50<=V$3)","v":44.5},{"$f":"MAX((_xlfn.XLOOKUP($E50,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H50-0.5,0)),0)\n*($H50<=W$3)","v":43.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C51)),$C$45:C51,,,-1)","v":"Buildings"},null,"years",2029,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E51,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H51-0.5,0)),0)\n*($H51<=Q$3)","v":50},{"$f":"MAX((_xlfn.XLOOKUP($E51,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H51-0.5,0)),0)\n*($H51<=R$3)","v":49.5},{"$f":"MAX((_xlfn.XLOOKUP($E51,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H51-0.5,0)),0)\n*($H51<=S$3)","v":48.5},{"$f":"MAX((_xlfn.XLOOKUP($E51,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H51-0.5,0)),0)\n*($H51<=T$3)","v":47.5},{"$f":"MAX((_xlfn.XLOOKUP($E51,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H51-0.5,0)),0)\n*($H51<=U$3)","v":46.5},{"$f":"MAX((_xlfn.XLOOKUP($E51,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H51-0.5,0)),0)\n*($H51<=V$3)","v":45.5},{"$f":"MAX((_xlfn.XLOOKUP($E51,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H51-0.5,0)),0)\n*($H51<=W$3)","v":44.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C52)),$C$45:C52,,,-1)","v":"Buildings"},null,"years",2030,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E52,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H52-0.5,0)),0)\n*($H52<=R$3)","v":50},{"$f":"MAX((_xlfn.XLOOKUP($E52,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H52-0.5,0)),0)\n*($H52<=S$3)","v":49.5},{"$f":"MAX((_xlfn.XLOOKUP($E52,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H52-0.5,0)),0)\n*($H52<=T$3)","v":48.5},{"$f":"MAX((_xlfn.XLOOKUP($E52,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H52-0.5,0)),0)\n*($H52<=U$3)","v":47.5},{"$f":"MAX((_xlfn.XLOOKUP($E52,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H52-0.5,0)),0)\n*($H52<=V$3)","v":46.5},{"$f":"MAX((_xlfn.XLOOKUP($E52,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H52-0.5,0)),0)\n*($H52<=W$3)","v":45.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C53)),$C$45:C53,,,-1)","v":"Buildings"},null,"years",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E53,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H53-0.5,0)),0)\n*($H53<=S$3)","v":50},{"$f":"MAX((_xlfn.XLOOKUP($E53,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H53-0.5,0)),0)\n*($H53<=T$3)","v":49.5},{"$f":"MAX((_xlfn.XLOOKUP($E53,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H53-0.5,0)),0)\n*($H53<=U$3)","v":48.5},{"$f":"MAX((_xlfn.XLOOKUP($E53,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H53-0.5,0)),0)\n*($H53<=V$3)","v":47.5},{"$f":"MAX((_xlfn.XLOOKUP($E53,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H53-0.5,0)),0)\n*($H53<=W$3)","v":46.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C54)),$C$45:C54,,,-1)","v":"Buildings"},null,"years",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E54,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H54-0.5,0)),0)\n*($H54<=T$3)","v":50},{"$f":"MAX((_xlfn.XLOOKUP($E54,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H54-0.5,0)),0)\n*($H54<=U$3)","v":49.5},{"$f":"MAX((_xlfn.XLOOKUP($E54,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H54-0.5,0)),0)\n*($H54<=V$3)","v":48.5},{"$f":"MAX((_xlfn.XLOOKUP($E54,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H54-0.5,0)),0)\n*($H54<=W$3)","v":47.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C55)),$C$45:C55,,,-1)","v":"Buildings"},null,"years",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E55,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H55-0.5,0)),0)\n*($H55<=U$3)","v":50},{"$f":"MAX((_xlfn.XLOOKUP($E55,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H55-0.5,0)),0)\n*($H55<=V$3)","v":49.5},{"$f":"MAX((_xlfn.XLOOKUP($E55,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H55-0.5,0)),0)\n*($H55<=W$3)","v":48.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C56)),$C$45:C56,,,-1)","v":"Buildings"},null,"years",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E56,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H56-0.5,0)),0)\n*($H56<=V$3)","v":50},{"$f":"MAX((_xlfn.XLOOKUP($E56,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H56-0.5,0)),0)\n*($H56<=W$3)","v":49.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C57)),$C$45:C57,,,-1)","v":"Buildings"},null,"years",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E57,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H57-0.5,0)),0)\n*($H57<=W$3)","v":50}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C58)),$C$45:C58,,,-1)","v":"Buildings"},null,"$m",2025,null,null,null,null,{"$f":"L102","v":0},16.578202805999997,16.568155410359996,{"$f":"O102","v":16.551074837771996},16.526683780116333,16.494696650219336,16.454819361614412,16.4067491028052,16.350174105898976,16.284773409475381,16.210216615552483]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C59)),$C$45:C59,,,-1)","v":"Buildings"},null,"$m",2026,null,null,null,null,null,{"$f":"M103","v":0},11.990198286396,11.982931499555759,11.970577961927352,11.952937110193988,11.929802393206515,11.900961112695468,11.866194260006695,11.825276348765293,11.777975243370232]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C60)),$C$45:C60,,,-1)","v":"Buildings"},null,"$m",2027,null,null,null,null,null,null,{"$f":"N104","v":0},3.280318125158892,3.278330053567887,3.2749503318631779,3.2701240892688532,3.2637948168380104,3.2559043238742262,3.2463926932651557,3.2351982357021725]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C61)),$C$45:C61,,,-1)","v":"Buildings"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"O105","v":0},5.4812406333959993,5.4779186693757591,5.4722713305413508,5.4642069306858163,5.453631046303844,5.4404464437743183,5.4245530047250901]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C62)),$C$45:C62,,,-1)","v":"Buildings"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"P106","v":0},4.6733879415960002,4.6705555852677607,4.6657405795097526,4.6588647512873171,4.6498475937041803,4.6386062039172034]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C63)),$C$45:C63,,,-1)","v":"Buildings"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"Q107","v":0},8.195646511404,8.1906794529122404,8.1822354534762471,8.1701774222816503,8.1543641756578804]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C64)),$C$45:C64,,,-1)","v":"Buildings"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"R108","v":0},{"$f":"S108","v":1.9674567000000001},{"$f":"T108","v":1.9662643019999999},{"$f":"U108","v":1.9642372254},{"$f":"V108","v":1.9613425600152001}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C65)),$C$45:C65,,,-1)","v":"Buildings"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S109","v":0},{"$f":"T109","v":3.4128606600000002},{"$f":"U109","v":3.4107922596000004},{"$f":"V109","v":3.4072759789200004}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C66)),$C$45:C66,,,-1)","v":"Buildings"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T110","v":0},{"$f":"U110","v":3.9262271399999999},{"$f":"V110","v":3.9238476083999996}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C67)),$C$45:C67,,,-1)","v":"Buildings"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U111","v":0},{"$f":"V111","v":2.7294300000000002}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C68)),$C$45:C68,,,-1)","v":"Buildings"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V112","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C69)),$C$45:C69,,,-1)","v":"Buildings"},null,"$m",2025,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E69,Inputs!$D$414:$D$430,0),MATCH($H69,$D$3:$W$3,0))\n*($H69=M$3)","v":16.745659399999997},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E69,Inputs!$D$414:$D$430,0),MATCH($H69,$D$3:$W$3,0))\n*($H69=N$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E69,Inputs!$D$414:$D$430,0),MATCH($H69,$D$3:$W$3,0))\n*($H69=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E69,Inputs!$D$414:$D$430,0),MATCH($H69,$D$3:$W$3,0))\n*($H69=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E69,Inputs!$D$414:$D$430,0),MATCH($H69,$D$3:$W$3,0))\n*($H69=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E69,Inputs!$D$414:$D$430,0),MATCH($H69,$D$3:$W$3,0))\n*($H69=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E69,Inputs!$D$414:$D$430,0),MATCH($H69,$D$3:$W$3,0))\n*($H69=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E69,Inputs!$D$414:$D$430,0),MATCH($H69,$D$3:$W$3,0))\n*($H69=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E69,Inputs!$D$414:$D$430,0),MATCH($H69,$D$3:$W$3,0))\n*($H69=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E69,Inputs!$D$414:$D$430,0),MATCH($H69,$D$3:$W$3,0))\n*($H69=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E69,Inputs!$D$414:$D$430,0),MATCH($H69,$D$3:$W$3,0))\n*($H69=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C70)),$C$45:C70,,,-1)","v":"Buildings"},null,"$m",2026,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E70,Inputs!$D$414:$D$430,0),MATCH($H70,$D$3:$W$3,0))\n*($H70=N$3)","v":12.1113114004},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E70,Inputs!$D$414:$D$430,0),MATCH($H70,$D$3:$W$3,0))\n*($H70=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E70,Inputs!$D$414:$D$430,0),MATCH($H70,$D$3:$W$3,0))\n*($H70=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E70,Inputs!$D$414:$D$430,0),MATCH($H70,$D$3:$W$3,0))\n*($H70=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E70,Inputs!$D$414:$D$430,0),MATCH($H70,$D$3:$W$3,0))\n*($H70=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E70,Inputs!$D$414:$D$430,0),MATCH($H70,$D$3:$W$3,0))\n*($H70=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E70,Inputs!$D$414:$D$430,0),MATCH($H70,$D$3:$W$3,0))\n*($H70=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E70,Inputs!$D$414:$D$430,0),MATCH($H70,$D$3:$W$3,0))\n*($H70=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E70,Inputs!$D$414:$D$430,0),MATCH($H70,$D$3:$W$3,0))\n*($H70=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E70,Inputs!$D$414:$D$430,0),MATCH($H70,$D$3:$W$3,0))\n*($H70=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C71)),$C$45:C71,,,-1)","v":"Buildings"},null,"$m",2027,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E71,Inputs!$D$414:$D$430,0),MATCH($H71,$D$3:$W$3,0))\n*($H71=O$3)","v":3.3134526516756484},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E71,Inputs!$D$414:$D$430,0),MATCH($H71,$D$3:$W$3,0))\n*($H71=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E71,Inputs!$D$414:$D$430,0),MATCH($H71,$D$3:$W$3,0))\n*($H71=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E71,Inputs!$D$414:$D$430,0),MATCH($H71,$D$3:$W$3,0))\n*($H71=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E71,Inputs!$D$414:$D$430,0),MATCH($H71,$D$3:$W$3,0))\n*($H71=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E71,Inputs!$D$414:$D$430,0),MATCH($H71,$D$3:$W$3,0))\n*($H71=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E71,Inputs!$D$414:$D$430,0),MATCH($H71,$D$3:$W$3,0))\n*($H71=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E71,Inputs!$D$414:$D$430,0),MATCH($H71,$D$3:$W$3,0))\n*($H71=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E71,Inputs!$D$414:$D$430,0),MATCH($H71,$D$3:$W$3,0))\n*($H71=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C72)),$C$45:C72,,,-1)","v":"Buildings"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E72,Inputs!$D$414:$D$430,0),MATCH($H72,$D$3:$W$3,0))\n*($H72=P$3)","v":5.5366067003999992},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E72,Inputs!$D$414:$D$430,0),MATCH($H72,$D$3:$W$3,0))\n*($H72=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E72,Inputs!$D$414:$D$430,0),MATCH($H72,$D$3:$W$3,0))\n*($H72=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E72,Inputs!$D$414:$D$430,0),MATCH($H72,$D$3:$W$3,0))\n*($H72=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E72,Inputs!$D$414:$D$430,0),MATCH($H72,$D$3:$W$3,0))\n*($H72=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E72,Inputs!$D$414:$D$430,0),MATCH($H72,$D$3:$W$3,0))\n*($H72=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E72,Inputs!$D$414:$D$430,0),MATCH($H72,$D$3:$W$3,0))\n*($H72=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E72,Inputs!$D$414:$D$430,0),MATCH($H72,$D$3:$W$3,0))\n*($H72=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C73)),$C$45:C73,,,-1)","v":"Buildings"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E73,Inputs!$D$414:$D$430,0),MATCH($H73,$D$3:$W$3,0))\n*($H73=Q$3)","v":4.7205938804000001},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E73,Inputs!$D$414:$D$430,0),MATCH($H73,$D$3:$W$3,0))\n*($H73=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E73,Inputs!$D$414:$D$430,0),MATCH($H73,$D$3:$W$3,0))\n*($H73=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E73,Inputs!$D$414:$D$430,0),MATCH($H73,$D$3:$W$3,0))\n*($H73=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E73,Inputs!$D$414:$D$430,0),MATCH($H73,$D$3:$W$3,0))\n*($H73=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E73,Inputs!$D$414:$D$430,0),MATCH($H73,$D$3:$W$3,0))\n*($H73=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E73,Inputs!$D$414:$D$430,0),MATCH($H73,$D$3:$W$3,0))\n*($H73=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C74)),$C$45:C74,,,-1)","v":"Buildings"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E74,Inputs!$D$414:$D$430,0),MATCH($H74,$D$3:$W$3,0))\n*($H74=R$3)","v":8.2784308196000005},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E74,Inputs!$D$414:$D$430,0),MATCH($H74,$D$3:$W$3,0))\n*($H74=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E74,Inputs!$D$414:$D$430,0),MATCH($H74,$D$3:$W$3,0))\n*($H74=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E74,Inputs!$D$414:$D$430,0),MATCH($H74,$D$3:$W$3,0))\n*($H74=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E74,Inputs!$D$414:$D$430,0),MATCH($H74,$D$3:$W$3,0))\n*($H74=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E74,Inputs!$D$414:$D$430,0),MATCH($H74,$D$3:$W$3,0))\n*($H74=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C75)),$C$45:C75,,,-1)","v":"Buildings"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E75,Inputs!$D$414:$D$430,0),MATCH($H75,$D$3:$W$3,0))\n*($H75=S$3)","v":1.98733},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E75,Inputs!$D$414:$D$430,0),MATCH($H75,$D$3:$W$3,0))\n*($H75=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E75,Inputs!$D$414:$D$430,0),MATCH($H75,$D$3:$W$3,0))\n*($H75=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E75,Inputs!$D$414:$D$430,0),MATCH($H75,$D$3:$W$3,0))\n*($H75=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E75,Inputs!$D$414:$D$430,0),MATCH($H75,$D$3:$W$3,0))\n*($H75=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C76)),$C$45:C76,,,-1)","v":"Buildings"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E76,Inputs!$D$414:$D$430,0),MATCH($H76,$D$3:$W$3,0))\n*($H76=T$3)","v":3.4473340000000001},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E76,Inputs!$D$414:$D$430,0),MATCH($H76,$D$3:$W$3,0))\n*($H76=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E76,Inputs!$D$414:$D$430,0),MATCH($H76,$D$3:$W$3,0))\n*($H76=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E76,Inputs!$D$414:$D$430,0),MATCH($H76,$D$3:$W$3,0))\n*($H76=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C77)),$C$45:C77,,,-1)","v":"Buildings"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E77,Inputs!$D$414:$D$430,0),MATCH($H77,$D$3:$W$3,0))\n*($H77=U$3)","v":3.9658859999999998},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E77,Inputs!$D$414:$D$430,0),MATCH($H77,$D$3:$W$3,0))\n*($H77=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E77,Inputs!$D$414:$D$430,0),MATCH($H77,$D$3:$W$3,0))\n*($H77=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C78)),$C$45:C78,,,-1)","v":"Buildings"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E78,Inputs!$D$414:$D$430,0),MATCH($H78,$D$3:$W$3,0))\n*($H78=V$3)","v":2.7570000000000001},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E78,Inputs!$D$414:$D$430,0),MATCH($H78,$D$3:$W$3,0))\n*($H78=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C79)),$C$45:C79,,,-1)","v":"Buildings"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E79,Inputs!$D$414:$D$430,0),MATCH($H79,$D$3:$W$3,0))\n*($H79=W$3)","v":7.772354}]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C80)),$C$45:C80,,,-1)","v":"Buildings"},null,"$m",2025,null,null,null,null,{"$f":"-IFERROR(M69/M47/2,0)\n-((M58/MAX(M47,1)\n*(M47>0)))","v":-0.16745659399999999},{"$f":"-IFERROR(N69/N47/2,0)\n-((N58/MAX(N47,1)\n*(N47>0)))","v":-0.33491318799999992},-0.34161145175999991,-0.34844368079519988,-0.35541255441110392,-0.36252080549932608,-0.36977122160931264,-0.37716664604149885,-0.38470997896232884,-0.39240417854157544,-0.400252262112407]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C81)),$C$45:C81,,,-1)","v":"Buildings"},null,"$m",2026,null,null,null,null,null,{"$f":"-IFERROR(N70/N48/2,0)\n-((N59/MAX(N48,1)\n*(N48>0)))","v":-0.121113114004},-0.24222622800800001,-0.24707075256816,-0.25201216761952322,-0.25705241097191373,-0.26219345919135195,-0.26743732837517903,-0.27278607494268264,-0.27824179644153629,-0.28380663237036702]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C82)),$C$45:C82,,,-1)","v":"Buildings"},null,"$m",2027,null,null,null,null,null,null,{"$f":"-IFERROR(O71/O49/2,0)\n-((O60/MAX(O49,1)\n*(O49>0)))","v":-3.3134526516756482E-2},-6.6269053033512965E-2,-6.7594434094183239E-2,-6.8946322776066896E-2,-7.0325249231588241E-2,-7.1731754216220009E-2,-7.3166389300544407E-2,-7.4629717086555303E-2,-7.6122311428286404E-2]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C83)),$C$45:C83,,,-1)","v":"Buildings"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"-IFERROR(P72/P50/2,0)\n-((P61/MAX(P50,1)\n*(P50>0)))","v":-5.5366067003999993E-2},-0.11073213400799999,-0.11294677668815999,-0.11520571222192318,-0.11750982646636164,-0.11986002299568888,-0.12225722345560266,-0.12470236792471472]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C84)),$C$45:C84,,,-1)","v":"Buildings"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(Q73/Q51/2,0)\n-((Q62/MAX(Q51,1)\n*(Q51>0)))","v":-4.7205938804000001E-2},-9.4411877608000003E-2,-9.6300115160160016E-2,-9.8226117463363211E-2,-0.10019063981263047,-0.10219445260888309,-0.10423834166106075]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C85)),$C$45:C85,,,-1)","v":"Buildings"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(R74/R52/2,0)\n-((R63/MAX(R52,1)\n*(R52>0)))","v":-8.2784308196000009E-2},-0.16556861639199999,-0.16887998871984,-0.17225758849423678,-0.17570274026412153,-0.17921679506940397]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C86)),$C$45:C86,,,-1)","v":"Buildings"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(S75/S53/2,0)\n-((S64/MAX(S53,1)\n*(S53>0)))","v":-1.98733E-2},-3.97466E-2,-4.0541531999999998E-2,-4.1352362640000001E-2,-4.2179409892800002E-2]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C87)),$C$45:C87,,,-1)","v":"Buildings"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(T76/T54/2,0)\n-((T65/MAX(T54,1)\n*(T54>0)))","v":-3.4473339999999998E-2},-6.894668000000001E-2,-7.0325613600000003E-2,-7.1732125872000008E-2]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C88)),$C$45:C88,,,-1)","v":"Buildings"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(U77/U55/2,0)\n-((U66/MAX(U55,1)\n*(U55>0)))","v":-3.9658859999999997E-2},-7.9317719999999994E-2,-8.0904074399999998E-2]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C89)),$C$45:C89,,,-1)","v":"Buildings"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(V78/V56/2,0)\n-((V67/MAX(V56,1)\n*(V56>0)))","v":-2.7570000000000001E-2},-5.5140000000000002E-2]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C90)),$C$45:C90,,,-1)","v":"Buildings"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(W79/W57/2,0)\n-((W68/MAX(W57,1)\n*(W57>0)))","v":-7.7723539999999994E-2}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C91)),$C$45:C91,,,-1)","v":"Buildings"},null,"$m",2025,null,null,null,null,{"$f":"((M58+M80*(M$3>$H91))*M$43)","v":0},0.32486579236000018,0.32453087917200024,0.3240526231395362,0.32342542451410489,0.32264351689440046,0.3217009628001023,0.32059164913527433,0.3193092825387332,0.3178473846186764,0.31619928706880179]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C92)),$C$45:C92,,,-1)","v":"Buildings"},null,"$m",2026,null,null,null,null,null,{"$f":"((N59+N81*(N$3>$H92))*N$43)","v":0},0.23495944116776019,0.2347172149397522,0.23437131588615681,0.23391769398444168,0.23335217868030347,0.23267047568640598,0.23186816370128044,0.23094069104647533,0.22988337221999749]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C93)),$C$45:C93,,,-1)","v":"Buildings"},null,"$m",2027,null,null,null,null,null,null,{"$f":"((O60+O82*(O$3>$H93))*O$43)","v":0},6.4280981442507643E-2,6.4214712389474127E-2,6.4120080181742284E-2,6.3995976800745355E-2,6.384126125243586E-2,6.365475869147369E-2,6.3435259523572068E-2,6.3181518485477775E-2]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C94)),$C$45:C94,,,-1)","v":"Buildings"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"((P61+P83*(P$3>$H94))*P$43)","v":0},0.10741016998776008,0.10729943785375208,0.10714131236638866,0.10693394208438919,0.1066754204661632,0.10636378440637441,0.1059970127360076]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C95)),$C$45:C95,,,-1)","v":"Buildings"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"((Q62+Q84*(Q$3>$H95))*Q$43)","v":0},9.1579521279760087E-2,9.1485109402152098E-2,9.1350289240927876E-2,9.1173482229493813E-2,9.0953062821906031E-2,9.0687357245122932E-2]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C96)),$C$45:C96,,,-1)","v":"Buildings"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"((R63+R85*(R$3>$H96))*R$43)","v":0},0.16060155790024017,0.16043598928384814,0.16019955729964036,0.15988949364035071,0.15950294761176967]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C97)),$C$45:C97,,,-1)","v":"Buildings"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"((S64+S86*(S$3>$H97))*S$43)","v":0},{"$f":"((T64+T86*(T$3>$H97))*T$43)","v":3.8554202000000037E-2},{"$f":"((U64+U86*(U$3>$H97))*U$43)","v":3.8514455400000029E-2},{"$f":"((V64+V86*(V$3>$H97))*V$43)","v":3.8457697255200034E-2},{"$f":"((W64+W86*(W$3>$H97))*W$43)","v":3.8383263002448036E-2}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C98)),$C$45:C98,,,-1)","v":"Buildings"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((T65+T87*(T$3>$H98))*T$43)","v":0},{"$f":"((U65+U87*(U$3>$H98))*U$43)","v":6.6878279600000062E-2},{"$f":"((V65+V87*(V$3>$H98))*V$43)","v":6.6809332920000061E-2},{"$f":"((W65+W87*(W$3>$H98))*W$43)","v":6.6710877060960072E-2}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C99)),$C$45:C99,,,-1)","v":"Buildings"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U66+U88*(U$3>$H99))*U$43)","v":0},{"$f":"((V66+V88*(V$3>$H99))*V$43)","v":7.6938188400000065E-2},{"$f":"((W66+W88*(W$3>$H99))*W$43)","v":7.6858870680000066E-2}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C100)),$C$45:C100,,,-1)","v":"Buildings"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((V67+V89*(V$3>$H100))*V$43)","v":0},{"$f":"((W67+W89*(W$3>$H100))*W$43)","v":5.3485800000000049E-2}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C101)),$C$45:C101,,,-1)","v":"Buildings"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((W68+W90*(W$3>$H101))*W$43)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C102)),$C$45:C102,,,-1)","v":"Buildings"},null,"$m",2025,null,null,null,null,{"$f":"SUM(M58,M69,M91,M80)","v":16.578202805999997},16.568155410359996,16.551074837771996,16.526683780116333,16.494696650219336,16.454819361614412,16.4067491028052,16.350174105898976,16.284773409475381,16.210216615552483,{"$f":"SUM(W58,W69,W91,W80)","v":16.126163640508878}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C103)),$C$45:C103,,,-1)","v":"Buildings"},null,"$m",2026,null,null,null,null,null,{"$f":"SUM(N59,N70,N92,N81)","v":11.990198286396},11.982931499555759,11.970577961927352,11.952937110193988,11.929802393206515,11.900961112695468,11.866194260006695,11.825276348765293,11.777975243370232,11.724051983219862]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C104)),$C$45:C104,,,-1)","v":"Buildings"},null,"$m",2027,null,null,null,null,null,null,{"$f":"SUM(O60,O71,O93,O82)","v":3.280318125158892},3.278330053567887,3.2749503318631779,3.2701240892688532,3.2637948168380104,3.2559043238742262,3.2463926932651557,3.2351982357021725,3.2222574427593638]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C105)),$C$45:C105,,,-1)","v":"Buildings"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"SUM(P61,P72,P94,P83)","v":5.4812406333959993},5.4779186693757591,5.4722713305413508,5.4642069306858163,5.453631046303844,5.4404464437743183,5.4245530047250901,5.4058476495363825]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C106)),$C$45:C106,,,-1)","v":"Buildings"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"SUM(Q62,Q73,Q95,Q84)","v":4.6733879415960002},4.6705555852677607,4.6657405795097526,4.6588647512873171,4.6498475937041803,4.6386062039172034,4.6250552195012657]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C107)),$C$45:C107,,,-1)","v":"Buildings"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R63,R74,R96,R85)","v":8.195646511404},8.1906794529122404,8.1822354534762471,8.1701774222816503,8.1543641756578804,8.1346503282002462]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C108)),$C$45:C108,,,-1)","v":"Buildings"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S64,S75,S97,S86)","v":1.9674567000000001},{"$f":"SUM(T64,T75,T97,T86)","v":1.9662643019999999},{"$f":"SUM(U64,U75,U97,U86)","v":1.9642372254},{"$f":"SUM(V64,V75,V97,V86)","v":1.9613425600152001},{"$f":"SUM(W64,W75,W97,W86)","v":1.9575464131248483}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C109)),$C$45:C109,,,-1)","v":"Buildings"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T65,T76,T98,T87)","v":3.4128606600000002},{"$f":"SUM(U65,U76,U98,U87)","v":3.4107922596000004},{"$f":"SUM(V65,V76,V98,V87)","v":3.4072759789200004},{"$f":"SUM(W65,W76,W98,W87)","v":3.4022547301089605}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C110)),$C$45:C110,,,-1)","v":"Buildings"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U66,U77,U99,U88)","v":3.9262271399999999},{"$f":"SUM(V66,V77,V99,V88)","v":3.9238476083999996},{"$f":"SUM(W66,W77,W99,W88)","v":3.91980240468}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C111)),$C$45:C111,,,-1)","v":"Buildings"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V67,V78,V100,V89)","v":2.7294300000000002},{"$f":"SUM(W67,W78,W100,W89)","v":2.7277758000000003}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C112)),$C$45:C112,,,-1)","v":"Buildings"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W68,W79,W101,W90)","v":7.6946304599999999}]
[]
[null,null,{"$f":"INDEX(Inputs!$D$374:$D$389,MATCH(0,COUNTIF($C$44:C113,Inputs!$D$374:$D$389),0))","v":"Communications"}]
[]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C116)),$C$45:C116,,,-1)","v":"Communications"},null,"years",2025,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E116,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(M$3-$H116-0.5,0)),0)\n*($H116<=M$3)","v":12.5},{"$f":"MAX((_xlfn.XLOOKUP($E116,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H116-0.5,0)),0)\n*($H116<=N$3)","v":12},{"$f":"MAX((_xlfn.XLOOKUP($E116,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H116-0.5,0)),0)\n*($H116<=O$3)","v":11},{"$f":"MAX((_xlfn.XLOOKUP($E116,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H116-0.5,0)),0)\n*($H116<=P$3)","v":10},{"$f":"MAX((_xlfn.XLOOKUP($E116,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H116-0.5,0)),0)\n*($H116<=Q$3)","v":9},{"$f":"MAX((_xlfn.XLOOKUP($E116,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H116-0.5,0)),0)\n*($H116<=R$3)","v":8},{"$f":"MAX((_xlfn.XLOOKUP($E116,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H116-0.5,0)),0)\n*($H116<=S$3)","v":7},{"$f":"MAX((_xlfn.XLOOKUP($E116,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H116-0.5,0)),0)\n*($H116<=T$3)","v":6},{"$f":"MAX((_xlfn.XLOOKUP($E116,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H116-0.5,0)),0)\n*($H116<=U$3)","v":5},{"$f":"MAX((_xlfn.XLOOKUP($E116,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H116-0.5,0)),0)\n*($H116<=V$3)","v":4},{"$f":"MAX((_xlfn.XLOOKUP($E116,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H116-0.5,0)),0)\n*($H116<=W$3)","v":3}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C117)),$C$45:C117,,,-1)","v":"Communications"},null,"years",2026,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E117,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H117-0.5,0)),0)\n*($H117<=N$3)","v":12.5},{"$f":"MAX((_xlfn.XLOOKUP($E117,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H117-0.5,0)),0)\n*($H117<=O$3)","v":12},{"$f":"MAX((_xlfn.XLOOKUP($E117,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H117-0.5,0)),0)\n*($H117<=P$3)","v":11},{"$f":"MAX((_xlfn.XLOOKUP($E117,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H117-0.5,0)),0)\n*($H117<=Q$3)","v":10},{"$f":"MAX((_xlfn.XLOOKUP($E117,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H117-0.5,0)),0)\n*($H117<=R$3)","v":9},{"$f":"MAX((_xlfn.XLOOKUP($E117,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H117-0.5,0)),0)\n*($H117<=S$3)","v":8},{"$f":"MAX((_xlfn.XLOOKUP($E117,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H117-0.5,0)),0)\n*($H117<=T$3)","v":7},{"$f":"MAX((_xlfn.XLOOKUP($E117,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H117-0.5,0)),0)\n*($H117<=U$3)","v":6},{"$f":"MAX((_xlfn.XLOOKUP($E117,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H117-0.5,0)),0)\n*($H117<=V$3)","v":5},{"$f":"MAX((_xlfn.XLOOKUP($E117,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H117-0.5,0)),0)\n*($H117<=W$3)","v":4}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C118)),$C$45:C118,,,-1)","v":"Communications"},null,"years",2027,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E118,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H118-0.5,0)),0)\n*($H118<=O$3)","v":12.5},{"$f":"MAX((_xlfn.XLOOKUP($E118,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H118-0.5,0)),0)\n*($H118<=P$3)","v":12},{"$f":"MAX((_xlfn.XLOOKUP($E118,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H118-0.5,0)),0)\n*($H118<=Q$3)","v":11},{"$f":"MAX((_xlfn.XLOOKUP($E118,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H118-0.5,0)),0)\n*($H118<=R$3)","v":10},{"$f":"MAX((_xlfn.XLOOKUP($E118,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H118-0.5,0)),0)\n*($H118<=S$3)","v":9},{"$f":"MAX((_xlfn.XLOOKUP($E118,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H118-0.5,0)),0)\n*($H118<=T$3)","v":8},{"$f":"MAX((_xlfn.XLOOKUP($E118,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H118-0.5,0)),0)\n*($H118<=U$3)","v":7},{"$f":"MAX((_xlfn.XLOOKUP($E118,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H118-0.5,0)),0)\n*($H118<=V$3)","v":6},{"$f":"MAX((_xlfn.XLOOKUP($E118,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H118-0.5,0)),0)\n*($H118<=W$3)","v":5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C119)),$C$45:C119,,,-1)","v":"Communications"},null,"years",2028,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E119,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H119-0.5,0)),0)\n*($H119<=P$3)","v":12.5},{"$f":"MAX((_xlfn.XLOOKUP($E119,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H119-0.5,0)),0)\n*($H119<=Q$3)","v":12},{"$f":"MAX((_xlfn.XLOOKUP($E119,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H119-0.5,0)),0)\n*($H119<=R$3)","v":11},{"$f":"MAX((_xlfn.XLOOKUP($E119,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H119-0.5,0)),0)\n*($H119<=S$3)","v":10},{"$f":"MAX((_xlfn.XLOOKUP($E119,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H119-0.5,0)),0)\n*($H119<=T$3)","v":9},{"$f":"MAX((_xlfn.XLOOKUP($E119,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H119-0.5,0)),0)\n*($H119<=U$3)","v":8},{"$f":"MAX((_xlfn.XLOOKUP($E119,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H119-0.5,0)),0)\n*($H119<=V$3)","v":7},{"$f":"MAX((_xlfn.XLOOKUP($E119,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H119-0.5,0)),0)\n*($H119<=W$3)","v":6}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C120)),$C$45:C120,,,-1)","v":"Communications"},null,"years",2029,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E120,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H120-0.5,0)),0)\n*($H120<=Q$3)","v":12.5},{"$f":"MAX((_xlfn.XLOOKUP($E120,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H120-0.5,0)),0)\n*($H120<=R$3)","v":12},{"$f":"MAX((_xlfn.XLOOKUP($E120,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H120-0.5,0)),0)\n*($H120<=S$3)","v":11},{"$f":"MAX((_xlfn.XLOOKUP($E120,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H120-0.5,0)),0)\n*($H120<=T$3)","v":10},{"$f":"MAX((_xlfn.XLOOKUP($E120,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H120-0.5,0)),0)\n*($H120<=U$3)","v":9},{"$f":"MAX((_xlfn.XLOOKUP($E120,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H120-0.5,0)),0)\n*($H120<=V$3)","v":8},{"$f":"MAX((_xlfn.XLOOKUP($E120,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H120-0.5,0)),0)\n*($H120<=W$3)","v":7}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C121)),$C$45:C121,,,-1)","v":"Communications"},null,"years",2030,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E121,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H121-0.5,0)),0)\n*($H121<=R$3)","v":12.5},{"$f":"MAX((_xlfn.XLOOKUP($E121,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H121-0.5,0)),0)\n*($H121<=S$3)","v":12},{"$f":"MAX((_xlfn.XLOOKUP($E121,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H121-0.5,0)),0)\n*($H121<=T$3)","v":11},{"$f":"MAX((_xlfn.XLOOKUP($E121,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H121-0.5,0)),0)\n*($H121<=U$3)","v":10},{"$f":"MAX((_xlfn.XLOOKUP($E121,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H121-0.5,0)),0)\n*($H121<=V$3)","v":9},{"$f":"MAX((_xlfn.XLOOKUP($E121,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H121-0.5,0)),0)\n*($H121<=W$3)","v":8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C122)),$C$45:C122,,,-1)","v":"Communications"},null,"years",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E122,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H122-0.5,0)),0)\n*($H122<=S$3)","v":12.5},{"$f":"MAX((_xlfn.XLOOKUP($E122,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H122-0.5,0)),0)\n*($H122<=T$3)","v":12},{"$f":"MAX((_xlfn.XLOOKUP($E122,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H122-0.5,0)),0)\n*($H122<=U$3)","v":11},{"$f":"MAX((_xlfn.XLOOKUP($E122,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H122-0.5,0)),0)\n*($H122<=V$3)","v":10},{"$f":"MAX((_xlfn.XLOOKUP($E122,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H122-0.5,0)),0)\n*($H122<=W$3)","v":9}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C123)),$C$45:C123,,,-1)","v":"Communications"},null,"years",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E123,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H123-0.5,0)),0)\n*($H123<=T$3)","v":12.5},{"$f":"MAX((_xlfn.XLOOKUP($E123,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H123-0.5,0)),0)\n*($H123<=U$3)","v":12},{"$f":"MAX((_xlfn.XLOOKUP($E123,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H123-0.5,0)),0)\n*($H123<=V$3)","v":11},{"$f":"MAX((_xlfn.XLOOKUP($E123,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H123-0.5,0)),0)\n*($H123<=W$3)","v":10}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C124)),$C$45:C124,,,-1)","v":"Communications"},null,"years",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E124,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H124-0.5,0)),0)\n*($H124<=U$3)","v":12.5},{"$f":"MAX((_xlfn.XLOOKUP($E124,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H124-0.5,0)),0)\n*($H124<=V$3)","v":12},{"$f":"MAX((_xlfn.XLOOKUP($E124,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H124-0.5,0)),0)\n*($H124<=W$3)","v":11}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C125)),$C$45:C125,,,-1)","v":"Communications"},null,"years",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E125,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H125-0.5,0)),0)\n*($H125<=V$3)","v":12.5},{"$f":"MAX((_xlfn.XLOOKUP($E125,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H125-0.5,0)),0)\n*($H125<=W$3)","v":12}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C126)),$C$45:C126,,,-1)","v":"Communications"},null,"years",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E126,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H126-0.5,0)),0)\n*($H126<=W$3)","v":12.5}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C127)),$C$45:C127,,,-1)","v":"Communications"},null,"$m",2025,null,null,null,null,{"$f":"L171","v":0},{"$f":"M171","v":4.396259520000001},{"$f":"N171","v":4.1105026512000009},{"$f":"O171","v":3.8115570038400008},{"$f":"P171","v":3.4990093295251206},{"$f":"Q171","v":3.1724351254361092},{"$f":"R171","v":2.8313983494517276},{"$f":"S171","v":2.475451128377796},{"$f":"T171","v":2.1041334591211265},{"$f":"U171","v":1.7169729026428393},{"$f":"V171","v":1.313484270521772}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C128)),$C$45:C128,,,-1)","v":"Communications"},null,"$m",2026,null,null,null,null,null,0,8.4837561600000004,7.9323120096000004,7.35541659072,6.7522724302809598,6.1220603367880706,5.4639388505833537,4.7770436807957326,4.0604871286763728,3.3133574969999198]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C129)),$C$45:C129,,,-1)","v":"Communications"},null,"$m",2027,null,null,null,null,null,null,0,6.1191546444254312,5.7214095925377784,5.3053070767168498,4.8702718964260683,4.4157131860929688,3.9410240185879748,3.4455809991083441,2.9287438492420925]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C130)),$C$45:C130,,,-1)","v":"Communications"},null,"$m",2028,null,null,null,null,null,null,null,0,4.5377740799999993,4.2428187648,3.9342501273600003,3.6116416169164807,3.2745550660042757,2.9225403964088161,2.5551353180031366]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C131)),$C$45:C131,,,-1)","v":"Communications"},null,"$m",2029,null,null,null,null,null,null,null,null,0,5.9885049599999993,5.5992521375999997,5.1920338003199999,4.7662870286937604,4.3214335726823432,3.8568794636189914]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C132)),$C$45:C132,,,-1)","v":"Communications"},null,"$m",2030,null,null,null,null,null,null,null,null,null,0,9.8688297599999988,9.2273558256000001,8.5562754019200007,7.8546608189625609,7.1215591425260545]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C133)),$C$45:C133,,,-1)","v":"Communications"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"R177","v":0},{"$f":"S177","v":6.2562863999999996},{"$f":"T177","v":5.8496277839999999},{"$f":"U177","v":5.4242003087999997},{"$f":"V177","v":4.9794158834784001}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C134)),$C$45:C134,,,-1)","v":"Communications"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S178","v":0},{"$f":"T178","v":4.7640614400000008},{"$f":"U178","v":4.4543974464000007},{"$f":"V178","v":4.1304412684800003}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C135)),$C$45:C135,,,-1)","v":"Communications"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T179","v":0},{"$f":"U179","v":8.9041046399999999},{"$f":"V179","v":8.3253378384000012}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C136)),$C$45:C136,,,-1)","v":"Communications"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U180","v":0},{"$f":"V180","v":5.5342569600000004}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C137)),$C$45:C137,,,-1)","v":"Communications"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V181","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C138)),$C$45:C138,,,-1)","v":"Communications"},null,"$m",2025,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E138,Inputs!$D$414:$D$430,0),MATCH($H138,$D$3:$W$3,0))\n*($H138=M$3)","v":4.5794370000000013},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E138,Inputs!$D$414:$D$430,0),MATCH($H138,$D$3:$W$3,0))\n*($H138=N$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E138,Inputs!$D$414:$D$430,0),MATCH($H138,$D$3:$W$3,0))\n*($H138=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E138,Inputs!$D$414:$D$430,0),MATCH($H138,$D$3:$W$3,0))\n*($H138=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E138,Inputs!$D$414:$D$430,0),MATCH($H138,$D$3:$W$3,0))\n*($H138=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E138,Inputs!$D$414:$D$430,0),MATCH($H138,$D$3:$W$3,0))\n*($H138=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E138,Inputs!$D$414:$D$430,0),MATCH($H138,$D$3:$W$3,0))\n*($H138=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E138,Inputs!$D$414:$D$430,0),MATCH($H138,$D$3:$W$3,0))\n*($H138=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E138,Inputs!$D$414:$D$430,0),MATCH($H138,$D$3:$W$3,0))\n*($H138=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E138,Inputs!$D$414:$D$430,0),MATCH($H138,$D$3:$W$3,0))\n*($H138=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E138,Inputs!$D$414:$D$430,0),MATCH($H138,$D$3:$W$3,0))\n*($H138=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C139)),$C$45:C139,,,-1)","v":"Communications"},null,"$m",2026,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E139,Inputs!$D$414:$D$430,0),MATCH($H139,$D$3:$W$3,0))\n*($H139=N$3)","v":8.8372460000000004},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E139,Inputs!$D$414:$D$430,0),MATCH($H139,$D$3:$W$3,0))\n*($H139=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E139,Inputs!$D$414:$D$430,0),MATCH($H139,$D$3:$W$3,0))\n*($H139=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E139,Inputs!$D$414:$D$430,0),MATCH($H139,$D$3:$W$3,0))\n*($H139=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E139,Inputs!$D$414:$D$430,0),MATCH($H139,$D$3:$W$3,0))\n*($H139=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E139,Inputs!$D$414:$D$430,0),MATCH($H139,$D$3:$W$3,0))\n*($H139=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E139,Inputs!$D$414:$D$430,0),MATCH($H139,$D$3:$W$3,0))\n*($H139=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E139,Inputs!$D$414:$D$430,0),MATCH($H139,$D$3:$W$3,0))\n*($H139=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E139,Inputs!$D$414:$D$430,0),MATCH($H139,$D$3:$W$3,0))\n*($H139=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E139,Inputs!$D$414:$D$430,0),MATCH($H139,$D$3:$W$3,0))\n*($H139=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C140)),$C$45:C140,,,-1)","v":"Communications"},null,"$m",2027,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E140,Inputs!$D$414:$D$430,0),MATCH($H140,$D$3:$W$3,0))\n*($H140=O$3)","v":6.3741194212764904},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E140,Inputs!$D$414:$D$430,0),MATCH($H140,$D$3:$W$3,0))\n*($H140=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E140,Inputs!$D$414:$D$430,0),MATCH($H140,$D$3:$W$3,0))\n*($H140=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E140,Inputs!$D$414:$D$430,0),MATCH($H140,$D$3:$W$3,0))\n*($H140=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E140,Inputs!$D$414:$D$430,0),MATCH($H140,$D$3:$W$3,0))\n*($H140=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E140,Inputs!$D$414:$D$430,0),MATCH($H140,$D$3:$W$3,0))\n*($H140=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E140,Inputs!$D$414:$D$430,0),MATCH($H140,$D$3:$W$3,0))\n*($H140=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E140,Inputs!$D$414:$D$430,0),MATCH($H140,$D$3:$W$3,0))\n*($H140=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E140,Inputs!$D$414:$D$430,0),MATCH($H140,$D$3:$W$3,0))\n*($H140=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C141)),$C$45:C141,,,-1)","v":"Communications"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E141,Inputs!$D$414:$D$430,0),MATCH($H141,$D$3:$W$3,0))\n*($H141=P$3)","v":4.7268479999999995},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E141,Inputs!$D$414:$D$430,0),MATCH($H141,$D$3:$W$3,0))\n*($H141=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E141,Inputs!$D$414:$D$430,0),MATCH($H141,$D$3:$W$3,0))\n*($H141=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E141,Inputs!$D$414:$D$430,0),MATCH($H141,$D$3:$W$3,0))\n*($H141=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E141,Inputs!$D$414:$D$430,0),MATCH($H141,$D$3:$W$3,0))\n*($H141=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E141,Inputs!$D$414:$D$430,0),MATCH($H141,$D$3:$W$3,0))\n*($H141=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E141,Inputs!$D$414:$D$430,0),MATCH($H141,$D$3:$W$3,0))\n*($H141=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E141,Inputs!$D$414:$D$430,0),MATCH($H141,$D$3:$W$3,0))\n*($H141=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C142)),$C$45:C142,,,-1)","v":"Communications"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E142,Inputs!$D$414:$D$430,0),MATCH($H142,$D$3:$W$3,0))\n*($H142=Q$3)","v":6.2380259999999996},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E142,Inputs!$D$414:$D$430,0),MATCH($H142,$D$3:$W$3,0))\n*($H142=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E142,Inputs!$D$414:$D$430,0),MATCH($H142,$D$3:$W$3,0))\n*($H142=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E142,Inputs!$D$414:$D$430,0),MATCH($H142,$D$3:$W$3,0))\n*($H142=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E142,Inputs!$D$414:$D$430,0),MATCH($H142,$D$3:$W$3,0))\n*($H142=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E142,Inputs!$D$414:$D$430,0),MATCH($H142,$D$3:$W$3,0))\n*($H142=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E142,Inputs!$D$414:$D$430,0),MATCH($H142,$D$3:$W$3,0))\n*($H142=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C143)),$C$45:C143,,,-1)","v":"Communications"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E143,Inputs!$D$414:$D$430,0),MATCH($H143,$D$3:$W$3,0))\n*($H143=R$3)","v":10.280030999999999},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E143,Inputs!$D$414:$D$430,0),MATCH($H143,$D$3:$W$3,0))\n*($H143=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E143,Inputs!$D$414:$D$430,0),MATCH($H143,$D$3:$W$3,0))\n*($H143=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E143,Inputs!$D$414:$D$430,0),MATCH($H143,$D$3:$W$3,0))\n*($H143=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E143,Inputs!$D$414:$D$430,0),MATCH($H143,$D$3:$W$3,0))\n*($H143=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E143,Inputs!$D$414:$D$430,0),MATCH($H143,$D$3:$W$3,0))\n*($H143=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C144)),$C$45:C144,,,-1)","v":"Communications"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E144,Inputs!$D$414:$D$430,0),MATCH($H144,$D$3:$W$3,0))\n*($H144=S$3)","v":6.5169649999999999},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E144,Inputs!$D$414:$D$430,0),MATCH($H144,$D$3:$W$3,0))\n*($H144=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E144,Inputs!$D$414:$D$430,0),MATCH($H144,$D$3:$W$3,0))\n*($H144=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E144,Inputs!$D$414:$D$430,0),MATCH($H144,$D$3:$W$3,0))\n*($H144=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E144,Inputs!$D$414:$D$430,0),MATCH($H144,$D$3:$W$3,0))\n*($H144=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C145)),$C$45:C145,,,-1)","v":"Communications"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E145,Inputs!$D$414:$D$430,0),MATCH($H145,$D$3:$W$3,0))\n*($H145=T$3)","v":4.9625640000000004},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E145,Inputs!$D$414:$D$430,0),MATCH($H145,$D$3:$W$3,0))\n*($H145=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E145,Inputs!$D$414:$D$430,0),MATCH($H145,$D$3:$W$3,0))\n*($H145=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E145,Inputs!$D$414:$D$430,0),MATCH($H145,$D$3:$W$3,0))\n*($H145=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C146)),$C$45:C146,,,-1)","v":"Communications"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E146,Inputs!$D$414:$D$430,0),MATCH($H146,$D$3:$W$3,0))\n*($H146=U$3)","v":9.2751090000000005},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E146,Inputs!$D$414:$D$430,0),MATCH($H146,$D$3:$W$3,0))\n*($H146=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E146,Inputs!$D$414:$D$430,0),MATCH($H146,$D$3:$W$3,0))\n*($H146=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C147)),$C$45:C147,,,-1)","v":"Communications"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E147,Inputs!$D$414:$D$430,0),MATCH($H147,$D$3:$W$3,0))\n*($H147=V$3)","v":5.7648510000000002},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E147,Inputs!$D$414:$D$430,0),MATCH($H147,$D$3:$W$3,0))\n*($H147=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C148)),$C$45:C148,,,-1)","v":"Communications"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E148,Inputs!$D$414:$D$430,0),MATCH($H148,$D$3:$W$3,0))\n*($H148=W$3)","v":7.7111999999999998}]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C149)),$C$45:C149,,,-1)","v":"Communications"},null,"$m",2025,null,null,null,null,{"$f":"-IFERROR(M138/M116/2,0)\n-((M127/MAX(M116,1)\n*(M116>0)))","v":-0.18317748000000006},{"$f":"-IFERROR(N138/N116/2,0)\n-((N127/MAX(N116,1)\n*(N116>0)))","v":-0.36635496000000006},-0.37368205920000008,-0.3811557003840001,-0.38877881439168005,-0.39655439067951365,-0.40448547849310396,-0.412575188062966,-0.42082669182422527,-0.42924322566070983,-0.43782809017392399]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C150)),$C$45:C150,,,-1)","v":"Communications"},null,"$m",2026,null,null,null,null,null,{"$f":"-IFERROR(N139/N117/2,0)\n-((N128/MAX(N117,1)\n*(N117>0)))","v":-0.35348984},-0.70697968,-0.72111927360000005,-0.73554165907199998,-0.75025249225343993,-0.76525754209850883,-0.78056269294047909,-0.79617394679928877,-0.81209742573527455,-0.82833937424997994]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C151)),$C$45:C151,,,-1)","v":"Communications"},null,"$m",2027,null,null,null,null,null,null,{"$f":"-IFERROR(O140/O118/2,0)\n-((O129/MAX(O118,1)\n*(O118>0)))","v":-0.25496477685105962},-0.50992955370211923,-0.52012814477616165,-0.53053070767168498,-0.54114132182511865,-0.5519641482616211,-0.56300343122685359,-0.57426349985139069,-0.5857487698484185]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C152)),$C$45:C152,,,-1)","v":"Communications"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"-IFERROR(P141/P119/2,0)\n-((P130/MAX(P119,1)\n*(P119>0)))","v":-0.18907391999999998},-0.37814783999999996,-0.38571079679999998,-0.39342501273600006,-0.40129351299072008,-0.40931938325053446,-0.41750577091554514,-0.42585588633385613]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C153)),$C$45:C153,,,-1)","v":"Communications"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(Q142/Q120/2,0)\n-((Q131/MAX(Q120,1)\n*(Q120>0)))","v":-0.24952103999999997},-0.49904207999999994,-0.50902292159999996,-0.51920338003199995,-0.5295874476326401,-0.5401791965852929,-0.55098278051699878]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C154)),$C$45:C154,,,-1)","v":"Communications"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(R143/R121/2,0)\n-((R132/MAX(R121,1)\n*(R121>0)))","v":-0.41120123999999997},-0.82240247999999994,-0.83885052960000006,-0.85562754019200005,-0.87274009099584005,-0.89019489281575681]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C155)),$C$45:C155,,,-1)","v":"Communications"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(S144/S122/2,0)\n-((S133/MAX(S122,1)\n*(S122>0)))","v":-0.26067859999999998},-0.52135719999999997,-0.53178434399999996,-0.54242003088000001,-0.55326843149759997]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C156)),$C$45:C156,,,-1)","v":"Communications"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(T145/T123/2,0)\n-((T134/MAX(T123,1)\n*(T123>0)))","v":-0.19850256000000002},-0.39700512000000004,-0.40494522240000008,-0.41304412684800001]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C157)),$C$45:C157,,,-1)","v":"Communications"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(U146/U124/2,0)\n-((U135/MAX(U124,1)\n*(U124>0)))","v":-0.37100436000000003},-0.74200871999999995,-0.75684889440000014]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C158)),$C$45:C158,,,-1)","v":"Communications"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(V147/V125/2,0)\n-((V136/MAX(V125,1)\n*(V125>0)))","v":-0.23059404},-0.46118808000000006]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C159)),$C$45:C159,,,-1)","v":"Communications"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(W148/W126/2,0)\n-((W137/MAX(W126,1)\n*(W126>0)))","v":-0.308448}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C160)),$C$45:C160,,,-1)","v":"Communications"},null,"$m",2025,null,null,null,null,{"$f":"((M127+M149*(M$3>$H160))*M$43)","v":0},8.0598091200000097E-2,7.4736411840000086E-2,6.8608026069120073E-2,6.2204610302668863E-2,5.5517614695131959E-2,4.8538257419172517E-2,4.1257518806296634E-2,3.3666135345938049E-2,2.5754593539642615E-2,1.7513123606956976E-2]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C161)),$C$45:C161,,,-1)","v":"Communications"},null,"$m",2026,null,null,null,null,null,{"$f":"((N128+N150*(N$3>$H161))*N$43)","v":0},0.15553552960000014,0.14422385472000013,0.1323974986329601,0.12004039876055049,0.10713605589379134,9.3667523152857576E-2,7.9617394679928941E-2,6.4967794058822026E-2,4.9700362454998835E-2]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C162)),$C$45:C162,,,-1)","v":"Communications"},null,"$m",2027,null,null,null,null,null,null,{"$f":"((O129+O151*(O$3>$H162))*O$43)","v":0},0.11218450181446633,0.10402562895523243,9.5495527380903389E-2,8.6582611492019054E-2,7.7274980756627018E-2,6.7560411747222493E-2,5.7426349985139118E-2,4.6859901587873523E-2]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C163)),$C$45:C163,,,-1)","v":"Communications"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"((P130+P152*(P$3>$H163))*P$43)","v":0},8.319252480000007E-2,7.7142159360000073E-2,7.0816502292480071E-2,6.420696207851527E-2,5.7304713655074876E-2,5.0100692509865465E-2,4.258558863338565E-2]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C164)),$C$45:C164,,,-1)","v":"Communications"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"((Q131+Q153*(Q$3>$H164))*Q$43)","v":0},0.10978925760000009,0.10180458432000009,9.3456608405760089E-2,8.4733991621222485E-2,7.5625087521941067E-2,6.6117933662039913E-2]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C165)),$C$45:C165,,,-1)","v":"Communications"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"((R132+R154*(R$3>$H165))*R$43)","v":0},0.18092854560000016,0.16777010592000013,0.15401295723456015,0.13963841455933454,0.12462728499420607]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C166)),$C$45:C166,,,-1)","v":"Communications"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"((S133+S155*(S$3>$H166))*S$43)","v":0},{"$f":"((T133+T155*(T$3>$H166))*T$43)","v":0.1146985840000001},{"$f":"((U133+U155*(U$3>$H166))*U$43)","v":0.10635686880000009},{"$f":"((V133+V155*(V$3>$H166))*V$43)","v":9.763560555840009E-2},{"$f":"((W133+W155*(W$3>$H166))*W$43)","v":8.8522949039616078E-2}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C167)),$C$45:C167,,,-1)","v":"Communications"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((T134+T156*(T$3>$H167))*T$43)","v":0},{"$f":"((U134+U156*(U$3>$H167))*U$43)","v":8.7341126400000094E-2},{"$f":"((V134+V156*(V$3>$H167))*V$43)","v":8.0989044480000077E-2},{"$f":"((W134+W156*(W$3>$H167))*W$43)","v":7.4347942832640068E-2}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C168)),$C$45:C168,,,-1)","v":"Communications"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U135+U157*(U$3>$H168))*U$43)","v":0},{"$f":"((V135+V157*(V$3>$H168))*V$43)","v":0.16324191840000016},{"$f":"((W135+W157*(W$3>$H168))*W$43)","v":0.15136977888000017}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C169)),$C$45:C169,,,-1)","v":"Communications"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((V136+V158*(V$3>$H169))*V$43)","v":0},{"$f":"((W136+W158*(W$3>$H169))*W$43)","v":0.1014613776000001}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C170)),$C$45:C170,,,-1)","v":"Communications"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((W137+W159*(W$3>$H170))*W$43)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C171)),$C$45:C171,,,-1)","v":"Communications"},null,"$m",2025,null,null,null,null,{"$f":"SUM(M127,M138,M160,M149)","v":4.396259520000001},4.1105026512000009,3.8115570038400008,3.4990093295251206,3.1724351254361092,2.8313983494517276,2.475451128377796,2.1041334591211265,1.7169729026428393,1.313484270521772,0.89316930395480498]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C172)),$C$45:C172,,,-1)","v":"Communications"},null,"$m",2026,null,null,null,null,null,{"$f":"SUM(N128,N139,N161,N150)","v":8.4837561600000004},7.9323120096000004,7.35541659072,6.7522724302809598,6.1220603367880706,5.4639388505833537,4.7770436807957326,4.0604871286763728,3.3133574969999198,2.5347184852049387]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C173)),$C$45:C173,,,-1)","v":"Communications"},null,"$m",2027,null,null,null,null,null,null,{"$f":"SUM(O129,O140,O162,O151)","v":6.1191546444254312},5.7214095925377784,5.3053070767168498,4.8702718964260683,4.4157131860929688,3.9410240185879748,3.4455809991083441,2.9287438492420925,2.3898549809815477]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C174)),$C$45:C174,,,-1)","v":"Communications"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"SUM(P130,P141,P163,P152)","v":4.5377740799999993},4.2428187648,3.9342501273600003,3.6116416169164807,3.2745550660042757,2.9225403964088161,2.5551353180031366,2.1718650203026661]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C175)),$C$45:C175,,,-1)","v":"Communications"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"SUM(Q131,Q142,Q164,Q153)","v":5.9885049599999993},5.5992521375999997,5.1920338003199999,4.7662870286937604,4.3214335726823432,3.8568794636189914,3.3720146167640324]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C176)),$C$45:C176,,,-1)","v":"Communications"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R132,R143,R165,R154)","v":9.8688297599999988},9.2273558256000001,8.5562754019200007,7.8546608189625609,7.1215591425260545,6.3559915347045042]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C177)),$C$45:C177,,,-1)","v":"Communications"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S133,S144,S166,S155)","v":6.2562863999999996},{"$f":"SUM(T133,T144,T166,T155)","v":5.8496277839999999},{"$f":"SUM(U133,U144,U166,U155)","v":5.4242003087999997},{"$f":"SUM(V133,V144,V166,V155)","v":4.9794158834784001},{"$f":"SUM(W133,W144,W166,W155)","v":4.5146704010204157}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C178)),$C$45:C178,,,-1)","v":"Communications"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T134,T145,T167,T156)","v":4.7640614400000008},{"$f":"SUM(U134,U145,U167,U156)","v":4.4543974464000007},{"$f":"SUM(V134,V145,V167,V156)","v":4.1304412684800003},{"$f":"SUM(W134,W145,W167,W156)","v":3.7917450844646403}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C179)),$C$45:C179,,,-1)","v":"Communications"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U135,U146,U168,U157)","v":8.9041046399999999},{"$f":"SUM(V135,V146,V168,V157)","v":8.3253378384000012},{"$f":"SUM(W135,W146,W168,W157)","v":7.7198587228800006}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C180)),$C$45:C180,,,-1)","v":"Communications"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V136,V147,V169,V158)","v":5.5342569600000004},{"$f":"SUM(W136,W147,W169,W158)","v":5.1745302575999998}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C181)),$C$45:C181,,,-1)","v":"Communications"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W137,W148,W170,W159)","v":7.4027519999999996}]
[]
[null,null,{"$f":"INDEX(Inputs!$D$374:$D$389,MATCH(0,COUNTIF($C$44:C182,Inputs!$D$374:$D$389),0))","v":"Easements"}]
[]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C185)),$C$45:C185,,,-1)","v":"Easements"},null,"years",2025,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E185,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(M$3-$H185-0.5,0)),0)\n*($H185<=M$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E185,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H185-0.5,0)),0)\n*($H185<=N$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E185,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H185-0.5,0)),0)\n*($H185<=O$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E185,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H185-0.5,0)),0)\n*($H185<=P$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E185,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H185-0.5,0)),0)\n*($H185<=Q$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E185,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H185-0.5,0)),0)\n*($H185<=R$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E185,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H185-0.5,0)),0)\n*($H185<=S$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E185,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H185-0.5,0)),0)\n*($H185<=T$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E185,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H185-0.5,0)),0)\n*($H185<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E185,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H185-0.5,0)),0)\n*($H185<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E185,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H185-0.5,0)),0)\n*($H185<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C186)),$C$45:C186,,,-1)","v":"Easements"},null,"years",2026,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E186,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H186-0.5,0)),0)\n*($H186<=N$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E186,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H186-0.5,0)),0)\n*($H186<=O$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E186,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H186-0.5,0)),0)\n*($H186<=P$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E186,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H186-0.5,0)),0)\n*($H186<=Q$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E186,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H186-0.5,0)),0)\n*($H186<=R$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E186,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H186-0.5,0)),0)\n*($H186<=S$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E186,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H186-0.5,0)),0)\n*($H186<=T$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E186,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H186-0.5,0)),0)\n*($H186<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E186,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H186-0.5,0)),0)\n*($H186<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E186,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H186-0.5,0)),0)\n*($H186<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C187)),$C$45:C187,,,-1)","v":"Easements"},null,"years",2027,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E187,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H187-0.5,0)),0)\n*($H187<=O$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E187,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H187-0.5,0)),0)\n*($H187<=P$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E187,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H187-0.5,0)),0)\n*($H187<=Q$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E187,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H187-0.5,0)),0)\n*($H187<=R$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E187,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H187-0.5,0)),0)\n*($H187<=S$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E187,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H187-0.5,0)),0)\n*($H187<=T$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E187,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H187-0.5,0)),0)\n*($H187<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E187,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H187-0.5,0)),0)\n*($H187<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E187,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H187-0.5,0)),0)\n*($H187<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C188)),$C$45:C188,,,-1)","v":"Easements"},null,"years",2028,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E188,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H188-0.5,0)),0)\n*($H188<=P$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E188,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H188-0.5,0)),0)\n*($H188<=Q$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E188,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H188-0.5,0)),0)\n*($H188<=R$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E188,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H188-0.5,0)),0)\n*($H188<=S$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E188,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H188-0.5,0)),0)\n*($H188<=T$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E188,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H188-0.5,0)),0)\n*($H188<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E188,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H188-0.5,0)),0)\n*($H188<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E188,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H188-0.5,0)),0)\n*($H188<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C189)),$C$45:C189,,,-1)","v":"Easements"},null,"years",2029,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E189,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H189-0.5,0)),0)\n*($H189<=Q$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E189,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H189-0.5,0)),0)\n*($H189<=R$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E189,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H189-0.5,0)),0)\n*($H189<=S$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E189,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H189-0.5,0)),0)\n*($H189<=T$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E189,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H189-0.5,0)),0)\n*($H189<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E189,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H189-0.5,0)),0)\n*($H189<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E189,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H189-0.5,0)),0)\n*($H189<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C190)),$C$45:C190,,,-1)","v":"Easements"},null,"years",2030,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E190,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H190-0.5,0)),0)\n*($H190<=R$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E190,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H190-0.5,0)),0)\n*($H190<=S$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E190,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H190-0.5,0)),0)\n*($H190<=T$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E190,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H190-0.5,0)),0)\n*($H190<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E190,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H190-0.5,0)),0)\n*($H190<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E190,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H190-0.5,0)),0)\n*($H190<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C191)),$C$45:C191,,,-1)","v":"Easements"},null,"years",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E191,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H191-0.5,0)),0)\n*($H191<=S$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E191,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H191-0.5,0)),0)\n*($H191<=T$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E191,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H191-0.5,0)),0)\n*($H191<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E191,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H191-0.5,0)),0)\n*($H191<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E191,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H191-0.5,0)),0)\n*($H191<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C192)),$C$45:C192,,,-1)","v":"Easements"},null,"years",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E192,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H192-0.5,0)),0)\n*($H192<=T$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E192,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H192-0.5,0)),0)\n*($H192<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E192,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H192-0.5,0)),0)\n*($H192<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E192,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H192-0.5,0)),0)\n*($H192<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C193)),$C$45:C193,,,-1)","v":"Easements"},null,"years",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E193,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H193-0.5,0)),0)\n*($H193<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E193,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H193-0.5,0)),0)\n*($H193<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E193,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H193-0.5,0)),0)\n*($H193<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C194)),$C$45:C194,,,-1)","v":"Easements"},null,"years",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E194,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H194-0.5,0)),0)\n*($H194<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E194,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H194-0.5,0)),0)\n*($H194<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C195)),$C$45:C195,,,-1)","v":"Easements"},null,"years",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E195,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H195-0.5,0)),0)\n*($H195<=W$3)","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C196)),$C$45:C196,,,-1)","v":"Easements"},null,"$m",2025,null,null,null,null,{"$f":"L240","v":0},{"$f":"M240","v":1.0167617897774139},{"$f":"N240","v":1.0370970255729621},{"$f":"O240","v":1.0578389660844214},{"$f":"P240","v":1.0789957454061099},{"$f":"Q240","v":1.100575660314232},{"$f":"R240","v":1.1225871735205166},{"$f":"S240","v":1.145038916990927},{"$f":"T240","v":1.1679396953307455},{"$f":"U240","v":1.1912984892373604},{"$f":"V240","v":1.2151244590221075}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C197)),$C$45:C197,,,-1)","v":"Easements"},null,"$m",2026,null,null,null,null,null,0,2.4715862102225872,2.5210179344270389,2.5714382931155799,2.6228670589778917,2.6753244001574497,2.7288308881605987,2.7834075059238108,2.839075656042287,2.8958571691631327]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C198)),$C$45:C198,,,-1)","v":"Easements"},null,"$m",2027,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C199)),$C$45:C199,,,-1)","v":"Easements"},null,"$m",2028,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C200)),$C$45:C200,,,-1)","v":"Easements"},null,"$m",2029,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C201)),$C$45:C201,,,-1)","v":"Easements"},null,"$m",2030,null,null,null,null,null,null,null,null,null,0,6.5301349999999996,6.6607376999999994,6.7939524539999994,6.9298315030799991,7.068428133141599]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C202)),$C$45:C202,,,-1)","v":"Easements"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"R246","v":0},{"$f":"S246","v":0},{"$f":"T246","v":0},{"$f":"U246","v":0},{"$f":"V246","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C203)),$C$45:C203,,,-1)","v":"Easements"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S247","v":0},{"$f":"T247","v":0},{"$f":"U247","v":0},{"$f":"V247","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C204)),$C$45:C204,,,-1)","v":"Easements"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T248","v":0},{"$f":"U248","v":0},{"$f":"V248","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C205)),$C$45:C205,,,-1)","v":"Easements"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U249","v":0},{"$f":"V249","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C206)),$C$45:C206,,,-1)","v":"Easements"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V250","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C207)),$C$45:C207,,,-1)","v":"Easements"},null,"$m",2025,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E207,Inputs!$D$414:$D$430,0),MATCH($H207,$D$3:$W$3,0))\n*($H207=M$3)","v":1.0167617897774139},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E207,Inputs!$D$414:$D$430,0),MATCH($H207,$D$3:$W$3,0))\n*($H207=N$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E207,Inputs!$D$414:$D$430,0),MATCH($H207,$D$3:$W$3,0))\n*($H207=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E207,Inputs!$D$414:$D$430,0),MATCH($H207,$D$3:$W$3,0))\n*($H207=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E207,Inputs!$D$414:$D$430,0),MATCH($H207,$D$3:$W$3,0))\n*($H207=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E207,Inputs!$D$414:$D$430,0),MATCH($H207,$D$3:$W$3,0))\n*($H207=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E207,Inputs!$D$414:$D$430,0),MATCH($H207,$D$3:$W$3,0))\n*($H207=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E207,Inputs!$D$414:$D$430,0),MATCH($H207,$D$3:$W$3,0))\n*($H207=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E207,Inputs!$D$414:$D$430,0),MATCH($H207,$D$3:$W$3,0))\n*($H207=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E207,Inputs!$D$414:$D$430,0),MATCH($H207,$D$3:$W$3,0))\n*($H207=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E207,Inputs!$D$414:$D$430,0),MATCH($H207,$D$3:$W$3,0))\n*($H207=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C208)),$C$45:C208,,,-1)","v":"Easements"},null,"$m",2026,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E208,Inputs!$D$414:$D$430,0),MATCH($H208,$D$3:$W$3,0))\n*($H208=N$3)","v":2.4715862102225872},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E208,Inputs!$D$414:$D$430,0),MATCH($H208,$D$3:$W$3,0))\n*($H208=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E208,Inputs!$D$414:$D$430,0),MATCH($H208,$D$3:$W$3,0))\n*($H208=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E208,Inputs!$D$414:$D$430,0),MATCH($H208,$D$3:$W$3,0))\n*($H208=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E208,Inputs!$D$414:$D$430,0),MATCH($H208,$D$3:$W$3,0))\n*($H208=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E208,Inputs!$D$414:$D$430,0),MATCH($H208,$D$3:$W$3,0))\n*($H208=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E208,Inputs!$D$414:$D$430,0),MATCH($H208,$D$3:$W$3,0))\n*($H208=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E208,Inputs!$D$414:$D$430,0),MATCH($H208,$D$3:$W$3,0))\n*($H208=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E208,Inputs!$D$414:$D$430,0),MATCH($H208,$D$3:$W$3,0))\n*($H208=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E208,Inputs!$D$414:$D$430,0),MATCH($H208,$D$3:$W$3,0))\n*($H208=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C209)),$C$45:C209,,,-1)","v":"Easements"},null,"$m",2027,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E209,Inputs!$D$414:$D$430,0),MATCH($H209,$D$3:$W$3,0))\n*($H209=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E209,Inputs!$D$414:$D$430,0),MATCH($H209,$D$3:$W$3,0))\n*($H209=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E209,Inputs!$D$414:$D$430,0),MATCH($H209,$D$3:$W$3,0))\n*($H209=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E209,Inputs!$D$414:$D$430,0),MATCH($H209,$D$3:$W$3,0))\n*($H209=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E209,Inputs!$D$414:$D$430,0),MATCH($H209,$D$3:$W$3,0))\n*($H209=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E209,Inputs!$D$414:$D$430,0),MATCH($H209,$D$3:$W$3,0))\n*($H209=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E209,Inputs!$D$414:$D$430,0),MATCH($H209,$D$3:$W$3,0))\n*($H209=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E209,Inputs!$D$414:$D$430,0),MATCH($H209,$D$3:$W$3,0))\n*($H209=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E209,Inputs!$D$414:$D$430,0),MATCH($H209,$D$3:$W$3,0))\n*($H209=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C210)),$C$45:C210,,,-1)","v":"Easements"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E210,Inputs!$D$414:$D$430,0),MATCH($H210,$D$3:$W$3,0))\n*($H210=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E210,Inputs!$D$414:$D$430,0),MATCH($H210,$D$3:$W$3,0))\n*($H210=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E210,Inputs!$D$414:$D$430,0),MATCH($H210,$D$3:$W$3,0))\n*($H210=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E210,Inputs!$D$414:$D$430,0),MATCH($H210,$D$3:$W$3,0))\n*($H210=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E210,Inputs!$D$414:$D$430,0),MATCH($H210,$D$3:$W$3,0))\n*($H210=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E210,Inputs!$D$414:$D$430,0),MATCH($H210,$D$3:$W$3,0))\n*($H210=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E210,Inputs!$D$414:$D$430,0),MATCH($H210,$D$3:$W$3,0))\n*($H210=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E210,Inputs!$D$414:$D$430,0),MATCH($H210,$D$3:$W$3,0))\n*($H210=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C211)),$C$45:C211,,,-1)","v":"Easements"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E211,Inputs!$D$414:$D$430,0),MATCH($H211,$D$3:$W$3,0))\n*($H211=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E211,Inputs!$D$414:$D$430,0),MATCH($H211,$D$3:$W$3,0))\n*($H211=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E211,Inputs!$D$414:$D$430,0),MATCH($H211,$D$3:$W$3,0))\n*($H211=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E211,Inputs!$D$414:$D$430,0),MATCH($H211,$D$3:$W$3,0))\n*($H211=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E211,Inputs!$D$414:$D$430,0),MATCH($H211,$D$3:$W$3,0))\n*($H211=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E211,Inputs!$D$414:$D$430,0),MATCH($H211,$D$3:$W$3,0))\n*($H211=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E211,Inputs!$D$414:$D$430,0),MATCH($H211,$D$3:$W$3,0))\n*($H211=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C212)),$C$45:C212,,,-1)","v":"Easements"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E212,Inputs!$D$414:$D$430,0),MATCH($H212,$D$3:$W$3,0))\n*($H212=R$3)","v":6.5301349999999996},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E212,Inputs!$D$414:$D$430,0),MATCH($H212,$D$3:$W$3,0))\n*($H212=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E212,Inputs!$D$414:$D$430,0),MATCH($H212,$D$3:$W$3,0))\n*($H212=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E212,Inputs!$D$414:$D$430,0),MATCH($H212,$D$3:$W$3,0))\n*($H212=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E212,Inputs!$D$414:$D$430,0),MATCH($H212,$D$3:$W$3,0))\n*($H212=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E212,Inputs!$D$414:$D$430,0),MATCH($H212,$D$3:$W$3,0))\n*($H212=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C213)),$C$45:C213,,,-1)","v":"Easements"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E213,Inputs!$D$414:$D$430,0),MATCH($H213,$D$3:$W$3,0))\n*($H213=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E213,Inputs!$D$414:$D$430,0),MATCH($H213,$D$3:$W$3,0))\n*($H213=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E213,Inputs!$D$414:$D$430,0),MATCH($H213,$D$3:$W$3,0))\n*($H213=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E213,Inputs!$D$414:$D$430,0),MATCH($H213,$D$3:$W$3,0))\n*($H213=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E213,Inputs!$D$414:$D$430,0),MATCH($H213,$D$3:$W$3,0))\n*($H213=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C214)),$C$45:C214,,,-1)","v":"Easements"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E214,Inputs!$D$414:$D$430,0),MATCH($H214,$D$3:$W$3,0))\n*($H214=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E214,Inputs!$D$414:$D$430,0),MATCH($H214,$D$3:$W$3,0))\n*($H214=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E214,Inputs!$D$414:$D$430,0),MATCH($H214,$D$3:$W$3,0))\n*($H214=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E214,Inputs!$D$414:$D$430,0),MATCH($H214,$D$3:$W$3,0))\n*($H214=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C215)),$C$45:C215,,,-1)","v":"Easements"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E215,Inputs!$D$414:$D$430,0),MATCH($H215,$D$3:$W$3,0))\n*($H215=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E215,Inputs!$D$414:$D$430,0),MATCH($H215,$D$3:$W$3,0))\n*($H215=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E215,Inputs!$D$414:$D$430,0),MATCH($H215,$D$3:$W$3,0))\n*($H215=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C216)),$C$45:C216,,,-1)","v":"Easements"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E216,Inputs!$D$414:$D$430,0),MATCH($H216,$D$3:$W$3,0))\n*($H216=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E216,Inputs!$D$414:$D$430,0),MATCH($H216,$D$3:$W$3,0))\n*($H216=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C217)),$C$45:C217,,,-1)","v":"Easements"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E217,Inputs!$D$414:$D$430,0),MATCH($H217,$D$3:$W$3,0))\n*($H217=W$3)","v":0}]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C218)),$C$45:C218,,,-1)","v":"Easements"},null,"$m",2025,null,null,null,null,{"$f":"-IFERROR(M207/M185/2,0)\n-((M196/MAX(M185,1)\n*(M185>0)))","v":0},{"$f":"-IFERROR(N207/N185/2,0)\n-((N196/MAX(N185,1)\n*(N185>0)))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C219)),$C$45:C219,,,-1)","v":"Easements"},null,"$m",2026,null,null,null,null,null,{"$f":"-IFERROR(N208/N186/2,0)\n-((N197/MAX(N186,1)\n*(N186>0)))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C220)),$C$45:C220,,,-1)","v":"Easements"},null,"$m",2027,null,null,null,null,null,null,{"$f":"-IFERROR(O209/O187/2,0)\n-((O198/MAX(O187,1)\n*(O187>0)))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C221)),$C$45:C221,,,-1)","v":"Easements"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"-IFERROR(P210/P188/2,0)\n-((P199/MAX(P188,1)\n*(P188>0)))","v":0},0,0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C222)),$C$45:C222,,,-1)","v":"Easements"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(Q211/Q189/2,0)\n-((Q200/MAX(Q189,1)\n*(Q189>0)))","v":0},0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C223)),$C$45:C223,,,-1)","v":"Easements"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(R212/R190/2,0)\n-((R201/MAX(R190,1)\n*(R190>0)))","v":0},0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C224)),$C$45:C224,,,-1)","v":"Easements"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(S213/S191/2,0)\n-((S202/MAX(S191,1)\n*(S191>0)))","v":0},0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C225)),$C$45:C225,,,-1)","v":"Easements"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(T214/T192/2,0)\n-((T203/MAX(T192,1)\n*(T192>0)))","v":0},0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C226)),$C$45:C226,,,-1)","v":"Easements"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(U215/U193/2,0)\n-((U204/MAX(U193,1)\n*(U193>0)))","v":0},0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C227)),$C$45:C227,,,-1)","v":"Easements"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(V216/V194/2,0)\n-((V205/MAX(V194,1)\n*(V194>0)))","v":0},0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C228)),$C$45:C228,,,-1)","v":"Easements"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(W217/W195/2,0)\n-((W206/MAX(W195,1)\n*(W195>0)))","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C229)),$C$45:C229,,,-1)","v":"Easements"},null,"$m",2025,null,null,null,null,{"$f":"((M196+M218*(M$3>$H229))*M$43)","v":0},2.0335235795548297E-2,2.0741940511459261E-2,2.1156779321688447E-2,2.1579914908122215E-2,2.2011513206284659E-2,2.2451743470410353E-2,2.2900778339818559E-2,2.3358793906614932E-2,2.3825969784747228E-2,2.4302489180442172E-2]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C230)),$C$45:C230,,,-1)","v":"Easements"},null,"$m",2026,null,null,null,null,null,{"$f":"((N197+N219*(N$3>$H230))*N$43)","v":0},4.9431724204451785E-2,5.042035868854082E-2,5.1428765862311647E-2,5.245734117955788E-2,5.3506488003149041E-2,5.4576617763212022E-2,5.5668150118476263E-2,5.678151312084579E-2,5.7917143383262704E-2]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C231)),$C$45:C231,,,-1)","v":"Easements"},null,"$m",2027,null,null,null,null,null,null,{"$f":"((O198+O220*(O$3>$H231))*O$43)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C232)),$C$45:C232,,,-1)","v":"Easements"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"((P199+P221*(P$3>$H232))*P$43)","v":0},0,0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C233)),$C$45:C233,,,-1)","v":"Easements"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"((Q200+Q222*(Q$3>$H233))*Q$43)","v":0},0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C234)),$C$45:C234,,,-1)","v":"Easements"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"((R201+R223*(R$3>$H234))*R$43)","v":0},0.1306027000000001,0.1332147540000001,0.13587904908000012,0.13859663006160011,0.1413685626628321]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C235)),$C$45:C235,,,-1)","v":"Easements"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"((S202+S224*(S$3>$H235))*S$43)","v":0},{"$f":"((T202+T224*(T$3>$H235))*T$43)","v":0},{"$f":"((U202+U224*(U$3>$H235))*U$43)","v":0},{"$f":"((V202+V224*(V$3>$H235))*V$43)","v":0},{"$f":"((W202+W224*(W$3>$H235))*W$43)","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C236)),$C$45:C236,,,-1)","v":"Easements"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((T203+T225*(T$3>$H236))*T$43)","v":0},{"$f":"((U203+U225*(U$3>$H236))*U$43)","v":0},{"$f":"((V203+V225*(V$3>$H236))*V$43)","v":0},{"$f":"((W203+W225*(W$3>$H236))*W$43)","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C237)),$C$45:C237,,,-1)","v":"Easements"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U204+U226*(U$3>$H237))*U$43)","v":0},{"$f":"((V204+V226*(V$3>$H237))*V$43)","v":0},{"$f":"((W204+W226*(W$3>$H237))*W$43)","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C238)),$C$45:C238,,,-1)","v":"Easements"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((V205+V227*(V$3>$H238))*V$43)","v":0},{"$f":"((W205+W227*(W$3>$H238))*W$43)","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C239)),$C$45:C239,,,-1)","v":"Easements"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((W206+W228*(W$3>$H239))*W$43)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C240)),$C$45:C240,,,-1)","v":"Easements"},null,"$m",2025,null,null,null,null,{"$f":"SUM(M196,M207,M229,M218)","v":1.0167617897774139},1.0370970255729621,1.0578389660844214,1.0789957454061099,1.100575660314232,1.1225871735205166,1.145038916990927,1.1679396953307455,1.1912984892373604,1.2151244590221075,1.2394269482025497]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C241)),$C$45:C241,,,-1)","v":"Easements"},null,"$m",2026,null,null,null,null,null,{"$f":"SUM(N197,N208,N230,N219)","v":2.4715862102225872},2.5210179344270389,2.5714382931155799,2.6228670589778917,2.6753244001574497,2.7288308881605987,2.7834075059238108,2.839075656042287,2.8958571691631327,2.9537743125463956]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C242)),$C$45:C242,,,-1)","v":"Easements"},null,"$m",2027,null,null,null,null,null,null,{"$f":"SUM(O198,O209,O231,O220)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C243)),$C$45:C243,,,-1)","v":"Easements"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"SUM(P199,P210,P232,P221)","v":0},0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C244)),$C$45:C244,,,-1)","v":"Easements"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"SUM(Q200,Q211,Q233,Q222)","v":0},0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C245)),$C$45:C245,,,-1)","v":"Easements"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R201,R212,R234,R223)","v":6.5301349999999996},6.6607376999999994,6.7939524539999994,6.9298315030799991,7.068428133141599,7.2097966958044308]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C246)),$C$45:C246,,,-1)","v":"Easements"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S202,S213,S235,S224)","v":0},{"$f":"SUM(T202,T213,T235,T224)","v":0},{"$f":"SUM(U202,U213,U235,U224)","v":0},{"$f":"SUM(V202,V213,V235,V224)","v":0},{"$f":"SUM(W202,W213,W235,W224)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C247)),$C$45:C247,,,-1)","v":"Easements"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T203,T214,T236,T225)","v":0},{"$f":"SUM(U203,U214,U236,U225)","v":0},{"$f":"SUM(V203,V214,V236,V225)","v":0},{"$f":"SUM(W203,W214,W236,W225)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C248)),$C$45:C248,,,-1)","v":"Easements"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U204,U215,U237,U226)","v":0},{"$f":"SUM(V204,V215,V237,V226)","v":0},{"$f":"SUM(W204,W215,W237,W226)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C249)),$C$45:C249,,,-1)","v":"Easements"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V205,V216,V238,V227)","v":0},{"$f":"SUM(W205,W216,W238,W227)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C250)),$C$45:C250,,,-1)","v":"Easements"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W206,W217,W239,W228)","v":0}]
[]
[null,null,{"$f":"INDEX(Inputs!$D$374:$D$389,MATCH(0,COUNTIF($C$44:C251,Inputs!$D$374:$D$389),0))","v":"Furniture and fittings"}]
[]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C254)),$C$45:C254,,,-1)","v":"Furniture and fittings"},null,"years",2025,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E254,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(M$3-$H254-0.5,0)),0)\n*($H254<=M$3)","v":16.7},{"$f":"MAX((_xlfn.XLOOKUP($E254,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H254-0.5,0)),0)\n*($H254<=N$3)","v":16.2},{"$f":"MAX((_xlfn.XLOOKUP($E254,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H254-0.5,0)),0)\n*($H254<=O$3)","v":15.2},{"$f":"MAX((_xlfn.XLOOKUP($E254,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H254-0.5,0)),0)\n*($H254<=P$3)","v":14.2},{"$f":"MAX((_xlfn.XLOOKUP($E254,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H254-0.5,0)),0)\n*($H254<=Q$3)","v":13.2},{"$f":"MAX((_xlfn.XLOOKUP($E254,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H254-0.5,0)),0)\n*($H254<=R$3)","v":12.2},{"$f":"MAX((_xlfn.XLOOKUP($E254,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H254-0.5,0)),0)\n*($H254<=S$3)","v":11.2},{"$f":"MAX((_xlfn.XLOOKUP($E254,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H254-0.5,0)),0)\n*($H254<=T$3)","v":10.199999999999999},{"$f":"MAX((_xlfn.XLOOKUP($E254,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H254-0.5,0)),0)\n*($H254<=U$3)","v":9.1999999999999993},{"$f":"MAX((_xlfn.XLOOKUP($E254,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H254-0.5,0)),0)\n*($H254<=V$3)","v":8.1999999999999993},{"$f":"MAX((_xlfn.XLOOKUP($E254,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H254-0.5,0)),0)\n*($H254<=W$3)","v":7.1999999999999993}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C255)),$C$45:C255,,,-1)","v":"Furniture and fittings"},null,"years",2026,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E255,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H255-0.5,0)),0)\n*($H255<=N$3)","v":16.7},{"$f":"MAX((_xlfn.XLOOKUP($E255,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H255-0.5,0)),0)\n*($H255<=O$3)","v":16.2},{"$f":"MAX((_xlfn.XLOOKUP($E255,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H255-0.5,0)),0)\n*($H255<=P$3)","v":15.2},{"$f":"MAX((_xlfn.XLOOKUP($E255,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H255-0.5,0)),0)\n*($H255<=Q$3)","v":14.2},{"$f":"MAX((_xlfn.XLOOKUP($E255,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H255-0.5,0)),0)\n*($H255<=R$3)","v":13.2},{"$f":"MAX((_xlfn.XLOOKUP($E255,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H255-0.5,0)),0)\n*($H255<=S$3)","v":12.2},{"$f":"MAX((_xlfn.XLOOKUP($E255,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H255-0.5,0)),0)\n*($H255<=T$3)","v":11.2},{"$f":"MAX((_xlfn.XLOOKUP($E255,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H255-0.5,0)),0)\n*($H255<=U$3)","v":10.199999999999999},{"$f":"MAX((_xlfn.XLOOKUP($E255,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H255-0.5,0)),0)\n*($H255<=V$3)","v":9.1999999999999993},{"$f":"MAX((_xlfn.XLOOKUP($E255,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H255-0.5,0)),0)\n*($H255<=W$3)","v":8.1999999999999993}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C256)),$C$45:C256,,,-1)","v":"Furniture and fittings"},null,"years",2027,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E256,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H256-0.5,0)),0)\n*($H256<=O$3)","v":16.7},{"$f":"MAX((_xlfn.XLOOKUP($E256,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H256-0.5,0)),0)\n*($H256<=P$3)","v":16.2},{"$f":"MAX((_xlfn.XLOOKUP($E256,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H256-0.5,0)),0)\n*($H256<=Q$3)","v":15.2},{"$f":"MAX((_xlfn.XLOOKUP($E256,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H256-0.5,0)),0)\n*($H256<=R$3)","v":14.2},{"$f":"MAX((_xlfn.XLOOKUP($E256,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H256-0.5,0)),0)\n*($H256<=S$3)","v":13.2},{"$f":"MAX((_xlfn.XLOOKUP($E256,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H256-0.5,0)),0)\n*($H256<=T$3)","v":12.2},{"$f":"MAX((_xlfn.XLOOKUP($E256,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H256-0.5,0)),0)\n*($H256<=U$3)","v":11.2},{"$f":"MAX((_xlfn.XLOOKUP($E256,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H256-0.5,0)),0)\n*($H256<=V$3)","v":10.199999999999999},{"$f":"MAX((_xlfn.XLOOKUP($E256,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H256-0.5,0)),0)\n*($H256<=W$3)","v":9.1999999999999993}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C257)),$C$45:C257,,,-1)","v":"Furniture and fittings"},null,"years",2028,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E257,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H257-0.5,0)),0)\n*($H257<=P$3)","v":16.7},{"$f":"MAX((_xlfn.XLOOKUP($E257,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H257-0.5,0)),0)\n*($H257<=Q$3)","v":16.2},{"$f":"MAX((_xlfn.XLOOKUP($E257,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H257-0.5,0)),0)\n*($H257<=R$3)","v":15.2},{"$f":"MAX((_xlfn.XLOOKUP($E257,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H257-0.5,0)),0)\n*($H257<=S$3)","v":14.2},{"$f":"MAX((_xlfn.XLOOKUP($E257,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H257-0.5,0)),0)\n*($H257<=T$3)","v":13.2},{"$f":"MAX((_xlfn.XLOOKUP($E257,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H257-0.5,0)),0)\n*($H257<=U$3)","v":12.2},{"$f":"MAX((_xlfn.XLOOKUP($E257,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H257-0.5,0)),0)\n*($H257<=V$3)","v":11.2},{"$f":"MAX((_xlfn.XLOOKUP($E257,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H257-0.5,0)),0)\n*($H257<=W$3)","v":10.199999999999999}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C258)),$C$45:C258,,,-1)","v":"Furniture and fittings"},null,"years",2029,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E258,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H258-0.5,0)),0)\n*($H258<=Q$3)","v":16.7},{"$f":"MAX((_xlfn.XLOOKUP($E258,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H258-0.5,0)),0)\n*($H258<=R$3)","v":16.2},{"$f":"MAX((_xlfn.XLOOKUP($E258,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H258-0.5,0)),0)\n*($H258<=S$3)","v":15.2},{"$f":"MAX((_xlfn.XLOOKUP($E258,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H258-0.5,0)),0)\n*($H258<=T$3)","v":14.2},{"$f":"MAX((_xlfn.XLOOKUP($E258,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H258-0.5,0)),0)\n*($H258<=U$3)","v":13.2},{"$f":"MAX((_xlfn.XLOOKUP($E258,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H258-0.5,0)),0)\n*($H258<=V$3)","v":12.2},{"$f":"MAX((_xlfn.XLOOKUP($E258,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H258-0.5,0)),0)\n*($H258<=W$3)","v":11.2}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C259)),$C$45:C259,,,-1)","v":"Furniture and fittings"},null,"years",2030,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E259,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H259-0.5,0)),0)\n*($H259<=R$3)","v":16.7},{"$f":"MAX((_xlfn.XLOOKUP($E259,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H259-0.5,0)),0)\n*($H259<=S$3)","v":16.2},{"$f":"MAX((_xlfn.XLOOKUP($E259,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H259-0.5,0)),0)\n*($H259<=T$3)","v":15.2},{"$f":"MAX((_xlfn.XLOOKUP($E259,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H259-0.5,0)),0)\n*($H259<=U$3)","v":14.2},{"$f":"MAX((_xlfn.XLOOKUP($E259,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H259-0.5,0)),0)\n*($H259<=V$3)","v":13.2},{"$f":"MAX((_xlfn.XLOOKUP($E259,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H259-0.5,0)),0)\n*($H259<=W$3)","v":12.2}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C260)),$C$45:C260,,,-1)","v":"Furniture and fittings"},null,"years",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E260,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H260-0.5,0)),0)\n*($H260<=S$3)","v":16.7},{"$f":"MAX((_xlfn.XLOOKUP($E260,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H260-0.5,0)),0)\n*($H260<=T$3)","v":16.2},{"$f":"MAX((_xlfn.XLOOKUP($E260,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H260-0.5,0)),0)\n*($H260<=U$3)","v":15.2},{"$f":"MAX((_xlfn.XLOOKUP($E260,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H260-0.5,0)),0)\n*($H260<=V$3)","v":14.2},{"$f":"MAX((_xlfn.XLOOKUP($E260,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H260-0.5,0)),0)\n*($H260<=W$3)","v":13.2}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C261)),$C$45:C261,,,-1)","v":"Furniture and fittings"},null,"years",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E261,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H261-0.5,0)),0)\n*($H261<=T$3)","v":16.7},{"$f":"MAX((_xlfn.XLOOKUP($E261,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H261-0.5,0)),0)\n*($H261<=U$3)","v":16.2},{"$f":"MAX((_xlfn.XLOOKUP($E261,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H261-0.5,0)),0)\n*($H261<=V$3)","v":15.2},{"$f":"MAX((_xlfn.XLOOKUP($E261,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H261-0.5,0)),0)\n*($H261<=W$3)","v":14.2}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C262)),$C$45:C262,,,-1)","v":"Furniture and fittings"},null,"years",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E262,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H262-0.5,0)),0)\n*($H262<=U$3)","v":16.7},{"$f":"MAX((_xlfn.XLOOKUP($E262,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H262-0.5,0)),0)\n*($H262<=V$3)","v":16.2},{"$f":"MAX((_xlfn.XLOOKUP($E262,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H262-0.5,0)),0)\n*($H262<=W$3)","v":15.2}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C263)),$C$45:C263,,,-1)","v":"Furniture and fittings"},null,"years",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E263,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H263-0.5,0)),0)\n*($H263<=V$3)","v":16.7},{"$f":"MAX((_xlfn.XLOOKUP($E263,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H263-0.5,0)),0)\n*($H263<=W$3)","v":16.2}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C264)),$C$45:C264,,,-1)","v":"Furniture and fittings"},null,"years",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E264,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H264-0.5,0)),0)\n*($H264<=W$3)","v":16.7}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C265)),$C$45:C265,,,-1)","v":"Furniture and fittings"},null,"$m",2025,null,null,null,null,{"$f":"L309","v":0},{"$f":"M309","v":2.121037868263473},{"$f":"N309","v":2.0299117968862275},{"$f":"O309","v":1.9342922675065868},{"$f":"P309","v":1.8340359922330061},{"$f":"Q309","v":1.7289957490414793},{"$f":"R309","v":1.6190202817253982},{"$f":"S309","v":1.5039541974170574},{"$f":"T309","v":1.3836378616236928},{"$f":"U309","v":1.2579072907196269},{"$f":"V309","v":1.1265940418347489}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C266)),$C$45:C266,,,-1)","v":"Furniture and fittings"},null,"$m",2026,null,null,null,null,null,0,1.5971085269461076,1.5284920124550896,1.4564919939736525,1.3810005779479759,1.3019069084836827,1.2190970920096387,1.1324541201132394,1.0418577905041801,0.94718462606271325]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C267)),$C$45:C267,,,-1)","v":"Furniture and fittings"},null,"$m",2027,null,null,null,null,null,null,0,13.13934315026321,12.57483803714079,11.982496982233368,11.361432349914793,10.710732133510581,10.029459335510236,9.3166513327364715,8.5713192261175539]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C268)),$C$45:C268,,,-1)","v":"Furniture and fittings"},null,"$m",2028,null,null,null,null,null,null,null,0,1.8148404071856288,1.736869485988024,1.6550537917796408,1.5692707220085271,1.4793943079298568,1.3852951289992366,1.2868402251882194]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C269)),$C$45:C269,,,-1)","v":"Furniture and fittings"},null,"$m",2029,null,null,null,null,null,null,null,null,0,1.8511284071856284,1.7715984459880236,1.6881468349796402,1.6006485201525265,1.5089750139983362,1.4129943081899174]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C270)),$C$45:C270,,,-1)","v":"Furniture and fittings"},null,"$m",2030,null,null,null,null,null,null,null,null,null,0,1.888151712574847,1.8070311204790388,1.7219104440143682,1.6326621280429194,1.5391551152550069]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C271)),$C$45:C271,,,-1)","v":"Furniture and fittings"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"R315","v":0},{"$f":"S315","v":1.9259142035928141},{"$f":"T315","v":1.8431712229940118},{"$f":"U315","v":1.7563481574898203},{"$f":"V315","v":1.6653149008762633}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C272)),$C$45:C272,,,-1)","v":"Furniture and fittings"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S316","v":0},{"$f":"T316","v":1.964431401197605},{"$f":"U316","v":1.8800336076646711},{"$f":"V316","v":1.7914741298299406}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C273)),$C$45:C273,,,-1)","v":"Furniture and fittings"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T317","v":0},{"$f":"U317","v":1.613385161676647},{"$f":"V317","v":1.5440693547305393}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C274)),$C$45:C274,,,-1)","v":"Furniture and fittings"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U318","v":0},{"$f":"V318","v":2.4341295449101796}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C275)),$C$45:C275,,,-1)","v":"Furniture and fittings"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V319","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C276)),$C$45:C276,,,-1)","v":"Furniture and fittings"},null,"$m",2025,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E276,Inputs!$D$414:$D$430,0),MATCH($H276,$D$3:$W$3,0))\n*($H276=M$3)","v":2.1865019999999999},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E276,Inputs!$D$414:$D$430,0),MATCH($H276,$D$3:$W$3,0))\n*($H276=N$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E276,Inputs!$D$414:$D$430,0),MATCH($H276,$D$3:$W$3,0))\n*($H276=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E276,Inputs!$D$414:$D$430,0),MATCH($H276,$D$3:$W$3,0))\n*($H276=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E276,Inputs!$D$414:$D$430,0),MATCH($H276,$D$3:$W$3,0))\n*($H276=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E276,Inputs!$D$414:$D$430,0),MATCH($H276,$D$3:$W$3,0))\n*($H276=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E276,Inputs!$D$414:$D$430,0),MATCH($H276,$D$3:$W$3,0))\n*($H276=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E276,Inputs!$D$414:$D$430,0),MATCH($H276,$D$3:$W$3,0))\n*($H276=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E276,Inputs!$D$414:$D$430,0),MATCH($H276,$D$3:$W$3,0))\n*($H276=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E276,Inputs!$D$414:$D$430,0),MATCH($H276,$D$3:$W$3,0))\n*($H276=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E276,Inputs!$D$414:$D$430,0),MATCH($H276,$D$3:$W$3,0))\n*($H276=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C277)),$C$45:C277,,,-1)","v":"Furniture and fittings"},null,"$m",2026,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E277,Inputs!$D$414:$D$430,0),MATCH($H277,$D$3:$W$3,0))\n*($H277=N$3)","v":1.6464019999999999},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E277,Inputs!$D$414:$D$430,0),MATCH($H277,$D$3:$W$3,0))\n*($H277=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E277,Inputs!$D$414:$D$430,0),MATCH($H277,$D$3:$W$3,0))\n*($H277=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E277,Inputs!$D$414:$D$430,0),MATCH($H277,$D$3:$W$3,0))\n*($H277=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E277,Inputs!$D$414:$D$430,0),MATCH($H277,$D$3:$W$3,0))\n*($H277=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E277,Inputs!$D$414:$D$430,0),MATCH($H277,$D$3:$W$3,0))\n*($H277=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E277,Inputs!$D$414:$D$430,0),MATCH($H277,$D$3:$W$3,0))\n*($H277=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E277,Inputs!$D$414:$D$430,0),MATCH($H277,$D$3:$W$3,0))\n*($H277=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E277,Inputs!$D$414:$D$430,0),MATCH($H277,$D$3:$W$3,0))\n*($H277=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E277,Inputs!$D$414:$D$430,0),MATCH($H277,$D$3:$W$3,0))\n*($H277=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C278)),$C$45:C278,,,-1)","v":"Furniture and fittings"},null,"$m",2027,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E278,Inputs!$D$414:$D$430,0),MATCH($H278,$D$3:$W$3,0))\n*($H278=O$3)","v":13.544878432678741},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E278,Inputs!$D$414:$D$430,0),MATCH($H278,$D$3:$W$3,0))\n*($H278=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E278,Inputs!$D$414:$D$430,0),MATCH($H278,$D$3:$W$3,0))\n*($H278=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E278,Inputs!$D$414:$D$430,0),MATCH($H278,$D$3:$W$3,0))\n*($H278=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E278,Inputs!$D$414:$D$430,0),MATCH($H278,$D$3:$W$3,0))\n*($H278=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E278,Inputs!$D$414:$D$430,0),MATCH($H278,$D$3:$W$3,0))\n*($H278=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E278,Inputs!$D$414:$D$430,0),MATCH($H278,$D$3:$W$3,0))\n*($H278=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E278,Inputs!$D$414:$D$430,0),MATCH($H278,$D$3:$W$3,0))\n*($H278=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E278,Inputs!$D$414:$D$430,0),MATCH($H278,$D$3:$W$3,0))\n*($H278=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C279)),$C$45:C279,,,-1)","v":"Furniture and fittings"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E279,Inputs!$D$414:$D$430,0),MATCH($H279,$D$3:$W$3,0))\n*($H279=P$3)","v":1.870854},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E279,Inputs!$D$414:$D$430,0),MATCH($H279,$D$3:$W$3,0))\n*($H279=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E279,Inputs!$D$414:$D$430,0),MATCH($H279,$D$3:$W$3,0))\n*($H279=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E279,Inputs!$D$414:$D$430,0),MATCH($H279,$D$3:$W$3,0))\n*($H279=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E279,Inputs!$D$414:$D$430,0),MATCH($H279,$D$3:$W$3,0))\n*($H279=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E279,Inputs!$D$414:$D$430,0),MATCH($H279,$D$3:$W$3,0))\n*($H279=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E279,Inputs!$D$414:$D$430,0),MATCH($H279,$D$3:$W$3,0))\n*($H279=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E279,Inputs!$D$414:$D$430,0),MATCH($H279,$D$3:$W$3,0))\n*($H279=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C280)),$C$45:C280,,,-1)","v":"Furniture and fittings"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E280,Inputs!$D$414:$D$430,0),MATCH($H280,$D$3:$W$3,0))\n*($H280=Q$3)","v":1.9082619999999997},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E280,Inputs!$D$414:$D$430,0),MATCH($H280,$D$3:$W$3,0))\n*($H280=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E280,Inputs!$D$414:$D$430,0),MATCH($H280,$D$3:$W$3,0))\n*($H280=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E280,Inputs!$D$414:$D$430,0),MATCH($H280,$D$3:$W$3,0))\n*($H280=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E280,Inputs!$D$414:$D$430,0),MATCH($H280,$D$3:$W$3,0))\n*($H280=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E280,Inputs!$D$414:$D$430,0),MATCH($H280,$D$3:$W$3,0))\n*($H280=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E280,Inputs!$D$414:$D$430,0),MATCH($H280,$D$3:$W$3,0))\n*($H280=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C281)),$C$45:C281,,,-1)","v":"Furniture and fittings"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E281,Inputs!$D$414:$D$430,0),MATCH($H281,$D$3:$W$3,0))\n*($H281=R$3)","v":1.9464279999999967},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E281,Inputs!$D$414:$D$430,0),MATCH($H281,$D$3:$W$3,0))\n*($H281=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E281,Inputs!$D$414:$D$430,0),MATCH($H281,$D$3:$W$3,0))\n*($H281=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E281,Inputs!$D$414:$D$430,0),MATCH($H281,$D$3:$W$3,0))\n*($H281=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E281,Inputs!$D$414:$D$430,0),MATCH($H281,$D$3:$W$3,0))\n*($H281=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E281,Inputs!$D$414:$D$430,0),MATCH($H281,$D$3:$W$3,0))\n*($H281=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C282)),$C$45:C282,,,-1)","v":"Furniture and fittings"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E282,Inputs!$D$414:$D$430,0),MATCH($H282,$D$3:$W$3,0))\n*($H282=S$3)","v":1.9853559999999997},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E282,Inputs!$D$414:$D$430,0),MATCH($H282,$D$3:$W$3,0))\n*($H282=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E282,Inputs!$D$414:$D$430,0),MATCH($H282,$D$3:$W$3,0))\n*($H282=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E282,Inputs!$D$414:$D$430,0),MATCH($H282,$D$3:$W$3,0))\n*($H282=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E282,Inputs!$D$414:$D$430,0),MATCH($H282,$D$3:$W$3,0))\n*($H282=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C283)),$C$45:C283,,,-1)","v":"Furniture and fittings"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E283,Inputs!$D$414:$D$430,0),MATCH($H283,$D$3:$W$3,0))\n*($H283=T$3)","v":2.0250620000000001},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E283,Inputs!$D$414:$D$430,0),MATCH($H283,$D$3:$W$3,0))\n*($H283=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E283,Inputs!$D$414:$D$430,0),MATCH($H283,$D$3:$W$3,0))\n*($H283=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E283,Inputs!$D$414:$D$430,0),MATCH($H283,$D$3:$W$3,0))\n*($H283=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C284)),$C$45:C284,,,-1)","v":"Furniture and fittings"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E284,Inputs!$D$414:$D$430,0),MATCH($H284,$D$3:$W$3,0))\n*($H284=U$3)","v":1.6631810000000002},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E284,Inputs!$D$414:$D$430,0),MATCH($H284,$D$3:$W$3,0))\n*($H284=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E284,Inputs!$D$414:$D$430,0),MATCH($H284,$D$3:$W$3,0))\n*($H284=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C285)),$C$45:C285,,,-1)","v":"Furniture and fittings"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E285,Inputs!$D$414:$D$430,0),MATCH($H285,$D$3:$W$3,0))\n*($H285=V$3)","v":2.5092569999999998},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E285,Inputs!$D$414:$D$430,0),MATCH($H285,$D$3:$W$3,0))\n*($H285=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C286)),$C$45:C286,,,-1)","v":"Furniture and fittings"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E286,Inputs!$D$414:$D$430,0),MATCH($H286,$D$3:$W$3,0))\n*($H286=W$3)","v":2.1490119999999999}]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C287)),$C$45:C287,,,-1)","v":"Furniture and fittings"},null,"$m",2025,null,null,null,null,{"$f":"-IFERROR(M276/M254/2,0)\n-((M265/MAX(M254,1)\n*(M254>0)))","v":-6.5464131736526945E-2},{"$f":"-IFERROR(N276/N254/2,0)\n-((N265/MAX(N254,1)\n*(N254>0)))","v":-0.13092826347305389},-0.13354682874251497,-0.13621776531736526,-0.13894212062371258,-0.14172096303618684,-0.14455538229691056,-0.14744648994284879,-0.15039541974170575,-0.1534033281365399,-0.15647139469927068]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C288)),$C$45:C288,,,-1)","v":"Furniture and fittings"},null,"$m",2026,null,null,null,null,null,{"$f":"-IFERROR(N277/N255/2,0)\n-((N266/MAX(N255,1)\n*(N255>0)))","v":-4.9293473053892214E-2},-9.8586946107784429E-2,-0.10055868502994011,-0.10256985873053891,-0.1046212559051497,-0.1067136810232527,-0.10884795464371774,-0.11102491373659211,-0.11324541201132393,-0.11551032025155041]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C289)),$C$45:C289,,,-1)","v":"Furniture and fittings"},null,"$m",2027,null,null,null,null,null,null,{"$f":"-IFERROR(O278/O256/2,0)\n-((O267/MAX(O256,1)\n*(O256>0)))","v":-0.40553528241553122},-0.81107056483106243,-0.82729197612768357,-0.84383781565023719,-0.86071457196324197,-0.87792886340250664,-0.89548744067055686,-0.91339718948396786,-0.93166513327364719]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C290)),$C$45:C290,,,-1)","v":"Furniture and fittings"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"-IFERROR(P279/P257/2,0)\n-((P268/MAX(P257,1)\n*(P257>0)))","v":-5.6013592814371259E-2},-0.11202718562874252,-0.11426772934131738,-0.11655308392814373,-0.11888414560670661,-0.12126182851884074,-0.12368706508921756,-0.12616080639100191]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C291)),$C$45:C291,,,-1)","v":"Furniture and fittings"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(Q280/Q258/2,0)\n-((Q269/MAX(Q258,1)\n*(Q258>0)))","v":-5.7133592814371248E-2},-0.1142671856287425,-0.11655252934131735,-0.11888357992814369,-0.12126125152670655,-0.12368647655724069,-0.12616020608838549]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C292)),$C$45:C292,,,-1)","v":"Furniture and fittings"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(R281/R259/2,0)\n-((R270/MAX(R259,1)\n*(R259>0)))","v":-5.8276287425149606E-2},-0.11655257485029921,-0.11888362634730519,-0.12126129887425129,-0.12368652485173633,-0.12616025534877107]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C293)),$C$45:C293,,,-1)","v":"Furniture and fittings"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(S282/S260/2,0)\n-((S271/MAX(S260,1)\n*(S260>0)))","v":-5.9441796407185624E-2},-0.11888359281437125,-0.12126126467065867,-0.12368648996407186,-0.12616021976335329]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C294)),$C$45:C294,,,-1)","v":"Furniture and fittings"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(T283/T261/2,0)\n-((T272/MAX(T261,1)\n*(T261>0)))","v":-6.0630598802395214E-2},-0.12126119760479044,-0.12368642155688626,-0.126160149988024]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C295)),$C$45:C295,,,-1)","v":"Furniture and fittings"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(U284/U262/2,0)\n-((U273/MAX(U262,1)\n*(U262>0)))","v":-4.9795838323353304E-2},-9.9591676646706609E-2,-0.10158351017964075]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C296)),$C$45:C296,,,-1)","v":"Furniture and fittings"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(V285/V263/2,0)\n-((V274/MAX(V263,1)\n*(V263>0)))","v":-7.5127455089820355E-2},-0.15025491017964074]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C297)),$C$45:C297,,,-1)","v":"Furniture and fittings"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(W286/W264/2,0)\n-((W275/MAX(W264,1)\n*(W264>0)))","v":-6.4341676646706591E-2}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C298)),$C$45:C298,,,-1)","v":"Furniture and fittings"},null,"$m",2025,null,null,null,null,{"$f":"((M265+M287*(M$3>$H298))*M$43)","v":0},3.9802192095808417E-2,3.7927299362874284E-2,3.5961490043784461E-2,3.3901877432185902E-2,3.1745495720105876E-2,2.9489297988569779E-2,2.7130154149484199E-2,2.4664848837639766E-2,2.2090079251661759E-2,1.9402452942709581E-2]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C299)),$C$45:C299,,,-1)","v":"Furniture and fittings"},null,"$m",2026,null,null,null,null,null,{"$f":"((N266+N288*(N$3>$H299))*N$43)","v":0},2.9970431616766491E-2,2.8558666548503017E-2,2.7078442704862298E-2,2.5527586440856544E-2,2.390386454920862E-2,2.2204982747318438E-2,2.0428584127532963E-2,1.8572247569857141E-2,1.6633486116223273E-2]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C300)),$C$45:C300,,,-1)","v":"Furniture and fittings"},null,"$m",2027,null,null,null,null,null,null,{"$f":"((O267+O289*(O$3>$H300))*O$43)","v":0},0.24656545170864316,0.23495092122026232,0.22277318333166279,0.2100143555590312,0.19665606540216163,0.18267943789679372,0.16806508286505023,0.15279308185687829]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C301)),$C$45:C301,,,-1)","v":"Furniture and fittings"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"((P268+P290*(P$3>$H301))*P$43)","v":0},3.4056264431137753E-2,3.2452035132934161E-2,3.0770014157029971E-2,2.9007731528036436E-2,2.7162649588220348E-2,2.52321612782004E-2,2.321358837594437E-2]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C302)),$C$45:C302,,,-1)","v":"Furniture and fittings"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"((Q269+Q291*(Q$3>$H302))*Q$43)","v":0},3.4737224431137748E-2,3.3100918332934152E-2,3.1385265101029958E-2,2.9587745372516423E-2,2.7705770748821933E-2,2.5736682042030661E-2]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C303)),$C$45:C303,,,-1)","v":"Furniture and fittings"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"((R270+R292*(R$3>$H303))*R$43)","v":0},3.5431982754490991E-2,3.3762949882634702E-2,3.201298290280237E-2,3.0179512063823691E-2,2.8259897198124741E-2]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C304)),$C$45:C304,,,-1)","v":"Furniture and fittings"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"((S271+S293*(S$3>$H304))*S$43)","v":0},{"$f":"((T271+T293*(T$3>$H304))*T$43)","v":3.6140612215568892E-2},{"$f":"((U271+U293*(U$3>$H304))*U$43)","v":3.4438199166467093E-2},{"$f":"((V271+V293*(V$3>$H304))*V$43)","v":3.2653233350514996E-2},{"$f":"((W271+W293*(W$3>$H304))*W$43)","v":3.0783093622258229E-2}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C305)),$C$45:C305,,,-1)","v":"Furniture and fittings"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((T272+T294*(T$3>$H305))*T$43)","v":0},{"$f":"((U272+U294*(U$3>$H305))*U$43)","v":3.6863404071856322E-2},{"$f":"((V272+V294*(V$3>$H305))*V$43)","v":3.5126943722155725E-2},{"$f":"((W272+W294*(W$3>$H305))*W$43)","v":3.3306279596838358E-2}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C306)),$C$45:C306,,,-1)","v":"Furniture and fittings"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U273+U295*(U$3>$H306))*U$43)","v":0},{"$f":"((V273+V295*(V$3>$H306))*V$43)","v":3.0275869700598833E-2},{"$f":"((W273+W295*(W$3>$H306))*W$43)","v":2.8849716891017996E-2}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C307)),$C$45:C307,,,-1)","v":"Furniture and fittings"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((V274+V296*(V$3>$H307))*V$43)","v":0},{"$f":"((W274+W296*(W$3>$H307))*W$43)","v":4.5677492694610813E-2}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C308)),$C$45:C308,,,-1)","v":"Furniture and fittings"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((W275+W297*(W$3>$H308))*W$43)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C309)),$C$45:C309,,,-1)","v":"Furniture and fittings"},null,"$m",2025,null,null,null,null,{"$f":"SUM(M265,M276,M298,M287)","v":2.121037868263473},2.0299117968862275,1.9342922675065868,1.8340359922330061,1.7289957490414793,1.6190202817253982,1.5039541974170574,1.3836378616236928,1.2579072907196269,1.1265940418347489,0.98952510007818772]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C310)),$C$45:C310,,,-1)","v":"Furniture and fittings"},null,"$m",2026,null,null,null,null,null,{"$f":"SUM(N266,N277,N299,N288)","v":1.5971085269461076},1.5284920124550896,1.4564919939736525,1.3810005779479759,1.3019069084836827,1.2190970920096387,1.1324541201132394,1.0418577905041801,0.94718462606271325,0.84830779192738615]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C311)),$C$45:C311,,,-1)","v":"Furniture and fittings"},null,"$m",2027,null,null,null,null,null,null,{"$f":"SUM(O267,O278,O300,O289)","v":13.13934315026321},12.57483803714079,11.982496982233368,11.361432349914793,10.710732133510581,10.029459335510236,9.3166513327364715,8.5713192261175539,7.7924471747007846]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C312)),$C$45:C312,,,-1)","v":"Furniture and fittings"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"SUM(P268,P279,P301,P290)","v":1.8148404071856288},1.736869485988024,1.6550537917796408,1.5692707220085271,1.4793943079298568,1.3852951289992366,1.2868402251882194,1.1838930071731619]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C313)),$C$45:C313,,,-1)","v":"Furniture and fittings"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"SUM(Q269,Q280,Q302,Q291)","v":1.8511284071856284},1.7715984459880236,1.6881468349796402,1.6006485201525265,1.5089750139983362,1.4129943081899174,1.3125707841435625]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C314)),$C$45:C314,,,-1)","v":"Furniture and fittings"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R270,R281,R303,R292)","v":1.888151712574847},1.8070311204790388,1.7219104440143682,1.6326621280429194,1.5391551152550069,1.4412547571043606]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C315)),$C$45:C315,,,-1)","v":"Furniture and fittings"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S271,S282,S304,S293)","v":1.9259142035928141},{"$f":"SUM(T271,T282,T304,T293)","v":1.8431712229940118},{"$f":"SUM(U271,U282,U304,U293)","v":1.7563481574898203},{"$f":"SUM(V271,V282,V304,V293)","v":1.6653149008762633},{"$f":"SUM(W271,W282,W304,W293)","v":1.5699377747351682}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C316)),$C$45:C316,,,-1)","v":"Furniture and fittings"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T272,T283,T305,T294)","v":1.964431401197605},{"$f":"SUM(U272,U283,U305,U294)","v":1.8800336076646711},{"$f":"SUM(V272,V283,V305,V294)","v":1.7914741298299406},{"$f":"SUM(W272,W283,W305,W294)","v":1.6986202594387549}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C317)),$C$45:C317,,,-1)","v":"Furniture and fittings"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U273,U284,U306,U295)","v":1.613385161676647},{"$f":"SUM(V273,V284,V306,V295)","v":1.5440693547305393},{"$f":"SUM(W273,W284,W306,W295)","v":1.4713355614419166}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C318)),$C$45:C318,,,-1)","v":"Furniture and fittings"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V274,V285,V307,V296)","v":2.4341295449101796},{"$f":"SUM(W274,W285,W307,W296)","v":2.3295521274251496}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C319)),$C$45:C319,,,-1)","v":"Furniture and fittings"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W275,W286,W308,W297)","v":2.0846703233532935}]
[]
[null,null,{"$f":"INDEX(Inputs!$D$374:$D$389,MATCH(0,COUNTIF($C$44:C320,Inputs!$D$374:$D$389),0))","v":"HVDC cables"}]
[]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C323)),$C$45:C323,,,-1)","v":"HVDC cables"},null,"years",2025,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E323,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(M$3-$H323-0.5,0)),0)\n*($H323<=M$3)","v":30.3},{"$f":"MAX((_xlfn.XLOOKUP($E323,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H323-0.5,0)),0)\n*($H323<=N$3)","v":29.8},{"$f":"MAX((_xlfn.XLOOKUP($E323,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H323-0.5,0)),0)\n*($H323<=O$3)","v":28.8},{"$f":"MAX((_xlfn.XLOOKUP($E323,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H323-0.5,0)),0)\n*($H323<=P$3)","v":27.8},{"$f":"MAX((_xlfn.XLOOKUP($E323,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H323-0.5,0)),0)\n*($H323<=Q$3)","v":26.8},{"$f":"MAX((_xlfn.XLOOKUP($E323,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H323-0.5,0)),0)\n*($H323<=R$3)","v":25.8},{"$f":"MAX((_xlfn.XLOOKUP($E323,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H323-0.5,0)),0)\n*($H323<=S$3)","v":24.8},{"$f":"MAX((_xlfn.XLOOKUP($E323,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H323-0.5,0)),0)\n*($H323<=T$3)","v":23.8},{"$f":"MAX((_xlfn.XLOOKUP($E323,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H323-0.5,0)),0)\n*($H323<=U$3)","v":22.8},{"$f":"MAX((_xlfn.XLOOKUP($E323,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H323-0.5,0)),0)\n*($H323<=V$3)","v":21.8},{"$f":"MAX((_xlfn.XLOOKUP($E323,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H323-0.5,0)),0)\n*($H323<=W$3)","v":20.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C324)),$C$45:C324,,,-1)","v":"HVDC cables"},null,"years",2026,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E324,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H324-0.5,0)),0)\n*($H324<=N$3)","v":30.3},{"$f":"MAX((_xlfn.XLOOKUP($E324,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H324-0.5,0)),0)\n*($H324<=O$3)","v":29.8},{"$f":"MAX((_xlfn.XLOOKUP($E324,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H324-0.5,0)),0)\n*($H324<=P$3)","v":28.8},{"$f":"MAX((_xlfn.XLOOKUP($E324,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H324-0.5,0)),0)\n*($H324<=Q$3)","v":27.8},{"$f":"MAX((_xlfn.XLOOKUP($E324,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H324-0.5,0)),0)\n*($H324<=R$3)","v":26.8},{"$f":"MAX((_xlfn.XLOOKUP($E324,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H324-0.5,0)),0)\n*($H324<=S$3)","v":25.8},{"$f":"MAX((_xlfn.XLOOKUP($E324,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H324-0.5,0)),0)\n*($H324<=T$3)","v":24.8},{"$f":"MAX((_xlfn.XLOOKUP($E324,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H324-0.5,0)),0)\n*($H324<=U$3)","v":23.8},{"$f":"MAX((_xlfn.XLOOKUP($E324,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H324-0.5,0)),0)\n*($H324<=V$3)","v":22.8},{"$f":"MAX((_xlfn.XLOOKUP($E324,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H324-0.5,0)),0)\n*($H324<=W$3)","v":21.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C325)),$C$45:C325,,,-1)","v":"HVDC cables"},null,"years",2027,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E325,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H325-0.5,0)),0)\n*($H325<=O$3)","v":30.3},{"$f":"MAX((_xlfn.XLOOKUP($E325,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H325-0.5,0)),0)\n*($H325<=P$3)","v":29.8},{"$f":"MAX((_xlfn.XLOOKUP($E325,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H325-0.5,0)),0)\n*($H325<=Q$3)","v":28.8},{"$f":"MAX((_xlfn.XLOOKUP($E325,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H325-0.5,0)),0)\n*($H325<=R$3)","v":27.8},{"$f":"MAX((_xlfn.XLOOKUP($E325,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H325-0.5,0)),0)\n*($H325<=S$3)","v":26.8},{"$f":"MAX((_xlfn.XLOOKUP($E325,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H325-0.5,0)),0)\n*($H325<=T$3)","v":25.8},{"$f":"MAX((_xlfn.XLOOKUP($E325,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H325-0.5,0)),0)\n*($H325<=U$3)","v":24.8},{"$f":"MAX((_xlfn.XLOOKUP($E325,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H325-0.5,0)),0)\n*($H325<=V$3)","v":23.8},{"$f":"MAX((_xlfn.XLOOKUP($E325,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H325-0.5,0)),0)\n*($H325<=W$3)","v":22.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C326)),$C$45:C326,,,-1)","v":"HVDC cables"},null,"years",2028,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E326,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H326-0.5,0)),0)\n*($H326<=P$3)","v":30.3},{"$f":"MAX((_xlfn.XLOOKUP($E326,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H326-0.5,0)),0)\n*($H326<=Q$3)","v":29.8},{"$f":"MAX((_xlfn.XLOOKUP($E326,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H326-0.5,0)),0)\n*($H326<=R$3)","v":28.8},{"$f":"MAX((_xlfn.XLOOKUP($E326,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H326-0.5,0)),0)\n*($H326<=S$3)","v":27.8},{"$f":"MAX((_xlfn.XLOOKUP($E326,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H326-0.5,0)),0)\n*($H326<=T$3)","v":26.8},{"$f":"MAX((_xlfn.XLOOKUP($E326,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H326-0.5,0)),0)\n*($H326<=U$3)","v":25.8},{"$f":"MAX((_xlfn.XLOOKUP($E326,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H326-0.5,0)),0)\n*($H326<=V$3)","v":24.8},{"$f":"MAX((_xlfn.XLOOKUP($E326,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H326-0.5,0)),0)\n*($H326<=W$3)","v":23.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C327)),$C$45:C327,,,-1)","v":"HVDC cables"},null,"years",2029,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E327,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H327-0.5,0)),0)\n*($H327<=Q$3)","v":30.3},{"$f":"MAX((_xlfn.XLOOKUP($E327,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H327-0.5,0)),0)\n*($H327<=R$3)","v":29.8},{"$f":"MAX((_xlfn.XLOOKUP($E327,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H327-0.5,0)),0)\n*($H327<=S$3)","v":28.8},{"$f":"MAX((_xlfn.XLOOKUP($E327,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H327-0.5,0)),0)\n*($H327<=T$3)","v":27.8},{"$f":"MAX((_xlfn.XLOOKUP($E327,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H327-0.5,0)),0)\n*($H327<=U$3)","v":26.8},{"$f":"MAX((_xlfn.XLOOKUP($E327,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H327-0.5,0)),0)\n*($H327<=V$3)","v":25.8},{"$f":"MAX((_xlfn.XLOOKUP($E327,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H327-0.5,0)),0)\n*($H327<=W$3)","v":24.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C328)),$C$45:C328,,,-1)","v":"HVDC cables"},null,"years",2030,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E328,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H328-0.5,0)),0)\n*($H328<=R$3)","v":30.3},{"$f":"MAX((_xlfn.XLOOKUP($E328,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H328-0.5,0)),0)\n*($H328<=S$3)","v":29.8},{"$f":"MAX((_xlfn.XLOOKUP($E328,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H328-0.5,0)),0)\n*($H328<=T$3)","v":28.8},{"$f":"MAX((_xlfn.XLOOKUP($E328,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H328-0.5,0)),0)\n*($H328<=U$3)","v":27.8},{"$f":"MAX((_xlfn.XLOOKUP($E328,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H328-0.5,0)),0)\n*($H328<=V$3)","v":26.8},{"$f":"MAX((_xlfn.XLOOKUP($E328,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H328-0.5,0)),0)\n*($H328<=W$3)","v":25.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C329)),$C$45:C329,,,-1)","v":"HVDC cables"},null,"years",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E329,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H329-0.5,0)),0)\n*($H329<=S$3)","v":30.3},{"$f":"MAX((_xlfn.XLOOKUP($E329,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H329-0.5,0)),0)\n*($H329<=T$3)","v":29.8},{"$f":"MAX((_xlfn.XLOOKUP($E329,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H329-0.5,0)),0)\n*($H329<=U$3)","v":28.8},{"$f":"MAX((_xlfn.XLOOKUP($E329,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H329-0.5,0)),0)\n*($H329<=V$3)","v":27.8},{"$f":"MAX((_xlfn.XLOOKUP($E329,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H329-0.5,0)),0)\n*($H329<=W$3)","v":26.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C330)),$C$45:C330,,,-1)","v":"HVDC cables"},null,"years",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E330,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H330-0.5,0)),0)\n*($H330<=T$3)","v":30.3},{"$f":"MAX((_xlfn.XLOOKUP($E330,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H330-0.5,0)),0)\n*($H330<=U$3)","v":29.8},{"$f":"MAX((_xlfn.XLOOKUP($E330,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H330-0.5,0)),0)\n*($H330<=V$3)","v":28.8},{"$f":"MAX((_xlfn.XLOOKUP($E330,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H330-0.5,0)),0)\n*($H330<=W$3)","v":27.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C331)),$C$45:C331,,,-1)","v":"HVDC cables"},null,"years",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E331,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H331-0.5,0)),0)\n*($H331<=U$3)","v":30.3},{"$f":"MAX((_xlfn.XLOOKUP($E331,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H331-0.5,0)),0)\n*($H331<=V$3)","v":29.8},{"$f":"MAX((_xlfn.XLOOKUP($E331,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H331-0.5,0)),0)\n*($H331<=W$3)","v":28.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C332)),$C$45:C332,,,-1)","v":"HVDC cables"},null,"years",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E332,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H332-0.5,0)),0)\n*($H332<=V$3)","v":30.3},{"$f":"MAX((_xlfn.XLOOKUP($E332,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H332-0.5,0)),0)\n*($H332<=W$3)","v":29.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C333)),$C$45:C333,,,-1)","v":"HVDC cables"},null,"years",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E333,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H333-0.5,0)),0)\n*($H333<=W$3)","v":30.3}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C334)),$C$45:C334,,,-1)","v":"HVDC cables"},null,"$m",2025,null,null,null,null,{"$f":"L378","v":0},{"$f":"M378","v":1.1622019669966996},{"$f":"N378","v":1.1456659390099011},{"$f":"O378","v":1.1280035891168316},{"$f":"P378","v":1.1091764788524356},{"$f":"Q378","v":1.089145082741817},{"$f":"R378","v":1.0678687601952326},{"$f":"S378","v":1.045305726713688},{"$f":"T378","v":1.0214130243888038},{"$f":"U378","v":0.99614649168023861},{"$f":"V378","v":0.96946073245357534}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C335)),$C$45:C335,,,-1)","v":"HVDC cables"},null,"$m",2026,null,null,null,null,null,0,1.4593748448844885,1.4386105853465347,1.4164320054891091,1.3927908382032479,1.3676374514237564,1.3409208128378038,1.3125884537278438,1.2825864319283502,1.250859293875386]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C336)),$C$45:C336,,,-1)","v":"HVDC cables"},null,"$m",2027,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C337)),$C$45:C337,,,-1)","v":"HVDC cables"},null,"$m",2028,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C338)),$C$45:C338,,,-1)","v":"HVDC cables"},null,"$m",2029,null,null,null,null,null,null,null,null,0,102.96989814521451,101.50482308435643,99.939957061805927,98.271894469119673,96.497133389901251,94.612073109726438]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C339)),$C$45:C339,,,-1)","v":"HVDC cables"},null,"$m",2030,null,null,null,null,null,null,null,null,null,0,3.972002660066003,3.9154882598019767,3.855124482463363,3.7907799587272839,3.7223196042487761]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C340)),$C$45:C340,,,-1)","v":"HVDC cables"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"R384","v":0},{"$f":"S384","v":0},{"$f":"T384","v":0},{"$f":"U384","v":0},{"$f":"V384","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C341)),$C$45:C341,,,-1)","v":"HVDC cables"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S385","v":0},{"$f":"T385","v":0},{"$f":"U385","v":0},{"$f":"V385","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C342)),$C$45:C342,,,-1)","v":"HVDC cables"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T386","v":0},{"$f":"U386","v":0},{"$f":"V386","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C343)),$C$45:C343,,,-1)","v":"HVDC cables"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U387","v":0},{"$f":"V387","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C344)),$C$45:C344,,,-1)","v":"HVDC cables"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V388","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C345)),$C$45:C345,,,-1)","v":"HVDC cables"},null,"$m",2025,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E345,Inputs!$D$414:$D$430,0),MATCH($H345,$D$3:$W$3,0))\n*($H345=M$3)","v":1.181702},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E345,Inputs!$D$414:$D$430,0),MATCH($H345,$D$3:$W$3,0))\n*($H345=N$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E345,Inputs!$D$414:$D$430,0),MATCH($H345,$D$3:$W$3,0))\n*($H345=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E345,Inputs!$D$414:$D$430,0),MATCH($H345,$D$3:$W$3,0))\n*($H345=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E345,Inputs!$D$414:$D$430,0),MATCH($H345,$D$3:$W$3,0))\n*($H345=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E345,Inputs!$D$414:$D$430,0),MATCH($H345,$D$3:$W$3,0))\n*($H345=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E345,Inputs!$D$414:$D$430,0),MATCH($H345,$D$3:$W$3,0))\n*($H345=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E345,Inputs!$D$414:$D$430,0),MATCH($H345,$D$3:$W$3,0))\n*($H345=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E345,Inputs!$D$414:$D$430,0),MATCH($H345,$D$3:$W$3,0))\n*($H345=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E345,Inputs!$D$414:$D$430,0),MATCH($H345,$D$3:$W$3,0))\n*($H345=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E345,Inputs!$D$414:$D$430,0),MATCH($H345,$D$3:$W$3,0))\n*($H345=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C346)),$C$45:C346,,,-1)","v":"HVDC cables"},null,"$m",2026,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E346,Inputs!$D$414:$D$430,0),MATCH($H346,$D$3:$W$3,0))\n*($H346=N$3)","v":1.4838610000000001},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E346,Inputs!$D$414:$D$430,0),MATCH($H346,$D$3:$W$3,0))\n*($H346=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E346,Inputs!$D$414:$D$430,0),MATCH($H346,$D$3:$W$3,0))\n*($H346=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E346,Inputs!$D$414:$D$430,0),MATCH($H346,$D$3:$W$3,0))\n*($H346=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E346,Inputs!$D$414:$D$430,0),MATCH($H346,$D$3:$W$3,0))\n*($H346=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E346,Inputs!$D$414:$D$430,0),MATCH($H346,$D$3:$W$3,0))\n*($H346=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E346,Inputs!$D$414:$D$430,0),MATCH($H346,$D$3:$W$3,0))\n*($H346=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E346,Inputs!$D$414:$D$430,0),MATCH($H346,$D$3:$W$3,0))\n*($H346=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E346,Inputs!$D$414:$D$430,0),MATCH($H346,$D$3:$W$3,0))\n*($H346=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E346,Inputs!$D$414:$D$430,0),MATCH($H346,$D$3:$W$3,0))\n*($H346=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C347)),$C$45:C347,,,-1)","v":"HVDC cables"},null,"$m",2027,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E347,Inputs!$D$414:$D$430,0),MATCH($H347,$D$3:$W$3,0))\n*($H347=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E347,Inputs!$D$414:$D$430,0),MATCH($H347,$D$3:$W$3,0))\n*($H347=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E347,Inputs!$D$414:$D$430,0),MATCH($H347,$D$3:$W$3,0))\n*($H347=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E347,Inputs!$D$414:$D$430,0),MATCH($H347,$D$3:$W$3,0))\n*($H347=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E347,Inputs!$D$414:$D$430,0),MATCH($H347,$D$3:$W$3,0))\n*($H347=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E347,Inputs!$D$414:$D$430,0),MATCH($H347,$D$3:$W$3,0))\n*($H347=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E347,Inputs!$D$414:$D$430,0),MATCH($H347,$D$3:$W$3,0))\n*($H347=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E347,Inputs!$D$414:$D$430,0),MATCH($H347,$D$3:$W$3,0))\n*($H347=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E347,Inputs!$D$414:$D$430,0),MATCH($H347,$D$3:$W$3,0))\n*($H347=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C348)),$C$45:C348,,,-1)","v":"HVDC cables"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E348,Inputs!$D$414:$D$430,0),MATCH($H348,$D$3:$W$3,0))\n*($H348=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E348,Inputs!$D$414:$D$430,0),MATCH($H348,$D$3:$W$3,0))\n*($H348=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E348,Inputs!$D$414:$D$430,0),MATCH($H348,$D$3:$W$3,0))\n*($H348=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E348,Inputs!$D$414:$D$430,0),MATCH($H348,$D$3:$W$3,0))\n*($H348=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E348,Inputs!$D$414:$D$430,0),MATCH($H348,$D$3:$W$3,0))\n*($H348=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E348,Inputs!$D$414:$D$430,0),MATCH($H348,$D$3:$W$3,0))\n*($H348=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E348,Inputs!$D$414:$D$430,0),MATCH($H348,$D$3:$W$3,0))\n*($H348=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E348,Inputs!$D$414:$D$430,0),MATCH($H348,$D$3:$W$3,0))\n*($H348=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C349)),$C$45:C349,,,-1)","v":"HVDC cables"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E349,Inputs!$D$414:$D$430,0),MATCH($H349,$D$3:$W$3,0))\n*($H349=Q$3)","v":104.697581},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E349,Inputs!$D$414:$D$430,0),MATCH($H349,$D$3:$W$3,0))\n*($H349=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E349,Inputs!$D$414:$D$430,0),MATCH($H349,$D$3:$W$3,0))\n*($H349=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E349,Inputs!$D$414:$D$430,0),MATCH($H349,$D$3:$W$3,0))\n*($H349=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E349,Inputs!$D$414:$D$430,0),MATCH($H349,$D$3:$W$3,0))\n*($H349=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E349,Inputs!$D$414:$D$430,0),MATCH($H349,$D$3:$W$3,0))\n*($H349=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E349,Inputs!$D$414:$D$430,0),MATCH($H349,$D$3:$W$3,0))\n*($H349=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C350)),$C$45:C350,,,-1)","v":"HVDC cables"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E350,Inputs!$D$414:$D$430,0),MATCH($H350,$D$3:$W$3,0))\n*($H350=R$3)","v":4.0386469999999965},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E350,Inputs!$D$414:$D$430,0),MATCH($H350,$D$3:$W$3,0))\n*($H350=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E350,Inputs!$D$414:$D$430,0),MATCH($H350,$D$3:$W$3,0))\n*($H350=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E350,Inputs!$D$414:$D$430,0),MATCH($H350,$D$3:$W$3,0))\n*($H350=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E350,Inputs!$D$414:$D$430,0),MATCH($H350,$D$3:$W$3,0))\n*($H350=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E350,Inputs!$D$414:$D$430,0),MATCH($H350,$D$3:$W$3,0))\n*($H350=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C351)),$C$45:C351,,,-1)","v":"HVDC cables"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E351,Inputs!$D$414:$D$430,0),MATCH($H351,$D$3:$W$3,0))\n*($H351=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E351,Inputs!$D$414:$D$430,0),MATCH($H351,$D$3:$W$3,0))\n*($H351=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E351,Inputs!$D$414:$D$430,0),MATCH($H351,$D$3:$W$3,0))\n*($H351=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E351,Inputs!$D$414:$D$430,0),MATCH($H351,$D$3:$W$3,0))\n*($H351=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E351,Inputs!$D$414:$D$430,0),MATCH($H351,$D$3:$W$3,0))\n*($H351=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C352)),$C$45:C352,,,-1)","v":"HVDC cables"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E352,Inputs!$D$414:$D$430,0),MATCH($H352,$D$3:$W$3,0))\n*($H352=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E352,Inputs!$D$414:$D$430,0),MATCH($H352,$D$3:$W$3,0))\n*($H352=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E352,Inputs!$D$414:$D$430,0),MATCH($H352,$D$3:$W$3,0))\n*($H352=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E352,Inputs!$D$414:$D$430,0),MATCH($H352,$D$3:$W$3,0))\n*($H352=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C353)),$C$45:C353,,,-1)","v":"HVDC cables"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E353,Inputs!$D$414:$D$430,0),MATCH($H353,$D$3:$W$3,0))\n*($H353=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E353,Inputs!$D$414:$D$430,0),MATCH($H353,$D$3:$W$3,0))\n*($H353=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E353,Inputs!$D$414:$D$430,0),MATCH($H353,$D$3:$W$3,0))\n*($H353=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C354)),$C$45:C354,,,-1)","v":"HVDC cables"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E354,Inputs!$D$414:$D$430,0),MATCH($H354,$D$3:$W$3,0))\n*($H354=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E354,Inputs!$D$414:$D$430,0),MATCH($H354,$D$3:$W$3,0))\n*($H354=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C355)),$C$45:C355,,,-1)","v":"HVDC cables"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E355,Inputs!$D$414:$D$430,0),MATCH($H355,$D$3:$W$3,0))\n*($H355=W$3)","v":0}]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C356)),$C$45:C356,,,-1)","v":"HVDC cables"},null,"$m",2025,null,null,null,null,{"$f":"-IFERROR(M345/M323/2,0)\n-((M334/MAX(M323,1)\n*(M323>0)))","v":-1.9500033003300329E-2},{"$f":"-IFERROR(N345/N323/2,0)\n-((N334/MAX(N323,1)\n*(N323>0)))","v":-3.9000066006600657E-2},-3.9780067326732678E-2,-4.0575668673267326E-2,-4.1387182046732675E-2,-4.2214925687667326E-2,-4.3059224201420665E-2,-4.3920408685449074E-2,-4.4798816859158055E-2,-4.5694793196341218E-2,-4.6608689060268042E-2]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C357)),$C$45:C357,,,-1)","v":"HVDC cables"},null,"$m",2026,null,null,null,null,null,{"$f":"-IFERROR(N346/N324/2,0)\n-((N335/MAX(N324,1)\n*(N324>0)))","v":-2.4486155115511551E-2},-4.8972310231023101E-2,-4.9951756435643563E-2,-5.0950791564356439E-2,-5.196980739564358E-2,-5.3009203543556448E-2,-5.4069387614427575E-2,-5.5150775366716129E-2,-5.6253790874050448E-2,-5.7378866691531465E-2]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C358)),$C$45:C358,,,-1)","v":"HVDC cables"},null,"$m",2027,null,null,null,null,null,null,{"$f":"-IFERROR(O347/O325/2,0)\n-((O336/MAX(O325,1)\n*(O325>0)))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C359)),$C$45:C359,,,-1)","v":"HVDC cables"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"-IFERROR(P348/P326/2,0)\n-((P337/MAX(P326,1)\n*(P326>0)))","v":0},0,0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C360)),$C$45:C360,,,-1)","v":"HVDC cables"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(Q349/Q327/2,0)\n-((Q338/MAX(Q327,1)\n*(Q327>0)))","v":-1.7276828547854786},-3.4553657095709567,-3.524473023762376,-3.5949624842376231,-3.6668617339223757,-3.7401989686008235,-3.81500294797284]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C361)),$C$45:C361,,,-1)","v":"HVDC cables"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(R350/R328/2,0)\n-((R339/MAX(R328,1)\n*(R328>0)))","v":-6.6644339933993338E-2},-0.13328867986798668,-0.1359544534653464,-0.13867354253465333,-0.1414470133853464,-0.14427595365305332]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C362)),$C$45:C362,,,-1)","v":"HVDC cables"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(S351/S329/2,0)\n-((S340/MAX(S329,1)\n*(S329>0)))","v":0},0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C363)),$C$45:C363,,,-1)","v":"HVDC cables"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(T352/T330/2,0)\n-((T341/MAX(T330,1)\n*(T330>0)))","v":0},0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C364)),$C$45:C364,,,-1)","v":"HVDC cables"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(U353/U331/2,0)\n-((U342/MAX(U331,1)\n*(U331>0)))","v":0},0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C365)),$C$45:C365,,,-1)","v":"HVDC cables"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(V354/V332/2,0)\n-((V343/MAX(V332,1)\n*(V332>0)))","v":0},0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C366)),$C$45:C366,,,-1)","v":"HVDC cables"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(W355/W333/2,0)\n-((W344/MAX(W333,1)\n*(W333>0)))","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C367)),$C$45:C367,,,-1)","v":"HVDC cables"},null,"$m",2025,null,null,null,null,{"$f":"((M334+M356*(M$3>$H367))*M$43)","v":0},2.2464038019802002E-2,2.2117717433663385E-2,2.1748558408871306E-2,2.1355785936114081E-2,2.093860314108301E-2,2.0496190719876257E-2,2.00277063605648E-2,1.9532284150592931E-2,1.9009033969677964E-2,1.8457040867866162E-2]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C368)),$C$45:C368,,,-1)","v":"HVDC cables"},null,"$m",2026,null,null,null,null,null,{"$f":"((N335+N357*(N$3>$H368))*N$43)","v":0},2.8208050693069333E-2,2.7773176578217849E-2,2.7309624278495079E-2,2.6816420616152109E-2,2.6292564957604021E-2,2.573702850446755E-2,2.5148753567222574E-2,2.4526652821086018E-2,2.3869608543677114E-2]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C369)),$C$45:C369,,,-1)","v":"HVDC cables"},null,"$m",2027,null,null,null,null,null,null,{"$f":"((O336+O358*(O$3>$H369))*O$43)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C370)),$C$45:C370,,,-1)","v":"HVDC cables"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"((P337+P359*(P$3>$H370))*P$43)","v":0},0,0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C371)),$C$45:C371,,,-1)","v":"HVDC cables"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"((Q338+Q360*(Q$3>$H371))*Q$43)","v":0},1.9902906487128729,1.9596070012118827,1.9268998915513678,1.8921006547039476,1.8551386884260102,1.8159414032350736]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C372)),$C$45:C372,,,-1)","v":"HVDC cables"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"((R339+R361*(R$3>$H372))*R$43)","v":0},7.6774279603960396E-2,7.5590676126732675E-2,7.4329018798574259E-2,7.2986658906838808E-2,7.1560873011914522E-2]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C373)),$C$45:C373,,,-1)","v":"HVDC cables"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"((S340+S362*(S$3>$H373))*S$43)","v":0},{"$f":"((T340+T362*(T$3>$H373))*T$43)","v":0},{"$f":"((U340+U362*(U$3>$H373))*U$43)","v":0},{"$f":"((V340+V362*(V$3>$H373))*V$43)","v":0},{"$f":"((W340+W362*(W$3>$H373))*W$43)","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C374)),$C$45:C374,,,-1)","v":"HVDC cables"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((T341+T363*(T$3>$H374))*T$43)","v":0},{"$f":"((U341+U363*(U$3>$H374))*U$43)","v":0},{"$f":"((V341+V363*(V$3>$H374))*V$43)","v":0},{"$f":"((W341+W363*(W$3>$H374))*W$43)","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C375)),$C$45:C375,,,-1)","v":"HVDC cables"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U342+U364*(U$3>$H375))*U$43)","v":0},{"$f":"((V342+V364*(V$3>$H375))*V$43)","v":0},{"$f":"((W342+W364*(W$3>$H375))*W$43)","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C376)),$C$45:C376,,,-1)","v":"HVDC cables"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((V343+V365*(V$3>$H376))*V$43)","v":0},{"$f":"((W343+W365*(W$3>$H376))*W$43)","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C377)),$C$45:C377,,,-1)","v":"HVDC cables"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((W344+W366*(W$3>$H377))*W$43)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C378)),$C$45:C378,,,-1)","v":"HVDC cables"},null,"$m",2025,null,null,null,null,{"$f":"SUM(M334,M345,M367,M356)","v":1.1622019669966996},1.1456659390099011,1.1280035891168316,1.1091764788524356,1.089145082741817,1.0678687601952326,1.045305726713688,1.0214130243888038,0.99614649168023861,0.96946073245357534,0.94130908426117343]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C379)),$C$45:C379,,,-1)","v":"HVDC cables"},null,"$m",2026,null,null,null,null,null,{"$f":"SUM(N335,N346,N368,N357)","v":1.4593748448844885},1.4386105853465347,1.4164320054891091,1.3927908382032479,1.3676374514237564,1.3409208128378038,1.3125884537278438,1.2825864319283502,1.250859293875386,1.2173500357275318]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C380)),$C$45:C380,,,-1)","v":"HVDC cables"},null,"$m",2027,null,null,null,null,null,null,{"$f":"SUM(O336,O347,O369,O358)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C381)),$C$45:C381,,,-1)","v":"HVDC cables"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"SUM(P337,P348,P370,P359)","v":0},0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C382)),$C$45:C382,,,-1)","v":"HVDC cables"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"SUM(Q338,Q349,Q371,Q360)","v":102.96989814521451},101.50482308435643,99.939957061805927,98.271894469119673,96.497133389901251,94.612073109726438,92.613011564988668]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C383)),$C$45:C383,,,-1)","v":"HVDC cables"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R339,R350,R372,R361)","v":3.972002660066003},3.9154882598019767,3.855124482463363,3.7907799587272839,3.7223196042487761,3.6496045236076373]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C384)),$C$45:C384,,,-1)","v":"HVDC cables"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S340,S351,S373,S362)","v":0},{"$f":"SUM(T340,T351,T373,T362)","v":0},{"$f":"SUM(U340,U351,U373,U362)","v":0},{"$f":"SUM(V340,V351,V373,V362)","v":0},{"$f":"SUM(W340,W351,W373,W362)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C385)),$C$45:C385,,,-1)","v":"HVDC cables"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T341,T352,T374,T363)","v":0},{"$f":"SUM(U341,U352,U374,U363)","v":0},{"$f":"SUM(V341,V352,V374,V363)","v":0},{"$f":"SUM(W341,W352,W374,W363)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C386)),$C$45:C386,,,-1)","v":"HVDC cables"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U342,U353,U375,U364)","v":0},{"$f":"SUM(V342,V353,V375,V364)","v":0},{"$f":"SUM(W342,W353,W375,W364)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C387)),$C$45:C387,,,-1)","v":"HVDC cables"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V343,V354,V376,V365)","v":0},{"$f":"SUM(W343,W354,W376,W365)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C388)),$C$45:C388,,,-1)","v":"HVDC cables"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W344,W355,W377,W366)","v":0}]
[]
[null,null,{"$f":"INDEX(Inputs!$D$374:$D$389,MATCH(0,COUNTIF($C$44:C389,Inputs!$D$374:$D$389),0))","v":"HVDC lines"}]
[]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C392)),$C$45:C392,,,-1)","v":"HVDC lines"},null,"years",2025,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E392,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(M$3-$H392-0.5,0)),0)\n*($H392<=M$3)","v":50},{"$f":"MAX((_xlfn.XLOOKUP($E392,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H392-0.5,0)),0)\n*($H392<=N$3)","v":49.5},{"$f":"MAX((_xlfn.XLOOKUP($E392,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H392-0.5,0)),0)\n*($H392<=O$3)","v":48.5},{"$f":"MAX((_xlfn.XLOOKUP($E392,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H392-0.5,0)),0)\n*($H392<=P$3)","v":47.5},{"$f":"MAX((_xlfn.XLOOKUP($E392,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H392-0.5,0)),0)\n*($H392<=Q$3)","v":46.5},{"$f":"MAX((_xlfn.XLOOKUP($E392,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H392-0.5,0)),0)\n*($H392<=R$3)","v":45.5},{"$f":"MAX((_xlfn.XLOOKUP($E392,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H392-0.5,0)),0)\n*($H392<=S$3)","v":44.5},{"$f":"MAX((_xlfn.XLOOKUP($E392,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H392-0.5,0)),0)\n*($H392<=T$3)","v":43.5},{"$f":"MAX((_xlfn.XLOOKUP($E392,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H392-0.5,0)),0)\n*($H392<=U$3)","v":42.5},{"$f":"MAX((_xlfn.XLOOKUP($E392,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H392-0.5,0)),0)\n*($H392<=V$3)","v":41.5},{"$f":"MAX((_xlfn.XLOOKUP($E392,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H392-0.5,0)),0)\n*($H392<=W$3)","v":40.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C393)),$C$45:C393,,,-1)","v":"HVDC lines"},null,"years",2026,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E393,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H393-0.5,0)),0)\n*($H393<=N$3)","v":50},{"$f":"MAX((_xlfn.XLOOKUP($E393,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H393-0.5,0)),0)\n*($H393<=O$3)","v":49.5},{"$f":"MAX((_xlfn.XLOOKUP($E393,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H393-0.5,0)),0)\n*($H393<=P$3)","v":48.5},{"$f":"MAX((_xlfn.XLOOKUP($E393,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H393-0.5,0)),0)\n*($H393<=Q$3)","v":47.5},{"$f":"MAX((_xlfn.XLOOKUP($E393,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H393-0.5,0)),0)\n*($H393<=R$3)","v":46.5},{"$f":"MAX((_xlfn.XLOOKUP($E393,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H393-0.5,0)),0)\n*($H393<=S$3)","v":45.5},{"$f":"MAX((_xlfn.XLOOKUP($E393,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H393-0.5,0)),0)\n*($H393<=T$3)","v":44.5},{"$f":"MAX((_xlfn.XLOOKUP($E393,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H393-0.5,0)),0)\n*($H393<=U$3)","v":43.5},{"$f":"MAX((_xlfn.XLOOKUP($E393,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H393-0.5,0)),0)\n*($H393<=V$3)","v":42.5},{"$f":"MAX((_xlfn.XLOOKUP($E393,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H393-0.5,0)),0)\n*($H393<=W$3)","v":41.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C394)),$C$45:C394,,,-1)","v":"HVDC lines"},null,"years",2027,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E394,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H394-0.5,0)),0)\n*($H394<=O$3)","v":50},{"$f":"MAX((_xlfn.XLOOKUP($E394,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H394-0.5,0)),0)\n*($H394<=P$3)","v":49.5},{"$f":"MAX((_xlfn.XLOOKUP($E394,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H394-0.5,0)),0)\n*($H394<=Q$3)","v":48.5},{"$f":"MAX((_xlfn.XLOOKUP($E394,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H394-0.5,0)),0)\n*($H394<=R$3)","v":47.5},{"$f":"MAX((_xlfn.XLOOKUP($E394,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H394-0.5,0)),0)\n*($H394<=S$3)","v":46.5},{"$f":"MAX((_xlfn.XLOOKUP($E394,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H394-0.5,0)),0)\n*($H394<=T$3)","v":45.5},{"$f":"MAX((_xlfn.XLOOKUP($E394,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H394-0.5,0)),0)\n*($H394<=U$3)","v":44.5},{"$f":"MAX((_xlfn.XLOOKUP($E394,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H394-0.5,0)),0)\n*($H394<=V$3)","v":43.5},{"$f":"MAX((_xlfn.XLOOKUP($E394,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H394-0.5,0)),0)\n*($H394<=W$3)","v":42.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C395)),$C$45:C395,,,-1)","v":"HVDC lines"},null,"years",2028,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E395,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H395-0.5,0)),0)\n*($H395<=P$3)","v":50},{"$f":"MAX((_xlfn.XLOOKUP($E395,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H395-0.5,0)),0)\n*($H395<=Q$3)","v":49.5},{"$f":"MAX((_xlfn.XLOOKUP($E395,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H395-0.5,0)),0)\n*($H395<=R$3)","v":48.5},{"$f":"MAX((_xlfn.XLOOKUP($E395,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H395-0.5,0)),0)\n*($H395<=S$3)","v":47.5},{"$f":"MAX((_xlfn.XLOOKUP($E395,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H395-0.5,0)),0)\n*($H395<=T$3)","v":46.5},{"$f":"MAX((_xlfn.XLOOKUP($E395,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H395-0.5,0)),0)\n*($H395<=U$3)","v":45.5},{"$f":"MAX((_xlfn.XLOOKUP($E395,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H395-0.5,0)),0)\n*($H395<=V$3)","v":44.5},{"$f":"MAX((_xlfn.XLOOKUP($E395,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H395-0.5,0)),0)\n*($H395<=W$3)","v":43.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C396)),$C$45:C396,,,-1)","v":"HVDC lines"},null,"years",2029,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E396,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H396-0.5,0)),0)\n*($H396<=Q$3)","v":50},{"$f":"MAX((_xlfn.XLOOKUP($E396,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H396-0.5,0)),0)\n*($H396<=R$3)","v":49.5},{"$f":"MAX((_xlfn.XLOOKUP($E396,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H396-0.5,0)),0)\n*($H396<=S$3)","v":48.5},{"$f":"MAX((_xlfn.XLOOKUP($E396,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H396-0.5,0)),0)\n*($H396<=T$3)","v":47.5},{"$f":"MAX((_xlfn.XLOOKUP($E396,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H396-0.5,0)),0)\n*($H396<=U$3)","v":46.5},{"$f":"MAX((_xlfn.XLOOKUP($E396,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H396-0.5,0)),0)\n*($H396<=V$3)","v":45.5},{"$f":"MAX((_xlfn.XLOOKUP($E396,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H396-0.5,0)),0)\n*($H396<=W$3)","v":44.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C397)),$C$45:C397,,,-1)","v":"HVDC lines"},null,"years",2030,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E397,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H397-0.5,0)),0)\n*($H397<=R$3)","v":50},{"$f":"MAX((_xlfn.XLOOKUP($E397,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H397-0.5,0)),0)\n*($H397<=S$3)","v":49.5},{"$f":"MAX((_xlfn.XLOOKUP($E397,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H397-0.5,0)),0)\n*($H397<=T$3)","v":48.5},{"$f":"MAX((_xlfn.XLOOKUP($E397,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H397-0.5,0)),0)\n*($H397<=U$3)","v":47.5},{"$f":"MAX((_xlfn.XLOOKUP($E397,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H397-0.5,0)),0)\n*($H397<=V$3)","v":46.5},{"$f":"MAX((_xlfn.XLOOKUP($E397,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H397-0.5,0)),0)\n*($H397<=W$3)","v":45.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C398)),$C$45:C398,,,-1)","v":"HVDC lines"},null,"years",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E398,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H398-0.5,0)),0)\n*($H398<=S$3)","v":50},{"$f":"MAX((_xlfn.XLOOKUP($E398,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H398-0.5,0)),0)\n*($H398<=T$3)","v":49.5},{"$f":"MAX((_xlfn.XLOOKUP($E398,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H398-0.5,0)),0)\n*($H398<=U$3)","v":48.5},{"$f":"MAX((_xlfn.XLOOKUP($E398,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H398-0.5,0)),0)\n*($H398<=V$3)","v":47.5},{"$f":"MAX((_xlfn.XLOOKUP($E398,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H398-0.5,0)),0)\n*($H398<=W$3)","v":46.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C399)),$C$45:C399,,,-1)","v":"HVDC lines"},null,"years",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E399,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H399-0.5,0)),0)\n*($H399<=T$3)","v":50},{"$f":"MAX((_xlfn.XLOOKUP($E399,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H399-0.5,0)),0)\n*($H399<=U$3)","v":49.5},{"$f":"MAX((_xlfn.XLOOKUP($E399,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H399-0.5,0)),0)\n*($H399<=V$3)","v":48.5},{"$f":"MAX((_xlfn.XLOOKUP($E399,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H399-0.5,0)),0)\n*($H399<=W$3)","v":47.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C400)),$C$45:C400,,,-1)","v":"HVDC lines"},null,"years",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E400,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H400-0.5,0)),0)\n*($H400<=U$3)","v":50},{"$f":"MAX((_xlfn.XLOOKUP($E400,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H400-0.5,0)),0)\n*($H400<=V$3)","v":49.5},{"$f":"MAX((_xlfn.XLOOKUP($E400,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H400-0.5,0)),0)\n*($H400<=W$3)","v":48.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C401)),$C$45:C401,,,-1)","v":"HVDC lines"},null,"years",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E401,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H401-0.5,0)),0)\n*($H401<=V$3)","v":50},{"$f":"MAX((_xlfn.XLOOKUP($E401,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H401-0.5,0)),0)\n*($H401<=W$3)","v":49.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C402)),$C$45:C402,,,-1)","v":"HVDC lines"},null,"years",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E402,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H402-0.5,0)),0)\n*($H402<=W$3)","v":50}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C403)),$C$45:C403,,,-1)","v":"HVDC lines"},null,"$m",2025,null,null,null,null,{"$f":"L447","v":0},{"$f":"M447","v":0},{"$f":"N447","v":0},{"$f":"O447","v":0},{"$f":"P447","v":0},{"$f":"Q447","v":0},{"$f":"R447","v":0},{"$f":"S447","v":0},{"$f":"T447","v":0},{"$f":"U447","v":0},{"$f":"V447","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C404)),$C$45:C404,,,-1)","v":"HVDC lines"},null,"$m",2026,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C405)),$C$45:C405,,,-1)","v":"HVDC lines"},null,"$m",2027,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C406)),$C$45:C406,,,-1)","v":"HVDC lines"},null,"$m",2028,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C407)),$C$45:C407,,,-1)","v":"HVDC lines"},null,"$m",2029,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C408)),$C$45:C408,,,-1)","v":"HVDC lines"},null,"$m",2030,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C409)),$C$45:C409,,,-1)","v":"HVDC lines"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"R453","v":0},{"$f":"S453","v":0},{"$f":"T453","v":0},{"$f":"U453","v":0},{"$f":"V453","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C410)),$C$45:C410,,,-1)","v":"HVDC lines"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S454","v":0},{"$f":"T454","v":0},{"$f":"U454","v":0},{"$f":"V454","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C411)),$C$45:C411,,,-1)","v":"HVDC lines"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T455","v":0},{"$f":"U455","v":0},{"$f":"V455","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C412)),$C$45:C412,,,-1)","v":"HVDC lines"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U456","v":0},{"$f":"V456","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C413)),$C$45:C413,,,-1)","v":"HVDC lines"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V457","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C414)),$C$45:C414,,,-1)","v":"HVDC lines"},null,"$m",2025,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E414,Inputs!$D$414:$D$430,0),MATCH($H414,$D$3:$W$3,0))\n*($H414=M$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E414,Inputs!$D$414:$D$430,0),MATCH($H414,$D$3:$W$3,0))\n*($H414=N$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E414,Inputs!$D$414:$D$430,0),MATCH($H414,$D$3:$W$3,0))\n*($H414=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E414,Inputs!$D$414:$D$430,0),MATCH($H414,$D$3:$W$3,0))\n*($H414=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E414,Inputs!$D$414:$D$430,0),MATCH($H414,$D$3:$W$3,0))\n*($H414=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E414,Inputs!$D$414:$D$430,0),MATCH($H414,$D$3:$W$3,0))\n*($H414=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E414,Inputs!$D$414:$D$430,0),MATCH($H414,$D$3:$W$3,0))\n*($H414=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E414,Inputs!$D$414:$D$430,0),MATCH($H414,$D$3:$W$3,0))\n*($H414=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E414,Inputs!$D$414:$D$430,0),MATCH($H414,$D$3:$W$3,0))\n*($H414=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E414,Inputs!$D$414:$D$430,0),MATCH($H414,$D$3:$W$3,0))\n*($H414=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E414,Inputs!$D$414:$D$430,0),MATCH($H414,$D$3:$W$3,0))\n*($H414=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C415)),$C$45:C415,,,-1)","v":"HVDC lines"},null,"$m",2026,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E415,Inputs!$D$414:$D$430,0),MATCH($H415,$D$3:$W$3,0))\n*($H415=N$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E415,Inputs!$D$414:$D$430,0),MATCH($H415,$D$3:$W$3,0))\n*($H415=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E415,Inputs!$D$414:$D$430,0),MATCH($H415,$D$3:$W$3,0))\n*($H415=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E415,Inputs!$D$414:$D$430,0),MATCH($H415,$D$3:$W$3,0))\n*($H415=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E415,Inputs!$D$414:$D$430,0),MATCH($H415,$D$3:$W$3,0))\n*($H415=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E415,Inputs!$D$414:$D$430,0),MATCH($H415,$D$3:$W$3,0))\n*($H415=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E415,Inputs!$D$414:$D$430,0),MATCH($H415,$D$3:$W$3,0))\n*($H415=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E415,Inputs!$D$414:$D$430,0),MATCH($H415,$D$3:$W$3,0))\n*($H415=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E415,Inputs!$D$414:$D$430,0),MATCH($H415,$D$3:$W$3,0))\n*($H415=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E415,Inputs!$D$414:$D$430,0),MATCH($H415,$D$3:$W$3,0))\n*($H415=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C416)),$C$45:C416,,,-1)","v":"HVDC lines"},null,"$m",2027,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E416,Inputs!$D$414:$D$430,0),MATCH($H416,$D$3:$W$3,0))\n*($H416=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E416,Inputs!$D$414:$D$430,0),MATCH($H416,$D$3:$W$3,0))\n*($H416=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E416,Inputs!$D$414:$D$430,0),MATCH($H416,$D$3:$W$3,0))\n*($H416=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E416,Inputs!$D$414:$D$430,0),MATCH($H416,$D$3:$W$3,0))\n*($H416=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E416,Inputs!$D$414:$D$430,0),MATCH($H416,$D$3:$W$3,0))\n*($H416=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E416,Inputs!$D$414:$D$430,0),MATCH($H416,$D$3:$W$3,0))\n*($H416=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E416,Inputs!$D$414:$D$430,0),MATCH($H416,$D$3:$W$3,0))\n*($H416=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E416,Inputs!$D$414:$D$430,0),MATCH($H416,$D$3:$W$3,0))\n*($H416=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E416,Inputs!$D$414:$D$430,0),MATCH($H416,$D$3:$W$3,0))\n*($H416=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C417)),$C$45:C417,,,-1)","v":"HVDC lines"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E417,Inputs!$D$414:$D$430,0),MATCH($H417,$D$3:$W$3,0))\n*($H417=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E417,Inputs!$D$414:$D$430,0),MATCH($H417,$D$3:$W$3,0))\n*($H417=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E417,Inputs!$D$414:$D$430,0),MATCH($H417,$D$3:$W$3,0))\n*($H417=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E417,Inputs!$D$414:$D$430,0),MATCH($H417,$D$3:$W$3,0))\n*($H417=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E417,Inputs!$D$414:$D$430,0),MATCH($H417,$D$3:$W$3,0))\n*($H417=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E417,Inputs!$D$414:$D$430,0),MATCH($H417,$D$3:$W$3,0))\n*($H417=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E417,Inputs!$D$414:$D$430,0),MATCH($H417,$D$3:$W$3,0))\n*($H417=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E417,Inputs!$D$414:$D$430,0),MATCH($H417,$D$3:$W$3,0))\n*($H417=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C418)),$C$45:C418,,,-1)","v":"HVDC lines"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E418,Inputs!$D$414:$D$430,0),MATCH($H418,$D$3:$W$3,0))\n*($H418=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E418,Inputs!$D$414:$D$430,0),MATCH($H418,$D$3:$W$3,0))\n*($H418=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E418,Inputs!$D$414:$D$430,0),MATCH($H418,$D$3:$W$3,0))\n*($H418=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E418,Inputs!$D$414:$D$430,0),MATCH($H418,$D$3:$W$3,0))\n*($H418=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E418,Inputs!$D$414:$D$430,0),MATCH($H418,$D$3:$W$3,0))\n*($H418=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E418,Inputs!$D$414:$D$430,0),MATCH($H418,$D$3:$W$3,0))\n*($H418=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E418,Inputs!$D$414:$D$430,0),MATCH($H418,$D$3:$W$3,0))\n*($H418=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C419)),$C$45:C419,,,-1)","v":"HVDC lines"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E419,Inputs!$D$414:$D$430,0),MATCH($H419,$D$3:$W$3,0))\n*($H419=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E419,Inputs!$D$414:$D$430,0),MATCH($H419,$D$3:$W$3,0))\n*($H419=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E419,Inputs!$D$414:$D$430,0),MATCH($H419,$D$3:$W$3,0))\n*($H419=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E419,Inputs!$D$414:$D$430,0),MATCH($H419,$D$3:$W$3,0))\n*($H419=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E419,Inputs!$D$414:$D$430,0),MATCH($H419,$D$3:$W$3,0))\n*($H419=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E419,Inputs!$D$414:$D$430,0),MATCH($H419,$D$3:$W$3,0))\n*($H419=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C420)),$C$45:C420,,,-1)","v":"HVDC lines"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E420,Inputs!$D$414:$D$430,0),MATCH($H420,$D$3:$W$3,0))\n*($H420=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E420,Inputs!$D$414:$D$430,0),MATCH($H420,$D$3:$W$3,0))\n*($H420=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E420,Inputs!$D$414:$D$430,0),MATCH($H420,$D$3:$W$3,0))\n*($H420=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E420,Inputs!$D$414:$D$430,0),MATCH($H420,$D$3:$W$3,0))\n*($H420=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E420,Inputs!$D$414:$D$430,0),MATCH($H420,$D$3:$W$3,0))\n*($H420=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C421)),$C$45:C421,,,-1)","v":"HVDC lines"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E421,Inputs!$D$414:$D$430,0),MATCH($H421,$D$3:$W$3,0))\n*($H421=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E421,Inputs!$D$414:$D$430,0),MATCH($H421,$D$3:$W$3,0))\n*($H421=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E421,Inputs!$D$414:$D$430,0),MATCH($H421,$D$3:$W$3,0))\n*($H421=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E421,Inputs!$D$414:$D$430,0),MATCH($H421,$D$3:$W$3,0))\n*($H421=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C422)),$C$45:C422,,,-1)","v":"HVDC lines"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E422,Inputs!$D$414:$D$430,0),MATCH($H422,$D$3:$W$3,0))\n*($H422=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E422,Inputs!$D$414:$D$430,0),MATCH($H422,$D$3:$W$3,0))\n*($H422=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E422,Inputs!$D$414:$D$430,0),MATCH($H422,$D$3:$W$3,0))\n*($H422=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C423)),$C$45:C423,,,-1)","v":"HVDC lines"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E423,Inputs!$D$414:$D$430,0),MATCH($H423,$D$3:$W$3,0))\n*($H423=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E423,Inputs!$D$414:$D$430,0),MATCH($H423,$D$3:$W$3,0))\n*($H423=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C424)),$C$45:C424,,,-1)","v":"HVDC lines"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E424,Inputs!$D$414:$D$430,0),MATCH($H424,$D$3:$W$3,0))\n*($H424=W$3)","v":0}]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C425)),$C$45:C425,,,-1)","v":"HVDC lines"},null,"$m",2025,null,null,null,null,{"$f":"-IFERROR(M414/M392/2,0)\n-((M403/MAX(M392,1)\n*(M392>0)))","v":0},{"$f":"-IFERROR(N414/N392/2,0)\n-((N403/MAX(N392,1)\n*(N392>0)))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C426)),$C$45:C426,,,-1)","v":"HVDC lines"},null,"$m",2026,null,null,null,null,null,{"$f":"-IFERROR(N415/N393/2,0)\n-((N404/MAX(N393,1)\n*(N393>0)))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C427)),$C$45:C427,,,-1)","v":"HVDC lines"},null,"$m",2027,null,null,null,null,null,null,{"$f":"-IFERROR(O416/O394/2,0)\n-((O405/MAX(O394,1)\n*(O394>0)))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C428)),$C$45:C428,,,-1)","v":"HVDC lines"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"-IFERROR(P417/P395/2,0)\n-((P406/MAX(P395,1)\n*(P395>0)))","v":0},0,0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C429)),$C$45:C429,,,-1)","v":"HVDC lines"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(Q418/Q396/2,0)\n-((Q407/MAX(Q396,1)\n*(Q396>0)))","v":0},0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C430)),$C$45:C430,,,-1)","v":"HVDC lines"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(R419/R397/2,0)\n-((R408/MAX(R397,1)\n*(R397>0)))","v":0},0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C431)),$C$45:C431,,,-1)","v":"HVDC lines"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(S420/S398/2,0)\n-((S409/MAX(S398,1)\n*(S398>0)))","v":0},0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C432)),$C$45:C432,,,-1)","v":"HVDC lines"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(T421/T399/2,0)\n-((T410/MAX(T399,1)\n*(T399>0)))","v":0},0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C433)),$C$45:C433,,,-1)","v":"HVDC lines"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(U422/U400/2,0)\n-((U411/MAX(U400,1)\n*(U400>0)))","v":0},0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C434)),$C$45:C434,,,-1)","v":"HVDC lines"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(V423/V401/2,0)\n-((V412/MAX(V401,1)\n*(V401>0)))","v":0},0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C435)),$C$45:C435,,,-1)","v":"HVDC lines"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(W424/W402/2,0)\n-((W413/MAX(W402,1)\n*(W402>0)))","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C436)),$C$45:C436,,,-1)","v":"HVDC lines"},null,"$m",2025,null,null,null,null,{"$f":"((M403+M425*(M$3>$H436))*M$43)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C437)),$C$45:C437,,,-1)","v":"HVDC lines"},null,"$m",2026,null,null,null,null,null,{"$f":"((N404+N426*(N$3>$H437))*N$43)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C438)),$C$45:C438,,,-1)","v":"HVDC lines"},null,"$m",2027,null,null,null,null,null,null,{"$f":"((O405+O427*(O$3>$H438))*O$43)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C439)),$C$45:C439,,,-1)","v":"HVDC lines"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"((P406+P428*(P$3>$H439))*P$43)","v":0},0,0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C440)),$C$45:C440,,,-1)","v":"HVDC lines"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"((Q407+Q429*(Q$3>$H440))*Q$43)","v":0},0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C441)),$C$45:C441,,,-1)","v":"HVDC lines"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"((R408+R430*(R$3>$H441))*R$43)","v":0},0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C442)),$C$45:C442,,,-1)","v":"HVDC lines"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"((S409+S431*(S$3>$H442))*S$43)","v":0},{"$f":"((T409+T431*(T$3>$H442))*T$43)","v":0},{"$f":"((U409+U431*(U$3>$H442))*U$43)","v":0},{"$f":"((V409+V431*(V$3>$H442))*V$43)","v":0},{"$f":"((W409+W431*(W$3>$H442))*W$43)","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C443)),$C$45:C443,,,-1)","v":"HVDC lines"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((T410+T432*(T$3>$H443))*T$43)","v":0},{"$f":"((U410+U432*(U$3>$H443))*U$43)","v":0},{"$f":"((V410+V432*(V$3>$H443))*V$43)","v":0},{"$f":"((W410+W432*(W$3>$H443))*W$43)","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C444)),$C$45:C444,,,-1)","v":"HVDC lines"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U411+U433*(U$3>$H444))*U$43)","v":0},{"$f":"((V411+V433*(V$3>$H444))*V$43)","v":0},{"$f":"((W411+W433*(W$3>$H444))*W$43)","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C445)),$C$45:C445,,,-1)","v":"HVDC lines"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((V412+V434*(V$3>$H445))*V$43)","v":0},{"$f":"((W412+W434*(W$3>$H445))*W$43)","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C446)),$C$45:C446,,,-1)","v":"HVDC lines"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((W413+W435*(W$3>$H446))*W$43)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C447)),$C$45:C447,,,-1)","v":"HVDC lines"},null,"$m",2025,null,null,null,null,{"$f":"SUM(M403,M414,M436,M425)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C448)),$C$45:C448,,,-1)","v":"HVDC lines"},null,"$m",2026,null,null,null,null,null,{"$f":"SUM(N404,N415,N437,N426)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C449)),$C$45:C449,,,-1)","v":"HVDC lines"},null,"$m",2027,null,null,null,null,null,null,{"$f":"SUM(O405,O416,O438,O427)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C450)),$C$45:C450,,,-1)","v":"HVDC lines"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"SUM(P406,P417,P439,P428)","v":0},0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C451)),$C$45:C451,,,-1)","v":"HVDC lines"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"SUM(Q407,Q418,Q440,Q429)","v":0},0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C452)),$C$45:C452,,,-1)","v":"HVDC lines"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R408,R419,R441,R430)","v":0},0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C453)),$C$45:C453,,,-1)","v":"HVDC lines"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S409,S420,S442,S431)","v":0},{"$f":"SUM(T409,T420,T442,T431)","v":0},{"$f":"SUM(U409,U420,U442,U431)","v":0},{"$f":"SUM(V409,V420,V442,V431)","v":0},{"$f":"SUM(W409,W420,W442,W431)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C454)),$C$45:C454,,,-1)","v":"HVDC lines"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T410,T421,T443,T432)","v":0},{"$f":"SUM(U410,U421,U443,U432)","v":0},{"$f":"SUM(V410,V421,V443,V432)","v":0},{"$f":"SUM(W410,W421,W443,W432)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C455)),$C$45:C455,,,-1)","v":"HVDC lines"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U411,U422,U444,U433)","v":0},{"$f":"SUM(V411,V422,V444,V433)","v":0},{"$f":"SUM(W411,W422,W444,W433)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C456)),$C$45:C456,,,-1)","v":"HVDC lines"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V412,V423,V445,V434)","v":0},{"$f":"SUM(W412,W423,W445,W434)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C457)),$C$45:C457,,,-1)","v":"HVDC lines"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W413,W424,W446,W435)","v":0}]
[]
[null,null,{"$f":"INDEX(Inputs!$D$374:$D$389,MATCH(0,COUNTIF($C$44:C458,Inputs!$D$374:$D$389),0))","v":"HVDC stations"}]
[]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C461)),$C$45:C461,,,-1)","v":"HVDC stations"},null,"years",2025,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E461,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(M$3-$H461-0.5,0)),0)\n*($H461<=M$3)","v":30.3},{"$f":"MAX((_xlfn.XLOOKUP($E461,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H461-0.5,0)),0)\n*($H461<=N$3)","v":29.8},{"$f":"MAX((_xlfn.XLOOKUP($E461,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H461-0.5,0)),0)\n*($H461<=O$3)","v":28.8},{"$f":"MAX((_xlfn.XLOOKUP($E461,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H461-0.5,0)),0)\n*($H461<=P$3)","v":27.8},{"$f":"MAX((_xlfn.XLOOKUP($E461,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H461-0.5,0)),0)\n*($H461<=Q$3)","v":26.8},{"$f":"MAX((_xlfn.XLOOKUP($E461,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H461-0.5,0)),0)\n*($H461<=R$3)","v":25.8},{"$f":"MAX((_xlfn.XLOOKUP($E461,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H461-0.5,0)),0)\n*($H461<=S$3)","v":24.8},{"$f":"MAX((_xlfn.XLOOKUP($E461,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H461-0.5,0)),0)\n*($H461<=T$3)","v":23.8},{"$f":"MAX((_xlfn.XLOOKUP($E461,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H461-0.5,0)),0)\n*($H461<=U$3)","v":22.8},{"$f":"MAX((_xlfn.XLOOKUP($E461,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H461-0.5,0)),0)\n*($H461<=V$3)","v":21.8},{"$f":"MAX((_xlfn.XLOOKUP($E461,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H461-0.5,0)),0)\n*($H461<=W$3)","v":20.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C462)),$C$45:C462,,,-1)","v":"HVDC stations"},null,"years",2026,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E462,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H462-0.5,0)),0)\n*($H462<=N$3)","v":30.3},{"$f":"MAX((_xlfn.XLOOKUP($E462,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H462-0.5,0)),0)\n*($H462<=O$3)","v":29.8},{"$f":"MAX((_xlfn.XLOOKUP($E462,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H462-0.5,0)),0)\n*($H462<=P$3)","v":28.8},{"$f":"MAX((_xlfn.XLOOKUP($E462,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H462-0.5,0)),0)\n*($H462<=Q$3)","v":27.8},{"$f":"MAX((_xlfn.XLOOKUP($E462,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H462-0.5,0)),0)\n*($H462<=R$3)","v":26.8},{"$f":"MAX((_xlfn.XLOOKUP($E462,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H462-0.5,0)),0)\n*($H462<=S$3)","v":25.8},{"$f":"MAX((_xlfn.XLOOKUP($E462,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H462-0.5,0)),0)\n*($H462<=T$3)","v":24.8},{"$f":"MAX((_xlfn.XLOOKUP($E462,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H462-0.5,0)),0)\n*($H462<=U$3)","v":23.8},{"$f":"MAX((_xlfn.XLOOKUP($E462,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H462-0.5,0)),0)\n*($H462<=V$3)","v":22.8},{"$f":"MAX((_xlfn.XLOOKUP($E462,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H462-0.5,0)),0)\n*($H462<=W$3)","v":21.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C463)),$C$45:C463,,,-1)","v":"HVDC stations"},null,"years",2027,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E463,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H463-0.5,0)),0)\n*($H463<=O$3)","v":30.3},{"$f":"MAX((_xlfn.XLOOKUP($E463,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H463-0.5,0)),0)\n*($H463<=P$3)","v":29.8},{"$f":"MAX((_xlfn.XLOOKUP($E463,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H463-0.5,0)),0)\n*($H463<=Q$3)","v":28.8},{"$f":"MAX((_xlfn.XLOOKUP($E463,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H463-0.5,0)),0)\n*($H463<=R$3)","v":27.8},{"$f":"MAX((_xlfn.XLOOKUP($E463,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H463-0.5,0)),0)\n*($H463<=S$3)","v":26.8},{"$f":"MAX((_xlfn.XLOOKUP($E463,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H463-0.5,0)),0)\n*($H463<=T$3)","v":25.8},{"$f":"MAX((_xlfn.XLOOKUP($E463,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H463-0.5,0)),0)\n*($H463<=U$3)","v":24.8},{"$f":"MAX((_xlfn.XLOOKUP($E463,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H463-0.5,0)),0)\n*($H463<=V$3)","v":23.8},{"$f":"MAX((_xlfn.XLOOKUP($E463,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H463-0.5,0)),0)\n*($H463<=W$3)","v":22.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C464)),$C$45:C464,,,-1)","v":"HVDC stations"},null,"years",2028,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E464,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H464-0.5,0)),0)\n*($H464<=P$3)","v":30.3},{"$f":"MAX((_xlfn.XLOOKUP($E464,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H464-0.5,0)),0)\n*($H464<=Q$3)","v":29.8},{"$f":"MAX((_xlfn.XLOOKUP($E464,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H464-0.5,0)),0)\n*($H464<=R$3)","v":28.8},{"$f":"MAX((_xlfn.XLOOKUP($E464,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H464-0.5,0)),0)\n*($H464<=S$3)","v":27.8},{"$f":"MAX((_xlfn.XLOOKUP($E464,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H464-0.5,0)),0)\n*($H464<=T$3)","v":26.8},{"$f":"MAX((_xlfn.XLOOKUP($E464,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H464-0.5,0)),0)\n*($H464<=U$3)","v":25.8},{"$f":"MAX((_xlfn.XLOOKUP($E464,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H464-0.5,0)),0)\n*($H464<=V$3)","v":24.8},{"$f":"MAX((_xlfn.XLOOKUP($E464,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H464-0.5,0)),0)\n*($H464<=W$3)","v":23.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C465)),$C$45:C465,,,-1)","v":"HVDC stations"},null,"years",2029,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E465,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H465-0.5,0)),0)\n*($H465<=Q$3)","v":30.3},{"$f":"MAX((_xlfn.XLOOKUP($E465,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H465-0.5,0)),0)\n*($H465<=R$3)","v":29.8},{"$f":"MAX((_xlfn.XLOOKUP($E465,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H465-0.5,0)),0)\n*($H465<=S$3)","v":28.8},{"$f":"MAX((_xlfn.XLOOKUP($E465,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H465-0.5,0)),0)\n*($H465<=T$3)","v":27.8},{"$f":"MAX((_xlfn.XLOOKUP($E465,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H465-0.5,0)),0)\n*($H465<=U$3)","v":26.8},{"$f":"MAX((_xlfn.XLOOKUP($E465,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H465-0.5,0)),0)\n*($H465<=V$3)","v":25.8},{"$f":"MAX((_xlfn.XLOOKUP($E465,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H465-0.5,0)),0)\n*($H465<=W$3)","v":24.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C466)),$C$45:C466,,,-1)","v":"HVDC stations"},null,"years",2030,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E466,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H466-0.5,0)),0)\n*($H466<=R$3)","v":30.3},{"$f":"MAX((_xlfn.XLOOKUP($E466,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H466-0.5,0)),0)\n*($H466<=S$3)","v":29.8},{"$f":"MAX((_xlfn.XLOOKUP($E466,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H466-0.5,0)),0)\n*($H466<=T$3)","v":28.8},{"$f":"MAX((_xlfn.XLOOKUP($E466,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H466-0.5,0)),0)\n*($H466<=U$3)","v":27.8},{"$f":"MAX((_xlfn.XLOOKUP($E466,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H466-0.5,0)),0)\n*($H466<=V$3)","v":26.8},{"$f":"MAX((_xlfn.XLOOKUP($E466,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H466-0.5,0)),0)\n*($H466<=W$3)","v":25.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C467)),$C$45:C467,,,-1)","v":"HVDC stations"},null,"years",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E467,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H467-0.5,0)),0)\n*($H467<=S$3)","v":30.3},{"$f":"MAX((_xlfn.XLOOKUP($E467,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H467-0.5,0)),0)\n*($H467<=T$3)","v":29.8},{"$f":"MAX((_xlfn.XLOOKUP($E467,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H467-0.5,0)),0)\n*($H467<=U$3)","v":28.8},{"$f":"MAX((_xlfn.XLOOKUP($E467,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H467-0.5,0)),0)\n*($H467<=V$3)","v":27.8},{"$f":"MAX((_xlfn.XLOOKUP($E467,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H467-0.5,0)),0)\n*($H467<=W$3)","v":26.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C468)),$C$45:C468,,,-1)","v":"HVDC stations"},null,"years",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E468,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H468-0.5,0)),0)\n*($H468<=T$3)","v":30.3},{"$f":"MAX((_xlfn.XLOOKUP($E468,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H468-0.5,0)),0)\n*($H468<=U$3)","v":29.8},{"$f":"MAX((_xlfn.XLOOKUP($E468,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H468-0.5,0)),0)\n*($H468<=V$3)","v":28.8},{"$f":"MAX((_xlfn.XLOOKUP($E468,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H468-0.5,0)),0)\n*($H468<=W$3)","v":27.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C469)),$C$45:C469,,,-1)","v":"HVDC stations"},null,"years",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E469,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H469-0.5,0)),0)\n*($H469<=U$3)","v":30.3},{"$f":"MAX((_xlfn.XLOOKUP($E469,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H469-0.5,0)),0)\n*($H469<=V$3)","v":29.8},{"$f":"MAX((_xlfn.XLOOKUP($E469,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H469-0.5,0)),0)\n*($H469<=W$3)","v":28.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C470)),$C$45:C470,,,-1)","v":"HVDC stations"},null,"years",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E470,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H470-0.5,0)),0)\n*($H470<=V$3)","v":30.3},{"$f":"MAX((_xlfn.XLOOKUP($E470,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H470-0.5,0)),0)\n*($H470<=W$3)","v":29.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C471)),$C$45:C471,,,-1)","v":"HVDC stations"},null,"years",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E471,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H471-0.5,0)),0)\n*($H471<=W$3)","v":30.3}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C472)),$C$45:C472,,,-1)","v":"HVDC stations"},null,"$m",2025,null,null,null,null,{"$f":"L516","v":0},{"$f":"M516","v":25.392802662463914},{"$f":"N516","v":25.031509094380535},{"$f":"O516","v":24.645606662508836},{"$f":"P516","v":24.234255529724518},{"$f":"Q516","v":23.796592108963821},{"$f":"R516","v":23.331728449160806},{"$f":"S516","v":22.838751606122088},{"$f":"T516","v":22.316722997982154},{"$f":"U516","v":21.764677744874177},{"$f":"V516","v":21.181623992442685}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C473)),$C$45:C473,,,-1)","v":"HVDC stations"},null,"$m",2026,null,null,null,null,null,0,29.831527922725215,29.40707933751597,28.953720197729268,28.470463860616089,27.956295781939293,27.410172794571178,26.831022369395562,26.217741858095092,25.569197717394847]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C474)),$C$45:C474,,,-1)","v":"HVDC stations"},null,"$m",2027,null,null,null,null,null,null,0,26.603455394695846,26.224936432033061,25.820635328705887,25.389672206672813,24.931142305626935,24.444115339656548,23.927634838125094,23.380717470396522]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C475)),$C$45:C475,,,-1)","v":"HVDC stations"},null,"$m",2028,null,null,null,null,null,null,null,0,33.698766539320992,33.21929415634542,32.707163371435101,32.161259637465818,31.580436888789201,30.96351672631053,30.309287582577195]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C476)),$C$45:C476,,,-1)","v":"HVDC stations"},null,"$m",2029,null,null,null,null,null,null,null,null,0,12.673872138613861,12.493545904158415,12.300937071469306,12.09562646711097,11.877183063749712,11.64516367366716]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C477)),$C$45:C477,,,-1)","v":"HVDC stations"},null,"$m",2030,null,null,null,null,null,null,null,null,null,0,14.285962640264026,14.082699279207921,13.865590998653465,13.634165307165148,13.387936351617839]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C478)),$C$45:C478,,,-1)","v":"HVDC stations"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"R522","v":0},{"$f":"S522","v":24.472868402640263},{"$f":"T522","v":24.124663832079207},{"$f":"U522","v":23.752741931334651},{"$f":"V522","v":23.356293289027484}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C479)),$C$45:C479,,,-1)","v":"HVDC stations"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S523","v":0},{"$f":"T523","v":25.615716105610563},{"$f":"U523","v":25.251250883168318},{"$f":"V523","v":24.86196076538614}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C480)),$C$45:C480,,,-1)","v":"HVDC stations"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T524","v":0},{"$f":"U524","v":26.264583075907591},{"$f":"V524","v":25.890885652277227}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C481)),$C$45:C481,,,-1)","v":"HVDC stations"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U525","v":0},{"$f":"V525","v":25.768560600660066}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C482)),$C$45:C482,,,-1)","v":"HVDC stations"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V526","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C483)),$C$45:C483,,,-1)","v":"HVDC stations"},null,"$m",2025,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E483,Inputs!$D$414:$D$430,0),MATCH($H483,$D$3:$W$3,0))\n*($H483=M$3)","v":25.818856398411295},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E483,Inputs!$D$414:$D$430,0),MATCH($H483,$D$3:$W$3,0))\n*($H483=N$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E483,Inputs!$D$414:$D$430,0),MATCH($H483,$D$3:$W$3,0))\n*($H483=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E483,Inputs!$D$414:$D$430,0),MATCH($H483,$D$3:$W$3,0))\n*($H483=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E483,Inputs!$D$414:$D$430,0),MATCH($H483,$D$3:$W$3,0))\n*($H483=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E483,Inputs!$D$414:$D$430,0),MATCH($H483,$D$3:$W$3,0))\n*($H483=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E483,Inputs!$D$414:$D$430,0),MATCH($H483,$D$3:$W$3,0))\n*($H483=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E483,Inputs!$D$414:$D$430,0),MATCH($H483,$D$3:$W$3,0))\n*($H483=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E483,Inputs!$D$414:$D$430,0),MATCH($H483,$D$3:$W$3,0))\n*($H483=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E483,Inputs!$D$414:$D$430,0),MATCH($H483,$D$3:$W$3,0))\n*($H483=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E483,Inputs!$D$414:$D$430,0),MATCH($H483,$D$3:$W$3,0))\n*($H483=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C484)),$C$45:C484,,,-1)","v":"HVDC stations"},null,"$m",2026,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E484,Inputs!$D$414:$D$430,0),MATCH($H484,$D$3:$W$3,0))\n*($H484=N$3)","v":30.332056914717249},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E484,Inputs!$D$414:$D$430,0),MATCH($H484,$D$3:$W$3,0))\n*($H484=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E484,Inputs!$D$414:$D$430,0),MATCH($H484,$D$3:$W$3,0))\n*($H484=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E484,Inputs!$D$414:$D$430,0),MATCH($H484,$D$3:$W$3,0))\n*($H484=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E484,Inputs!$D$414:$D$430,0),MATCH($H484,$D$3:$W$3,0))\n*($H484=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E484,Inputs!$D$414:$D$430,0),MATCH($H484,$D$3:$W$3,0))\n*($H484=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E484,Inputs!$D$414:$D$430,0),MATCH($H484,$D$3:$W$3,0))\n*($H484=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E484,Inputs!$D$414:$D$430,0),MATCH($H484,$D$3:$W$3,0))\n*($H484=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E484,Inputs!$D$414:$D$430,0),MATCH($H484,$D$3:$W$3,0))\n*($H484=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E484,Inputs!$D$414:$D$430,0),MATCH($H484,$D$3:$W$3,0))\n*($H484=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C485)),$C$45:C485,,,-1)","v":"HVDC stations"},null,"$m",2027,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E485,Inputs!$D$414:$D$430,0),MATCH($H485,$D$3:$W$3,0))\n*($H485=O$3)","v":27.049822095949132},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E485,Inputs!$D$414:$D$430,0),MATCH($H485,$D$3:$W$3,0))\n*($H485=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E485,Inputs!$D$414:$D$430,0),MATCH($H485,$D$3:$W$3,0))\n*($H485=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E485,Inputs!$D$414:$D$430,0),MATCH($H485,$D$3:$W$3,0))\n*($H485=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E485,Inputs!$D$414:$D$430,0),MATCH($H485,$D$3:$W$3,0))\n*($H485=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E485,Inputs!$D$414:$D$430,0),MATCH($H485,$D$3:$W$3,0))\n*($H485=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E485,Inputs!$D$414:$D$430,0),MATCH($H485,$D$3:$W$3,0))\n*($H485=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E485,Inputs!$D$414:$D$430,0),MATCH($H485,$D$3:$W$3,0))\n*($H485=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E485,Inputs!$D$414:$D$430,0),MATCH($H485,$D$3:$W$3,0))\n*($H485=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C486)),$C$45:C486,,,-1)","v":"HVDC stations"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E486,Inputs!$D$414:$D$430,0),MATCH($H486,$D$3:$W$3,0))\n*($H486=P$3)","v":34.264182085282755},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E486,Inputs!$D$414:$D$430,0),MATCH($H486,$D$3:$W$3,0))\n*($H486=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E486,Inputs!$D$414:$D$430,0),MATCH($H486,$D$3:$W$3,0))\n*($H486=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E486,Inputs!$D$414:$D$430,0),MATCH($H486,$D$3:$W$3,0))\n*($H486=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E486,Inputs!$D$414:$D$430,0),MATCH($H486,$D$3:$W$3,0))\n*($H486=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E486,Inputs!$D$414:$D$430,0),MATCH($H486,$D$3:$W$3,0))\n*($H486=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E486,Inputs!$D$414:$D$430,0),MATCH($H486,$D$3:$W$3,0))\n*($H486=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E486,Inputs!$D$414:$D$430,0),MATCH($H486,$D$3:$W$3,0))\n*($H486=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C487)),$C$45:C487,,,-1)","v":"HVDC stations"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E487,Inputs!$D$414:$D$430,0),MATCH($H487,$D$3:$W$3,0))\n*($H487=Q$3)","v":12.886521},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E487,Inputs!$D$414:$D$430,0),MATCH($H487,$D$3:$W$3,0))\n*($H487=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E487,Inputs!$D$414:$D$430,0),MATCH($H487,$D$3:$W$3,0))\n*($H487=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E487,Inputs!$D$414:$D$430,0),MATCH($H487,$D$3:$W$3,0))\n*($H487=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E487,Inputs!$D$414:$D$430,0),MATCH($H487,$D$3:$W$3,0))\n*($H487=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E487,Inputs!$D$414:$D$430,0),MATCH($H487,$D$3:$W$3,0))\n*($H487=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E487,Inputs!$D$414:$D$430,0),MATCH($H487,$D$3:$W$3,0))\n*($H487=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C488)),$C$45:C488,,,-1)","v":"HVDC stations"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E488,Inputs!$D$414:$D$430,0),MATCH($H488,$D$3:$W$3,0))\n*($H488=R$3)","v":14.52566},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E488,Inputs!$D$414:$D$430,0),MATCH($H488,$D$3:$W$3,0))\n*($H488=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E488,Inputs!$D$414:$D$430,0),MATCH($H488,$D$3:$W$3,0))\n*($H488=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E488,Inputs!$D$414:$D$430,0),MATCH($H488,$D$3:$W$3,0))\n*($H488=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E488,Inputs!$D$414:$D$430,0),MATCH($H488,$D$3:$W$3,0))\n*($H488=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E488,Inputs!$D$414:$D$430,0),MATCH($H488,$D$3:$W$3,0))\n*($H488=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C489)),$C$45:C489,,,-1)","v":"HVDC stations"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E489,Inputs!$D$414:$D$430,0),MATCH($H489,$D$3:$W$3,0))\n*($H489=S$3)","v":24.883486999999999},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E489,Inputs!$D$414:$D$430,0),MATCH($H489,$D$3:$W$3,0))\n*($H489=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E489,Inputs!$D$414:$D$430,0),MATCH($H489,$D$3:$W$3,0))\n*($H489=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E489,Inputs!$D$414:$D$430,0),MATCH($H489,$D$3:$W$3,0))\n*($H489=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E489,Inputs!$D$414:$D$430,0),MATCH($H489,$D$3:$W$3,0))\n*($H489=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C490)),$C$45:C490,,,-1)","v":"HVDC stations"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E490,Inputs!$D$414:$D$430,0),MATCH($H490,$D$3:$W$3,0))\n*($H490=T$3)","v":26.04551},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E490,Inputs!$D$414:$D$430,0),MATCH($H490,$D$3:$W$3,0))\n*($H490=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E490,Inputs!$D$414:$D$430,0),MATCH($H490,$D$3:$W$3,0))\n*($H490=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E490,Inputs!$D$414:$D$430,0),MATCH($H490,$D$3:$W$3,0))\n*($H490=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C491)),$C$45:C491,,,-1)","v":"HVDC stations"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E491,Inputs!$D$414:$D$430,0),MATCH($H491,$D$3:$W$3,0))\n*($H491=U$3)","v":26.705264},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E491,Inputs!$D$414:$D$430,0),MATCH($H491,$D$3:$W$3,0))\n*($H491=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E491,Inputs!$D$414:$D$430,0),MATCH($H491,$D$3:$W$3,0))\n*($H491=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C492)),$C$45:C492,,,-1)","v":"HVDC stations"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E492,Inputs!$D$414:$D$430,0),MATCH($H492,$D$3:$W$3,0))\n*($H492=V$3)","v":26.200918999999999},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E492,Inputs!$D$414:$D$430,0),MATCH($H492,$D$3:$W$3,0))\n*($H492=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C493)),$C$45:C493,,,-1)","v":"HVDC stations"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E493,Inputs!$D$414:$D$430,0),MATCH($H493,$D$3:$W$3,0))\n*($H493=W$3)","v":26.612126}]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C494)),$C$45:C494,,,-1)","v":"HVDC stations"},null,"$m",2025,null,null,null,null,{"$f":"-IFERROR(M483/M461/2,0)\n-((M472/MAX(M461,1)\n*(M461>0)))","v":-0.42605373594738111},{"$f":"-IFERROR(N483/N461/2,0)\n-((N472/MAX(N461,1)\n*(N461>0)))","v":-0.85210747189476221},-0.8691496213326575,-0.88653261375931058,-0.90426326603449692,-0.92234853135518691,-0.94079550198229056,-0.95961141202193645,-0.97880364026237521,-0.99837971306762274,-1.0183473073289753]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C495)),$C$45:C495,,,-1)","v":"HVDC stations"},null,"$m",2026,null,null,null,null,null,{"$f":"-IFERROR(N484/N462/2,0)\n-((N473/MAX(N462,1)\n*(N462>0)))","v":-0.50052899199203382},-1.0010579839840676,-1.021079143663749,-1.041500726537024,-1.0623307410677645,-1.0835773558891197,-1.1052489030069024,-1.1273538810670405,-1.1499009586883813,-1.1728989778621488]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C496)),$C$45:C496,,,-1)","v":"HVDC stations"},null,"$m",2027,null,null,null,null,null,null,{"$f":"-IFERROR(O485/O463/2,0)\n-((O474/MAX(O463,1)\n*(O463>0)))","v":-0.44636670125328598},-0.89273340250657196,-0.91058807055670354,-0.92879983196783766,-0.94737582860719449,-0.96632334517933849,-0.98564981208292535,-1.0053628083245838,-1.0254700644910755]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C497)),$C$45:C497,,,-1)","v":"HVDC stations"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"-IFERROR(P486/P464/2,0)\n-((P475/MAX(P464,1)\n*(P464>0)))","v":-0.56541554596176158},-1.1308310919235232,-1.1534477137619936,-1.1765166680372339,-1.2000470013979783,-1.224047941425938,-1.2485289002544568,-1.2734994782595459]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C498)),$C$45:C498,,,-1)","v":"HVDC stations"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(Q487/Q465/2,0)\n-((Q476/MAX(Q465,1)\n*(Q465>0)))","v":-0.21264886138613862},-0.42529772277227723,-0.43380367722772273,-0.44247975077227719,-0.45132934578772271,-0.46035593270347719,-0.46956305135754672]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C499)),$C$45:C499,,,-1)","v":"HVDC stations"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(R488/R466/2,0)\n-((R477/MAX(R466,1)\n*(R466>0)))","v":-0.23969735973597359},-0.47939471947194717,-0.48898261386138614,-0.49876226613861385,-0.50873751146138613,-0.51891226169061389]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C500)),$C$45:C500,,,-1)","v":"HVDC stations"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(S489/S467/2,0)\n-((S478/MAX(S467,1)\n*(S467>0)))","v":-0.41061859735973594},-0.82123719471947187,-0.83766193861386129,-0.85441517738613848,-0.87150348093386132]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C501)),$C$45:C501,,,-1)","v":"HVDC stations"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(T490/T468/2,0)\n-((T479/MAX(T468,1)\n*(T468>0)))","v":-0.42979389438943894},-0.85958778877887798,-0.8767795445544555,-0.89431513544554453]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C502)),$C$45:C502,,,-1)","v":"HVDC stations"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(U491/U469/2,0)\n-((U480/MAX(U469,1)\n*(U469>0)))","v":-0.44068092409240922},-0.88136184818481844,-0.89898908514851483]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C503)),$C$45:C503,,,-1)","v":"HVDC stations"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(V492/V470/2,0)\n-((V481/MAX(V470,1)\n*(V470>0)))","v":-0.43235839933993397},-0.86471679867986795]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C504)),$C$45:C504,,,-1)","v":"HVDC stations"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(W493/W471/2,0)\n-((W482/MAX(W471,1)\n*(W471>0)))","v":-0.4391439933993399}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C505)),$C$45:C505,,,-1)","v":"HVDC stations"},null,"$m",2025,null,null,null,null,{"$f":"((M472+M494*(M$3>$H505))*M$43)","v":0},0.49081390381138351,0.48324718946095802,0.47518148097499091,0.46659984527380083,0.4574848715521731,0.4478186589435707,0.43758280388200343,0.42675838715439601,0.41532596063613142,0.40326553370227453]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C506)),$C$45:C506,,,-1)","v":"HVDC stations"},null,"$m",2026,null,null,null,null,null,{"$f":"((N473+N495*(N$3>$H506))*N$43)","v":0},0.57660939877482342,0.56772000387704491,0.55824438942384536,0.548162662390967,0.53745436852100392,0.52609847783128594,0.51407336976657092,0.5013568179881347,0.48792597479065436]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C507)),$C$45:C507,,,-1)","v":"HVDC stations"},null,"$m",2027,null,null,null,null,null,null,{"$f":"((O474+O496*(O$3>$H507))*O$43)","v":0},0.5142144398437859,0.5062869672295276,0.49783670993476142,0.48884592756131284,0.47929637920895229,0.46916931055147287,0.45844544059601061,0.44710494811810936]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C508)),$C$45:C508,,,-1)","v":"HVDC stations"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"((P475+P497*(P$3>$H508))*P$43)","v":0},0.65135870894794989,0.64131692885166913,0.63061293406795793,0.61922425272135739,0.60712777894726577,0.59429975652112199,0.58071576208635356]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C509)),$C$45:C509,,,-1)","v":"HVDC stations"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"((Q476+Q498*(Q$3>$H509))*Q$43)","v":0},0.24497148831683188,0.24119484453861406,0.2371691464139408,0.23288594242646513,0.2283365426209249,0.22351201244619245]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C510)),$C$45:C510,,,-1)","v":"HVDC stations"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"((R477+R499*(R$3>$H510))*R$43)","v":0},0.2761313584158418,0.27187433330693095,0.26733657465029725,0.26250855591407546,0.25738048179854472]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C511)),$C$45:C511,,,-1)","v":"HVDC stations"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"((S478+S500*(S$3>$H511))*S$43)","v":0},{"$f":"((T478+T500*(T$3>$H511))*T$43)","v":0.47303262415841624},{"$f":"((U478+U500*(U$3>$H511))*U$43)","v":0.46574003786930729},{"$f":"((V478+V500*(V$3>$H511))*V$43)","v":0.45796653507897067},{"$f":"((W478+W500*(W$3>$H511))*W$43)","v":0.44969579616187288}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C512)),$C$45:C512,,,-1)","v":"HVDC stations"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((T479+T501*(T$3>$H512))*T$43)","v":0},{"$f":"((U479+U501*(U$3>$H512))*U$43)","v":0.49512256633663415},{"$f":"((V479+V501*(V$3>$H512))*V$43)","v":0.48748942677227769},{"$f":"((W479+W501*(W$3>$H512))*W$43)","v":0.4793529125988123}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C513)),$C$45:C513,,,-1)","v":"HVDC stations"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U480+U502*(U$3>$H513))*U$43)","v":0},{"$f":"((V480+V502*(V$3>$H513))*V$43)","v":0.50766442455445593},{"$f":"((W480+W502*(W$3>$H513))*W$43)","v":0.4998379313425747}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C514)),$C$45:C514,,,-1)","v":"HVDC stations"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((V481+V503*(V$3>$H514))*V$43)","v":0},{"$f":"((W481+W503*(W$3>$H514))*W$43)","v":0.49807687603960438}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C515)),$C$45:C515,,,-1)","v":"HVDC stations"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((W482+W504*(W$3>$H515))*W$43)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C516)),$C$45:C516,,,-1)","v":"HVDC stations"},null,"$m",2025,null,null,null,null,{"$f":"SUM(M472,M483,M505,M494)","v":25.392802662463914},25.031509094380535,24.645606662508836,24.234255529724518,23.796592108963821,23.331728449160806,22.838751606122088,22.316722997982154,21.764677744874177,21.181623992442685,20.566542218815982]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C517)),$C$45:C517,,,-1)","v":"HVDC stations"},null,"$m",2026,null,null,null,null,null,{"$f":"SUM(N473,N484,N506,N495)","v":29.831527922725215},29.40707933751597,28.953720197729268,28.470463860616089,27.956295781939293,27.410172794571178,26.831022369395562,26.217741858095092,25.569197717394847,24.884224714323352]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C518)),$C$45:C518,,,-1)","v":"HVDC stations"},null,"$m",2027,null,null,null,null,null,null,{"$f":"SUM(O474,O485,O507,O496)","v":26.603455394695846},26.224936432033061,25.820635328705887,25.389672206672813,24.931142305626935,24.444115339656548,23.927634838125094,23.380717470396522,22.802352354023558]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C519)),$C$45:C519,,,-1)","v":"HVDC stations"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"SUM(P475,P486,P508,P497)","v":33.698766539320992},33.21929415634542,32.707163371435101,32.161259637465818,31.580436888789201,30.96351672631053,30.309287582577195,29.616503866404003]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C520)),$C$45:C520,,,-1)","v":"HVDC stations"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"SUM(Q476,Q487,Q509,Q498)","v":12.673872138613861},12.493545904158415,12.300937071469306,12.09562646711097,11.877183063749712,11.64516367366716,11.399112634755806]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C521)),$C$45:C521,,,-1)","v":"HVDC stations"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R477,R488,R510,R499)","v":14.285962640264026},14.082699279207921,13.865590998653465,13.634165307165148,13.387936351617839,13.12640457172577]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C522)),$C$45:C522,,,-1)","v":"HVDC stations"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S478,S489,S511,S500)","v":24.472868402640263},{"$f":"SUM(T478,T489,T511,T500)","v":24.124663832079207},{"$f":"SUM(U478,U489,U511,U500)","v":23.752741931334651},{"$f":"SUM(V478,V489,V511,V500)","v":23.356293289027484},{"$f":"SUM(W478,W489,W511,W500)","v":22.934485604255496}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C523)),$C$45:C523,,,-1)","v":"HVDC stations"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T479,T490,T512,T501)","v":25.615716105610563},{"$f":"SUM(U479,U490,U512,U501)","v":25.251250883168318},{"$f":"SUM(V479,V490,V512,V501)","v":24.86196076538614},{"$f":"SUM(W479,W490,W512,W501)","v":24.446998542539408}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C524)),$C$45:C524,,,-1)","v":"HVDC stations"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U480,U491,U513,U502)","v":26.264583075907591},{"$f":"SUM(V480,V491,V513,V502)","v":25.890885652277227},{"$f":"SUM(W480,W491,W513,W502)","v":25.491734498471288}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C525)),$C$45:C525,,,-1)","v":"HVDC stations"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V481,V492,V514,V503)","v":25.768560600660066},{"$f":"SUM(W481,W492,W514,W503)","v":25.401920678019803}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C526)),$C$45:C526,,,-1)","v":"HVDC stations"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W482,W493,W515,W504)","v":26.172982006600659}]
[]
[null,null,{"$f":"INDEX(Inputs!$D$374:$D$389,MATCH(0,COUNTIF($C$44:C527,Inputs!$D$374:$D$389),0))","v":"ICT"}]
[]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C530)),$C$45:C530,,,-1)","v":"ICT"},null,"years",2025,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E530,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(M$3-$H530-0.5,0)),0)\n*($H530<=M$3)","v":5.6},{"$f":"MAX((_xlfn.XLOOKUP($E530,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H530-0.5,0)),0)\n*($H530<=N$3)","v":5.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E530,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H530-0.5,0)),0)\n*($H530<=O$3)","v":4.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E530,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H530-0.5,0)),0)\n*($H530<=P$3)","v":3.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E530,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H530-0.5,0)),0)\n*($H530<=Q$3)","v":2.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E530,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H530-0.5,0)),0)\n*($H530<=R$3)","v":1.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E530,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H530-0.5,0)),0)\n*($H530<=S$3)","v":9.9999999999999645E-2},{"$f":"MAX((_xlfn.XLOOKUP($E530,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H530-0.5,0)),0)\n*($H530<=T$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E530,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H530-0.5,0)),0)\n*($H530<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E530,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H530-0.5,0)),0)\n*($H530<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E530,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H530-0.5,0)),0)\n*($H530<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C531)),$C$45:C531,,,-1)","v":"ICT"},null,"years",2026,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E531,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H531-0.5,0)),0)\n*($H531<=N$3)","v":5.6},{"$f":"MAX((_xlfn.XLOOKUP($E531,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H531-0.5,0)),0)\n*($H531<=O$3)","v":5.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E531,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H531-0.5,0)),0)\n*($H531<=P$3)","v":4.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E531,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H531-0.5,0)),0)\n*($H531<=Q$3)","v":3.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E531,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H531-0.5,0)),0)\n*($H531<=R$3)","v":2.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E531,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H531-0.5,0)),0)\n*($H531<=S$3)","v":1.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E531,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H531-0.5,0)),0)\n*($H531<=T$3)","v":9.9999999999999645E-2},{"$f":"MAX((_xlfn.XLOOKUP($E531,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H531-0.5,0)),0)\n*($H531<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E531,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H531-0.5,0)),0)\n*($H531<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E531,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H531-0.5,0)),0)\n*($H531<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C532)),$C$45:C532,,,-1)","v":"ICT"},null,"years",2027,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E532,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H532-0.5,0)),0)\n*($H532<=O$3)","v":5.6},{"$f":"MAX((_xlfn.XLOOKUP($E532,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H532-0.5,0)),0)\n*($H532<=P$3)","v":5.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E532,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H532-0.5,0)),0)\n*($H532<=Q$3)","v":4.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E532,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H532-0.5,0)),0)\n*($H532<=R$3)","v":3.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E532,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H532-0.5,0)),0)\n*($H532<=S$3)","v":2.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E532,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H532-0.5,0)),0)\n*($H532<=T$3)","v":1.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E532,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H532-0.5,0)),0)\n*($H532<=U$3)","v":9.9999999999999645E-2},{"$f":"MAX((_xlfn.XLOOKUP($E532,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H532-0.5,0)),0)\n*($H532<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E532,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H532-0.5,0)),0)\n*($H532<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C533)),$C$45:C533,,,-1)","v":"ICT"},null,"years",2028,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E533,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H533-0.5,0)),0)\n*($H533<=P$3)","v":5.6},{"$f":"MAX((_xlfn.XLOOKUP($E533,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H533-0.5,0)),0)\n*($H533<=Q$3)","v":5.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E533,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H533-0.5,0)),0)\n*($H533<=R$3)","v":4.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E533,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H533-0.5,0)),0)\n*($H533<=S$3)","v":3.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E533,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H533-0.5,0)),0)\n*($H533<=T$3)","v":2.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E533,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H533-0.5,0)),0)\n*($H533<=U$3)","v":1.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E533,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H533-0.5,0)),0)\n*($H533<=V$3)","v":9.9999999999999645E-2},{"$f":"MAX((_xlfn.XLOOKUP($E533,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H533-0.5,0)),0)\n*($H533<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C534)),$C$45:C534,,,-1)","v":"ICT"},null,"years",2029,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E534,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H534-0.5,0)),0)\n*($H534<=Q$3)","v":5.6},{"$f":"MAX((_xlfn.XLOOKUP($E534,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H534-0.5,0)),0)\n*($H534<=R$3)","v":5.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E534,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H534-0.5,0)),0)\n*($H534<=S$3)","v":4.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E534,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H534-0.5,0)),0)\n*($H534<=T$3)","v":3.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E534,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H534-0.5,0)),0)\n*($H534<=U$3)","v":2.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E534,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H534-0.5,0)),0)\n*($H534<=V$3)","v":1.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E534,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H534-0.5,0)),0)\n*($H534<=W$3)","v":9.9999999999999645E-2}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C535)),$C$45:C535,,,-1)","v":"ICT"},null,"years",2030,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E535,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H535-0.5,0)),0)\n*($H535<=R$3)","v":5.6},{"$f":"MAX((_xlfn.XLOOKUP($E535,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H535-0.5,0)),0)\n*($H535<=S$3)","v":5.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E535,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H535-0.5,0)),0)\n*($H535<=T$3)","v":4.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E535,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H535-0.5,0)),0)\n*($H535<=U$3)","v":3.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E535,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H535-0.5,0)),0)\n*($H535<=V$3)","v":2.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E535,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H535-0.5,0)),0)\n*($H535<=W$3)","v":1.0999999999999996}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C536)),$C$45:C536,,,-1)","v":"ICT"},null,"years",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E536,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H536-0.5,0)),0)\n*($H536<=S$3)","v":5.6},{"$f":"MAX((_xlfn.XLOOKUP($E536,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H536-0.5,0)),0)\n*($H536<=T$3)","v":5.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E536,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H536-0.5,0)),0)\n*($H536<=U$3)","v":4.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E536,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H536-0.5,0)),0)\n*($H536<=V$3)","v":3.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E536,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H536-0.5,0)),0)\n*($H536<=W$3)","v":2.0999999999999996}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C537)),$C$45:C537,,,-1)","v":"ICT"},null,"years",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E537,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H537-0.5,0)),0)\n*($H537<=T$3)","v":5.6},{"$f":"MAX((_xlfn.XLOOKUP($E537,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H537-0.5,0)),0)\n*($H537<=U$3)","v":5.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E537,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H537-0.5,0)),0)\n*($H537<=V$3)","v":4.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E537,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H537-0.5,0)),0)\n*($H537<=W$3)","v":3.0999999999999996}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C538)),$C$45:C538,,,-1)","v":"ICT"},null,"years",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E538,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H538-0.5,0)),0)\n*($H538<=U$3)","v":5.6},{"$f":"MAX((_xlfn.XLOOKUP($E538,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H538-0.5,0)),0)\n*($H538<=V$3)","v":5.0999999999999996},{"$f":"MAX((_xlfn.XLOOKUP($E538,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H538-0.5,0)),0)\n*($H538<=W$3)","v":4.0999999999999996}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C539)),$C$45:C539,,,-1)","v":"ICT"},null,"years",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E539,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H539-0.5,0)),0)\n*($H539<=V$3)","v":5.6},{"$f":"MAX((_xlfn.XLOOKUP($E539,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H539-0.5,0)),0)\n*($H539<=W$3)","v":5.0999999999999996}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C540)),$C$45:C540,,,-1)","v":"ICT"},null,"years",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E540,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H540-0.5,0)),0)\n*($H540<=W$3)","v":5.6}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C541)),$C$45:C541,,,-1)","v":"ICT"},null,"$m",2025,null,null,null,null,{"$f":"L585","v":0},{"$f":"M585","v":34.477055731874998},{"$f":"N585","v":28.271185700137501},{"$f":"O585","v":21.803290044837752},{"$f":"P585","v":15.065370089045956},{"$f":"Q585","v":8.0492120190045533},{"$f":"R585","v":0.74638147812587441},{"$f":"S585","v":0},{"$f":"T585","v":0},{"$f":"U585","v":0},{"$f":"V585","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C542)),$C$45:C542,,,-1)","v":"ICT"},null,"$m",2026,null,null,null,null,null,0,55.624085911774351,45.61175044765497,35.176671930606105,24.305945572696217,12.986319491697692,1.2041859892301456,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C543)),$C$45:C543,,,-1)","v":"ICT"},null,"$m",2027,null,null,null,null,null,null,0,56.777452326604006,46.557510907815285,35.906060851344378,24.809929788251502,13.255591058294373,1.2291548072236562,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C544)),$C$45:C544,,,-1)","v":"ICT"},null,"$m",2028,null,null,null,null,null,null,null,0,42.341203934999996,34.719787226699992,26.776577368493996,18.501751201069077,9.8852213559997626,0.9166296166472474,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C545)),$C$45:C545,,,-1)","v":"ICT"},null,"$m",2029,null,null,null,null,null,null,null,null,0,21.474543163799996,17.609125394315996,13.580501096787117,9.3836881771993568,5.0135705403893693,0.46489472283610311]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C546)),$C$45:C546,,,-1)","v":"ICT"},null,"$m",2030,null,null,null,null,null,null,null,null,null,0,13.016118200357143,10.673216924292857,8.2313931499058572,5.6876271377736591,3.0388179278962117]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C547)),$C$45:C547,,,-1)","v":"ICT"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"R591","v":0},{"$f":"S591","v":41.206873350803562},{"$f":"T591","v":33.789636147658925},{"$f":"U591","v":26.059226707048175},{"$f":"V591","v":18.00608503435393}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C548)),$C$45:C548,,,-1)","v":"ICT"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S592","v":0},{"$f":"T592","v":17.61126573964286},{"$f":"U592","v":14.441237906507144},{"$f":"V592","v":11.137364453750145}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C549)),$C$45:C549,,,-1)","v":"ICT"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T593","v":0},{"$f":"U593","v":14.274542052857145},{"$f":"V593","v":11.70512448334286}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C550)),$C$45:C550,,,-1)","v":"ICT"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U594","v":0},{"$f":"V594","v":22.60604326821429}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C551)),$C$45:C551,,,-1)","v":"ICT"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V595","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C552)),$C$45:C552,,,-1)","v":"ICT"},null,"$m",2025,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E552,Inputs!$D$414:$D$430,0),MATCH($H552,$D$3:$W$3,0))\n*($H552=M$3)","v":37.857159234999997},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E552,Inputs!$D$414:$D$430,0),MATCH($H552,$D$3:$W$3,0))\n*($H552=N$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E552,Inputs!$D$414:$D$430,0),MATCH($H552,$D$3:$W$3,0))\n*($H552=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E552,Inputs!$D$414:$D$430,0),MATCH($H552,$D$3:$W$3,0))\n*($H552=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E552,Inputs!$D$414:$D$430,0),MATCH($H552,$D$3:$W$3,0))\n*($H552=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E552,Inputs!$D$414:$D$430,0),MATCH($H552,$D$3:$W$3,0))\n*($H552=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E552,Inputs!$D$414:$D$430,0),MATCH($H552,$D$3:$W$3,0))\n*($H552=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E552,Inputs!$D$414:$D$430,0),MATCH($H552,$D$3:$W$3,0))\n*($H552=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E552,Inputs!$D$414:$D$430,0),MATCH($H552,$D$3:$W$3,0))\n*($H552=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E552,Inputs!$D$414:$D$430,0),MATCH($H552,$D$3:$W$3,0))\n*($H552=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E552,Inputs!$D$414:$D$430,0),MATCH($H552,$D$3:$W$3,0))\n*($H552=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C553)),$C$45:C553,,,-1)","v":"ICT"},null,"$m",2026,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E553,Inputs!$D$414:$D$430,0),MATCH($H553,$D$3:$W$3,0))\n*($H553=N$3)","v":61.077427667830662},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E553,Inputs!$D$414:$D$430,0),MATCH($H553,$D$3:$W$3,0))\n*($H553=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E553,Inputs!$D$414:$D$430,0),MATCH($H553,$D$3:$W$3,0))\n*($H553=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E553,Inputs!$D$414:$D$430,0),MATCH($H553,$D$3:$W$3,0))\n*($H553=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E553,Inputs!$D$414:$D$430,0),MATCH($H553,$D$3:$W$3,0))\n*($H553=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E553,Inputs!$D$414:$D$430,0),MATCH($H553,$D$3:$W$3,0))\n*($H553=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E553,Inputs!$D$414:$D$430,0),MATCH($H553,$D$3:$W$3,0))\n*($H553=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E553,Inputs!$D$414:$D$430,0),MATCH($H553,$D$3:$W$3,0))\n*($H553=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E553,Inputs!$D$414:$D$430,0),MATCH($H553,$D$3:$W$3,0))\n*($H553=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E553,Inputs!$D$414:$D$430,0),MATCH($H553,$D$3:$W$3,0))\n*($H553=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C554)),$C$45:C554,,,-1)","v":"ICT"},null,"$m",2027,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E554,Inputs!$D$414:$D$430,0),MATCH($H554,$D$3:$W$3,0))\n*($H554=O$3)","v":62.343869221369104},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E554,Inputs!$D$414:$D$430,0),MATCH($H554,$D$3:$W$3,0))\n*($H554=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E554,Inputs!$D$414:$D$430,0),MATCH($H554,$D$3:$W$3,0))\n*($H554=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E554,Inputs!$D$414:$D$430,0),MATCH($H554,$D$3:$W$3,0))\n*($H554=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E554,Inputs!$D$414:$D$430,0),MATCH($H554,$D$3:$W$3,0))\n*($H554=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E554,Inputs!$D$414:$D$430,0),MATCH($H554,$D$3:$W$3,0))\n*($H554=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E554,Inputs!$D$414:$D$430,0),MATCH($H554,$D$3:$W$3,0))\n*($H554=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E554,Inputs!$D$414:$D$430,0),MATCH($H554,$D$3:$W$3,0))\n*($H554=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E554,Inputs!$D$414:$D$430,0),MATCH($H554,$D$3:$W$3,0))\n*($H554=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C555)),$C$45:C555,,,-1)","v":"ICT"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E555,Inputs!$D$414:$D$430,0),MATCH($H555,$D$3:$W$3,0))\n*($H555=P$3)","v":46.492302359999996},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E555,Inputs!$D$414:$D$430,0),MATCH($H555,$D$3:$W$3,0))\n*($H555=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E555,Inputs!$D$414:$D$430,0),MATCH($H555,$D$3:$W$3,0))\n*($H555=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E555,Inputs!$D$414:$D$430,0),MATCH($H555,$D$3:$W$3,0))\n*($H555=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E555,Inputs!$D$414:$D$430,0),MATCH($H555,$D$3:$W$3,0))\n*($H555=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E555,Inputs!$D$414:$D$430,0),MATCH($H555,$D$3:$W$3,0))\n*($H555=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E555,Inputs!$D$414:$D$430,0),MATCH($H555,$D$3:$W$3,0))\n*($H555=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E555,Inputs!$D$414:$D$430,0),MATCH($H555,$D$3:$W$3,0))\n*($H555=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C556)),$C$45:C556,,,-1)","v":"ICT"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E556,Inputs!$D$414:$D$430,0),MATCH($H556,$D$3:$W$3,0))\n*($H556=Q$3)","v":23.579890532799997},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E556,Inputs!$D$414:$D$430,0),MATCH($H556,$D$3:$W$3,0))\n*($H556=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E556,Inputs!$D$414:$D$430,0),MATCH($H556,$D$3:$W$3,0))\n*($H556=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E556,Inputs!$D$414:$D$430,0),MATCH($H556,$D$3:$W$3,0))\n*($H556=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E556,Inputs!$D$414:$D$430,0),MATCH($H556,$D$3:$W$3,0))\n*($H556=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E556,Inputs!$D$414:$D$430,0),MATCH($H556,$D$3:$W$3,0))\n*($H556=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E556,Inputs!$D$414:$D$430,0),MATCH($H556,$D$3:$W$3,0))\n*($H556=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C557)),$C$45:C557,,,-1)","v":"ICT"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E557,Inputs!$D$414:$D$430,0),MATCH($H557,$D$3:$W$3,0))\n*($H557=R$3)","v":14.292208220000001},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E557,Inputs!$D$414:$D$430,0),MATCH($H557,$D$3:$W$3,0))\n*($H557=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E557,Inputs!$D$414:$D$430,0),MATCH($H557,$D$3:$W$3,0))\n*($H557=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E557,Inputs!$D$414:$D$430,0),MATCH($H557,$D$3:$W$3,0))\n*($H557=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E557,Inputs!$D$414:$D$430,0),MATCH($H557,$D$3:$W$3,0))\n*($H557=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E557,Inputs!$D$414:$D$430,0),MATCH($H557,$D$3:$W$3,0))\n*($H557=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C558)),$C$45:C558,,,-1)","v":"ICT"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E558,Inputs!$D$414:$D$430,0),MATCH($H558,$D$3:$W$3,0))\n*($H558=S$3)","v":45.246762894999989},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E558,Inputs!$D$414:$D$430,0),MATCH($H558,$D$3:$W$3,0))\n*($H558=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E558,Inputs!$D$414:$D$430,0),MATCH($H558,$D$3:$W$3,0))\n*($H558=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E558,Inputs!$D$414:$D$430,0),MATCH($H558,$D$3:$W$3,0))\n*($H558=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E558,Inputs!$D$414:$D$430,0),MATCH($H558,$D$3:$W$3,0))\n*($H558=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C559)),$C$45:C559,,,-1)","v":"ICT"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E559,Inputs!$D$414:$D$430,0),MATCH($H559,$D$3:$W$3,0))\n*($H559=T$3)","v":19.337860420000002},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E559,Inputs!$D$414:$D$430,0),MATCH($H559,$D$3:$W$3,0))\n*($H559=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E559,Inputs!$D$414:$D$430,0),MATCH($H559,$D$3:$W$3,0))\n*($H559=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E559,Inputs!$D$414:$D$430,0),MATCH($H559,$D$3:$W$3,0))\n*($H559=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C560)),$C$45:C560,,,-1)","v":"ICT"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E560,Inputs!$D$414:$D$430,0),MATCH($H560,$D$3:$W$3,0))\n*($H560=U$3)","v":15.674006960000002},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E560,Inputs!$D$414:$D$430,0),MATCH($H560,$D$3:$W$3,0))\n*($H560=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E560,Inputs!$D$414:$D$430,0),MATCH($H560,$D$3:$W$3,0))\n*($H560=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C561)),$C$45:C561,,,-1)","v":"ICT"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E561,Inputs!$D$414:$D$430,0),MATCH($H561,$D$3:$W$3,0))\n*($H561=V$3)","v":24.822322020000005},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E561,Inputs!$D$414:$D$430,0),MATCH($H561,$D$3:$W$3,0))\n*($H561=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C562)),$C$45:C562,,,-1)","v":"ICT"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E562,Inputs!$D$414:$D$430,0),MATCH($H562,$D$3:$W$3,0))\n*($H562=W$3)","v":20.804213000000001}]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C563)),$C$45:C563,,,-1)","v":"ICT"},null,"$m",2025,null,null,null,null,{"$f":"-IFERROR(M552/M530/2,0)\n-((M541/MAX(M530,1)\n*(M530>0)))","v":-3.380103503125},{"$f":"-IFERROR(N552/N530/2,0)\n-((N541/MAX(N530,1)\n*(N530>0)))","v":-6.7602070062499999},-6.8954111463750012,-7.0333193693025011,-7.1739857566885519,-7.3174654718223238,-0.74638147812587441,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C564)),$C$45:C564,,,-1)","v":"ICT"},null,"$m",2026,null,null,null,null,null,{"$f":"-IFERROR(N553/N531/2,0)\n-((N542/MAX(N531,1)\n*(N531>0)))","v":-5.4533417560563091},-10.906683512112618,-11.124817182354871,-11.347313526001971,-11.574259796522011,-11.805744992452452,-1.2041859892301456,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C565)),$C$45:C565,,,-1)","v":"ICT"},null,"$m",2027,null,null,null,null,null,null,{"$f":"-IFERROR(O554/O532/2,0)\n-((O543/MAX(O532,1)\n*(O532>0)))","v":-5.5664168947650987},-11.132833789530197,-11.355490465320802,-11.58260027462722,-11.814252280119765,-12.050537325722161,-1.2291548072236562,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C566)),$C$45:C566,,,-1)","v":"ICT"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"-IFERROR(P555/P533/2,0)\n-((P544/MAX(P533,1)\n*(P533>0)))","v":-4.1510984249999998},-8.3021968499999996,-8.4682407869999992,-8.637605602739999,-8.8103577147947991,-8.9865648690906959,-0.9166296166472474,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C567)),$C$45:C567,,,-1)","v":"ICT"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(Q556/Q534/2,0)\n-((Q545/MAX(Q534,1)\n*(Q534>0)))","v":-2.105347369},-4.2106947379999999,-4.2949086327599995,-4.3808068054151992,-4.4684229415235039,-4.5577914003539739,-0.46489472283610311]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C568)),$C$45:C568,,,-1)","v":"ICT"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(R557/R535/2,0)\n-((R546/MAX(R535,1)\n*(R535>0)))","v":-1.2760900196428573},-2.5521800392857146,-2.603223640071429,-2.6552881128728574,-2.7083938751303145,-2.7625617526329207]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C569)),$C$45:C569,,,-1)","v":"ICT"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(S558/S536/2,0)\n-((S547/MAX(S536,1)\n*(S536>0)))","v":-4.039889544196428},-8.079779088392856,-8.2413746701607149,-8.406202163563929,-8.574326206835206]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C570)),$C$45:C570,,,-1)","v":"ICT"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(T559/T537/2,0)\n-((T548/MAX(T537,1)\n*(T537>0)))","v":-1.726594680357143},-3.4531893607142865,-3.5222531479285721,-3.5926982108871437]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C571)),$C$45:C571,,,-1)","v":"ICT"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(U560/U538/2,0)\n-((U549/MAX(U538,1)\n*(U538>0)))","v":-1.3994649071428573},-2.7989298142857146,-2.8549084105714297]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C572)),$C$45:C572,,,-1)","v":"ICT"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(V561/V539/2,0)\n-((V550/MAX(V539,1)\n*(V539>0)))","v":-2.216278751785715},-4.43255750357143]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C573)),$C$45:C573,,,-1)","v":"ICT"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(W562/W540/2,0)\n-((W551/MAX(W540,1)\n*(W540>0)))","v":-1.857519017857143}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C574)),$C$45:C574,,,-1)","v":"ICT"},null,"$m",2025,null,null,null,null,{"$f":"((M541+M563*(M$3>$H574))*M$43)","v":0},0.55433697451250052,0.42751549107525039,0.29539941351070531,0.15782768664714822,1.4634930943644604E-2,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C575)),$C$45:C575,,,-1)","v":"ICT"},null,"$m",2026,null,null,null,null,null,{"$f":"((N542+N564*(N$3>$H575))*N$43)","v":0},0.89434804799323553,0.68973866530600247,0.47658716809208312,0.25463371552348435,2.3611489984904834E-2,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C576)),$C$45:C576,,,-1)","v":"ICT"},null,"$m",2027,null,null,null,null,null,null,{"$f":"((O543+O565*(O$3>$H576))*O$43)","v":0},0.912892370741477,0.70404040884989039,0.48646921153434364,0.25991355016263495,2.4101074651444263E-2,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C577)),$C$45:C577,,,-1)","v":"ICT"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"((P544+P566*(P$3>$H577))*P$43)","v":0},0.68078014170000045,0.52503092879400037,0.36277943531508028,0.19382786972548571,1.797312973818135E-2,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C578)),$C$45:C578,,,-1)","v":"ICT"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"((Q545+Q567*(Q$3>$H578))*Q$43)","v":0},0.3452769685160002,0.26628433523112016,0.18399388582743853,9.8305304713517144E-2,9.1155828007079172E-3,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C579)),$C$45:C579,,,-1)","v":"ICT"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"((R546+R568*(R$3>$H579))*R$43)","v":0},0.20927876322142877,0.16139986568442871,0.1115221007406601,5.9584665252866945E-2,5.5251235052658255E-3]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C580)),$C$45:C580,,,-1)","v":"ICT"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"((S547+S569*(S$3>$H580))*S$43)","v":0},{"$f":"((T547+T569*(T$3>$H580))*T$43)","v":0.66254188524821478},{"$f":"((U547+U569*(U$3>$H580))*U$43)","v":0.51096522954996459},{"$f":"((V547+V569*(V$3>$H580))*V$43)","v":0.35306049086968522},{"$f":"((W547+W569*(W$3>$H580))*W$43)","v":0.18863517655037465}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C581)),$C$45:C581,,,-1)","v":"ICT"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((T548+T570*(T$3>$H581))*T$43)","v":0},{"$f":"((U548+U570*(U$3>$H581))*U$43)","v":0.28316152757857171},{"$f":"((V548+V570*(V$3>$H581))*V$43)","v":0.21837969517157163},{"$f":"((W548+W570*(W$3>$H581))*W$43)","v":0.15089332485726015}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C582)),$C$45:C582,,,-1)","v":"ICT"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U549+U571*(U$3>$H582))*U$43)","v":0},{"$f":"((V549+V571*(V$3>$H582))*V$43)","v":0.22951224477142879},{"$f":"((W549+W571*(W$3>$H582))*W$43)","v":0.17700432145542877}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C583)),$C$45:C583,,,-1)","v":"ICT"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((V550+V572*(V$3>$H583))*V$43)","v":0},{"$f":"((W550+W572*(W$3>$H583))*W$43)","v":0.36346971529285749}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C584)),$C$45:C584,,,-1)","v":"ICT"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((W551+W573*(W$3>$H584))*W$43)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C585)),$C$45:C585,,,-1)","v":"ICT"},null,"$m",2025,null,null,null,null,{"$f":"SUM(M541,M552,M574,M563)","v":34.477055731874998},28.271185700137501,21.803290044837752,15.065370089045956,8.0492120190045533,0.74638147812587441,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C586)),$C$45:C586,,,-1)","v":"ICT"},null,"$m",2026,null,null,null,null,null,{"$f":"SUM(N542,N553,N575,N564)","v":55.624085911774351},45.61175044765497,35.176671930606105,24.305945572696217,12.986319491697692,1.2041859892301456,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C587)),$C$45:C587,,,-1)","v":"ICT"},null,"$m",2027,null,null,null,null,null,null,{"$f":"SUM(O543,O554,O576,O565)","v":56.777452326604006},46.557510907815285,35.906060851344378,24.809929788251502,13.255591058294373,1.2291548072236562,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C588)),$C$45:C588,,,-1)","v":"ICT"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"SUM(P544,P555,P577,P566)","v":42.341203934999996},34.719787226699992,26.776577368493996,18.501751201069077,9.8852213559997626,0.9166296166472474,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C589)),$C$45:C589,,,-1)","v":"ICT"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"SUM(Q545,Q556,Q578,Q567)","v":21.474543163799996},17.609125394315996,13.580501096787117,9.3836881771993568,5.0135705403893693,0.46489472283610311,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C590)),$C$45:C590,,,-1)","v":"ICT"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R546,R557,R579,R568)","v":13.016118200357143},10.673216924292857,8.2313931499058572,5.6876271377736591,3.0388179278962117,0.28178129876855706]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C591)),$C$45:C591,,,-1)","v":"ICT"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S547,S558,S580,S569)","v":41.206873350803562},{"$f":"SUM(T547,T558,T580,T569)","v":33.789636147658925},{"$f":"SUM(U547,U558,U580,U569)","v":26.059226707048175},{"$f":"SUM(V547,V558,V580,V569)","v":18.00608503435393},{"$f":"SUM(W547,W558,W580,W569)","v":9.6203940040690981}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C592)),$C$45:C592,,,-1)","v":"ICT"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T548,T559,T581,T570)","v":17.61126573964286},{"$f":"SUM(U548,U559,U581,U570)","v":14.441237906507144},{"$f":"SUM(V548,V559,V581,V570)","v":11.137364453750145},{"$f":"SUM(W548,W559,W581,W570)","v":7.6955595677202622}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C593)),$C$45:C593,,,-1)","v":"ICT"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U549,U560,U582,U571)","v":14.274542052857145},{"$f":"SUM(V549,V560,V582,V571)","v":11.70512448334286},{"$f":"SUM(W549,W560,W582,W571)","v":9.0272203942268607}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C594)),$C$45:C594,,,-1)","v":"ICT"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V550,V561,V583,V572)","v":22.60604326821429},{"$f":"SUM(W550,W561,W583,W572)","v":18.536955479935717}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C595)),$C$45:C595,,,-1)","v":"ICT"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W551,W562,W584,W573)","v":18.946693982142857}]
[]
[null,null,{"$f":"INDEX(Inputs!$D$374:$D$389,MATCH(0,COUNTIF($C$44:C596,Inputs!$D$374:$D$389),0))","v":"Intangible assets"}]
[]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C599)),$C$45:C599,,,-1)","v":"Intangible assets"},null,"years",2025,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E599,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(M$3-$H599-0.5,0)),0)\n*($H599<=M$3)","v":6.7},{"$f":"MAX((_xlfn.XLOOKUP($E599,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H599-0.5,0)),0)\n*($H599<=N$3)","v":6.2},{"$f":"MAX((_xlfn.XLOOKUP($E599,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H599-0.5,0)),0)\n*($H599<=O$3)","v":5.2},{"$f":"MAX((_xlfn.XLOOKUP($E599,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H599-0.5,0)),0)\n*($H599<=P$3)","v":4.2},{"$f":"MAX((_xlfn.XLOOKUP($E599,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H599-0.5,0)),0)\n*($H599<=Q$3)","v":3.2},{"$f":"MAX((_xlfn.XLOOKUP($E599,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H599-0.5,0)),0)\n*($H599<=R$3)","v":2.2000000000000002},{"$f":"MAX((_xlfn.XLOOKUP($E599,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H599-0.5,0)),0)\n*($H599<=S$3)","v":1.2000000000000002},{"$f":"MAX((_xlfn.XLOOKUP($E599,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H599-0.5,0)),0)\n*($H599<=T$3)","v":0.20000000000000018},{"$f":"MAX((_xlfn.XLOOKUP($E599,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H599-0.5,0)),0)\n*($H599<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E599,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H599-0.5,0)),0)\n*($H599<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E599,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H599-0.5,0)),0)\n*($H599<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C600)),$C$45:C600,,,-1)","v":"Intangible assets"},null,"years",2026,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E600,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H600-0.5,0)),0)\n*($H600<=N$3)","v":6.7},{"$f":"MAX((_xlfn.XLOOKUP($E600,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H600-0.5,0)),0)\n*($H600<=O$3)","v":6.2},{"$f":"MAX((_xlfn.XLOOKUP($E600,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H600-0.5,0)),0)\n*($H600<=P$3)","v":5.2},{"$f":"MAX((_xlfn.XLOOKUP($E600,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H600-0.5,0)),0)\n*($H600<=Q$3)","v":4.2},{"$f":"MAX((_xlfn.XLOOKUP($E600,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H600-0.5,0)),0)\n*($H600<=R$3)","v":3.2},{"$f":"MAX((_xlfn.XLOOKUP($E600,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H600-0.5,0)),0)\n*($H600<=S$3)","v":2.2000000000000002},{"$f":"MAX((_xlfn.XLOOKUP($E600,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H600-0.5,0)),0)\n*($H600<=T$3)","v":1.2000000000000002},{"$f":"MAX((_xlfn.XLOOKUP($E600,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H600-0.5,0)),0)\n*($H600<=U$3)","v":0.20000000000000018},{"$f":"MAX((_xlfn.XLOOKUP($E600,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H600-0.5,0)),0)\n*($H600<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E600,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H600-0.5,0)),0)\n*($H600<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C601)),$C$45:C601,,,-1)","v":"Intangible assets"},null,"years",2027,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E601,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H601-0.5,0)),0)\n*($H601<=O$3)","v":6.7},{"$f":"MAX((_xlfn.XLOOKUP($E601,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H601-0.5,0)),0)\n*($H601<=P$3)","v":6.2},{"$f":"MAX((_xlfn.XLOOKUP($E601,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H601-0.5,0)),0)\n*($H601<=Q$3)","v":5.2},{"$f":"MAX((_xlfn.XLOOKUP($E601,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H601-0.5,0)),0)\n*($H601<=R$3)","v":4.2},{"$f":"MAX((_xlfn.XLOOKUP($E601,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H601-0.5,0)),0)\n*($H601<=S$3)","v":3.2},{"$f":"MAX((_xlfn.XLOOKUP($E601,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H601-0.5,0)),0)\n*($H601<=T$3)","v":2.2000000000000002},{"$f":"MAX((_xlfn.XLOOKUP($E601,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H601-0.5,0)),0)\n*($H601<=U$3)","v":1.2000000000000002},{"$f":"MAX((_xlfn.XLOOKUP($E601,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H601-0.5,0)),0)\n*($H601<=V$3)","v":0.20000000000000018},{"$f":"MAX((_xlfn.XLOOKUP($E601,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H601-0.5,0)),0)\n*($H601<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C602)),$C$45:C602,,,-1)","v":"Intangible assets"},null,"years",2028,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E602,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H602-0.5,0)),0)\n*($H602<=P$3)","v":6.7},{"$f":"MAX((_xlfn.XLOOKUP($E602,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H602-0.5,0)),0)\n*($H602<=Q$3)","v":6.2},{"$f":"MAX((_xlfn.XLOOKUP($E602,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H602-0.5,0)),0)\n*($H602<=R$3)","v":5.2},{"$f":"MAX((_xlfn.XLOOKUP($E602,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H602-0.5,0)),0)\n*($H602<=S$3)","v":4.2},{"$f":"MAX((_xlfn.XLOOKUP($E602,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H602-0.5,0)),0)\n*($H602<=T$3)","v":3.2},{"$f":"MAX((_xlfn.XLOOKUP($E602,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H602-0.5,0)),0)\n*($H602<=U$3)","v":2.2000000000000002},{"$f":"MAX((_xlfn.XLOOKUP($E602,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H602-0.5,0)),0)\n*($H602<=V$3)","v":1.2000000000000002},{"$f":"MAX((_xlfn.XLOOKUP($E602,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H602-0.5,0)),0)\n*($H602<=W$3)","v":0.20000000000000018}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C603)),$C$45:C603,,,-1)","v":"Intangible assets"},null,"years",2029,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E603,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H603-0.5,0)),0)\n*($H603<=Q$3)","v":6.7},{"$f":"MAX((_xlfn.XLOOKUP($E603,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H603-0.5,0)),0)\n*($H603<=R$3)","v":6.2},{"$f":"MAX((_xlfn.XLOOKUP($E603,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H603-0.5,0)),0)\n*($H603<=S$3)","v":5.2},{"$f":"MAX((_xlfn.XLOOKUP($E603,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H603-0.5,0)),0)\n*($H603<=T$3)","v":4.2},{"$f":"MAX((_xlfn.XLOOKUP($E603,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H603-0.5,0)),0)\n*($H603<=U$3)","v":3.2},{"$f":"MAX((_xlfn.XLOOKUP($E603,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H603-0.5,0)),0)\n*($H603<=V$3)","v":2.2000000000000002},{"$f":"MAX((_xlfn.XLOOKUP($E603,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H603-0.5,0)),0)\n*($H603<=W$3)","v":1.2000000000000002}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C604)),$C$45:C604,,,-1)","v":"Intangible assets"},null,"years",2030,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E604,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H604-0.5,0)),0)\n*($H604<=R$3)","v":6.7},{"$f":"MAX((_xlfn.XLOOKUP($E604,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H604-0.5,0)),0)\n*($H604<=S$3)","v":6.2},{"$f":"MAX((_xlfn.XLOOKUP($E604,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H604-0.5,0)),0)\n*($H604<=T$3)","v":5.2},{"$f":"MAX((_xlfn.XLOOKUP($E604,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H604-0.5,0)),0)\n*($H604<=U$3)","v":4.2},{"$f":"MAX((_xlfn.XLOOKUP($E604,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H604-0.5,0)),0)\n*($H604<=V$3)","v":3.2},{"$f":"MAX((_xlfn.XLOOKUP($E604,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H604-0.5,0)),0)\n*($H604<=W$3)","v":2.2000000000000002}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C605)),$C$45:C605,,,-1)","v":"Intangible assets"},null,"years",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E605,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H605-0.5,0)),0)\n*($H605<=S$3)","v":6.7},{"$f":"MAX((_xlfn.XLOOKUP($E605,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H605-0.5,0)),0)\n*($H605<=T$3)","v":6.2},{"$f":"MAX((_xlfn.XLOOKUP($E605,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H605-0.5,0)),0)\n*($H605<=U$3)","v":5.2},{"$f":"MAX((_xlfn.XLOOKUP($E605,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H605-0.5,0)),0)\n*($H605<=V$3)","v":4.2},{"$f":"MAX((_xlfn.XLOOKUP($E605,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H605-0.5,0)),0)\n*($H605<=W$3)","v":3.2}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C606)),$C$45:C606,,,-1)","v":"Intangible assets"},null,"years",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E606,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H606-0.5,0)),0)\n*($H606<=T$3)","v":6.7},{"$f":"MAX((_xlfn.XLOOKUP($E606,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H606-0.5,0)),0)\n*($H606<=U$3)","v":6.2},{"$f":"MAX((_xlfn.XLOOKUP($E606,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H606-0.5,0)),0)\n*($H606<=V$3)","v":5.2},{"$f":"MAX((_xlfn.XLOOKUP($E606,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H606-0.5,0)),0)\n*($H606<=W$3)","v":4.2}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C607)),$C$45:C607,,,-1)","v":"Intangible assets"},null,"years",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E607,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H607-0.5,0)),0)\n*($H607<=U$3)","v":6.7},{"$f":"MAX((_xlfn.XLOOKUP($E607,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H607-0.5,0)),0)\n*($H607<=V$3)","v":6.2},{"$f":"MAX((_xlfn.XLOOKUP($E607,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H607-0.5,0)),0)\n*($H607<=W$3)","v":5.2}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C608)),$C$45:C608,,,-1)","v":"Intangible assets"},null,"years",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E608,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H608-0.5,0)),0)\n*($H608<=V$3)","v":6.7},{"$f":"MAX((_xlfn.XLOOKUP($E608,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H608-0.5,0)),0)\n*($H608<=W$3)","v":6.2}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C609)),$C$45:C609,,,-1)","v":"Intangible assets"},null,"years",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E609,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H609-0.5,0)),0)\n*($H609<=W$3)","v":6.7}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C610)),$C$45:C610,,,-1)","v":"Intangible assets"},null,"$m",2025,null,null,null,null,{"$f":"L654","v":0},{"$f":"M654","v":0},{"$f":"N654","v":0},{"$f":"O654","v":0},{"$f":"P654","v":0},{"$f":"Q654","v":0},{"$f":"R654","v":0},{"$f":"S654","v":0},{"$f":"T654","v":0},{"$f":"U654","v":0},{"$f":"V654","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C611)),$C$45:C611,,,-1)","v":"Intangible assets"},null,"$m",2026,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C612)),$C$45:C612,,,-1)","v":"Intangible assets"},null,"$m",2027,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C613)),$C$45:C613,,,-1)","v":"Intangible assets"},null,"$m",2028,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C614)),$C$45:C614,,,-1)","v":"Intangible assets"},null,"$m",2029,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C615)),$C$45:C615,,,-1)","v":"Intangible assets"},null,"$m",2030,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C616)),$C$45:C616,,,-1)","v":"Intangible assets"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"R660","v":0},{"$f":"S660","v":0},{"$f":"T660","v":0},{"$f":"U660","v":0},{"$f":"V660","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C617)),$C$45:C617,,,-1)","v":"Intangible assets"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S661","v":0},{"$f":"T661","v":0},{"$f":"U661","v":0},{"$f":"V661","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C618)),$C$45:C618,,,-1)","v":"Intangible assets"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T662","v":0},{"$f":"U662","v":0},{"$f":"V662","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C619)),$C$45:C619,,,-1)","v":"Intangible assets"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U663","v":0},{"$f":"V663","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C620)),$C$45:C620,,,-1)","v":"Intangible assets"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V664","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C621)),$C$45:C621,,,-1)","v":"Intangible assets"},null,"$m",2025,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E621,Inputs!$D$414:$D$430,0),MATCH($H621,$D$3:$W$3,0))\n*($H621=M$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E621,Inputs!$D$414:$D$430,0),MATCH($H621,$D$3:$W$3,0))\n*($H621=N$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E621,Inputs!$D$414:$D$430,0),MATCH($H621,$D$3:$W$3,0))\n*($H621=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E621,Inputs!$D$414:$D$430,0),MATCH($H621,$D$3:$W$3,0))\n*($H621=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E621,Inputs!$D$414:$D$430,0),MATCH($H621,$D$3:$W$3,0))\n*($H621=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E621,Inputs!$D$414:$D$430,0),MATCH($H621,$D$3:$W$3,0))\n*($H621=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E621,Inputs!$D$414:$D$430,0),MATCH($H621,$D$3:$W$3,0))\n*($H621=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E621,Inputs!$D$414:$D$430,0),MATCH($H621,$D$3:$W$3,0))\n*($H621=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E621,Inputs!$D$414:$D$430,0),MATCH($H621,$D$3:$W$3,0))\n*($H621=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E621,Inputs!$D$414:$D$430,0),MATCH($H621,$D$3:$W$3,0))\n*($H621=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E621,Inputs!$D$414:$D$430,0),MATCH($H621,$D$3:$W$3,0))\n*($H621=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C622)),$C$45:C622,,,-1)","v":"Intangible assets"},null,"$m",2026,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E622,Inputs!$D$414:$D$430,0),MATCH($H622,$D$3:$W$3,0))\n*($H622=N$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E622,Inputs!$D$414:$D$430,0),MATCH($H622,$D$3:$W$3,0))\n*($H622=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E622,Inputs!$D$414:$D$430,0),MATCH($H622,$D$3:$W$3,0))\n*($H622=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E622,Inputs!$D$414:$D$430,0),MATCH($H622,$D$3:$W$3,0))\n*($H622=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E622,Inputs!$D$414:$D$430,0),MATCH($H622,$D$3:$W$3,0))\n*($H622=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E622,Inputs!$D$414:$D$430,0),MATCH($H622,$D$3:$W$3,0))\n*($H622=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E622,Inputs!$D$414:$D$430,0),MATCH($H622,$D$3:$W$3,0))\n*($H622=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E622,Inputs!$D$414:$D$430,0),MATCH($H622,$D$3:$W$3,0))\n*($H622=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E622,Inputs!$D$414:$D$430,0),MATCH($H622,$D$3:$W$3,0))\n*($H622=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E622,Inputs!$D$414:$D$430,0),MATCH($H622,$D$3:$W$3,0))\n*($H622=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C623)),$C$45:C623,,,-1)","v":"Intangible assets"},null,"$m",2027,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E623,Inputs!$D$414:$D$430,0),MATCH($H623,$D$3:$W$3,0))\n*($H623=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E623,Inputs!$D$414:$D$430,0),MATCH($H623,$D$3:$W$3,0))\n*($H623=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E623,Inputs!$D$414:$D$430,0),MATCH($H623,$D$3:$W$3,0))\n*($H623=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E623,Inputs!$D$414:$D$430,0),MATCH($H623,$D$3:$W$3,0))\n*($H623=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E623,Inputs!$D$414:$D$430,0),MATCH($H623,$D$3:$W$3,0))\n*($H623=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E623,Inputs!$D$414:$D$430,0),MATCH($H623,$D$3:$W$3,0))\n*($H623=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E623,Inputs!$D$414:$D$430,0),MATCH($H623,$D$3:$W$3,0))\n*($H623=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E623,Inputs!$D$414:$D$430,0),MATCH($H623,$D$3:$W$3,0))\n*($H623=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E623,Inputs!$D$414:$D$430,0),MATCH($H623,$D$3:$W$3,0))\n*($H623=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C624)),$C$45:C624,,,-1)","v":"Intangible assets"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E624,Inputs!$D$414:$D$430,0),MATCH($H624,$D$3:$W$3,0))\n*($H624=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E624,Inputs!$D$414:$D$430,0),MATCH($H624,$D$3:$W$3,0))\n*($H624=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E624,Inputs!$D$414:$D$430,0),MATCH($H624,$D$3:$W$3,0))\n*($H624=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E624,Inputs!$D$414:$D$430,0),MATCH($H624,$D$3:$W$3,0))\n*($H624=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E624,Inputs!$D$414:$D$430,0),MATCH($H624,$D$3:$W$3,0))\n*($H624=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E624,Inputs!$D$414:$D$430,0),MATCH($H624,$D$3:$W$3,0))\n*($H624=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E624,Inputs!$D$414:$D$430,0),MATCH($H624,$D$3:$W$3,0))\n*($H624=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E624,Inputs!$D$414:$D$430,0),MATCH($H624,$D$3:$W$3,0))\n*($H624=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C625)),$C$45:C625,,,-1)","v":"Intangible assets"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E625,Inputs!$D$414:$D$430,0),MATCH($H625,$D$3:$W$3,0))\n*($H625=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E625,Inputs!$D$414:$D$430,0),MATCH($H625,$D$3:$W$3,0))\n*($H625=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E625,Inputs!$D$414:$D$430,0),MATCH($H625,$D$3:$W$3,0))\n*($H625=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E625,Inputs!$D$414:$D$430,0),MATCH($H625,$D$3:$W$3,0))\n*($H625=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E625,Inputs!$D$414:$D$430,0),MATCH($H625,$D$3:$W$3,0))\n*($H625=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E625,Inputs!$D$414:$D$430,0),MATCH($H625,$D$3:$W$3,0))\n*($H625=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E625,Inputs!$D$414:$D$430,0),MATCH($H625,$D$3:$W$3,0))\n*($H625=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C626)),$C$45:C626,,,-1)","v":"Intangible assets"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E626,Inputs!$D$414:$D$430,0),MATCH($H626,$D$3:$W$3,0))\n*($H626=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E626,Inputs!$D$414:$D$430,0),MATCH($H626,$D$3:$W$3,0))\n*($H626=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E626,Inputs!$D$414:$D$430,0),MATCH($H626,$D$3:$W$3,0))\n*($H626=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E626,Inputs!$D$414:$D$430,0),MATCH($H626,$D$3:$W$3,0))\n*($H626=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E626,Inputs!$D$414:$D$430,0),MATCH($H626,$D$3:$W$3,0))\n*($H626=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E626,Inputs!$D$414:$D$430,0),MATCH($H626,$D$3:$W$3,0))\n*($H626=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C627)),$C$45:C627,,,-1)","v":"Intangible assets"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E627,Inputs!$D$414:$D$430,0),MATCH($H627,$D$3:$W$3,0))\n*($H627=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E627,Inputs!$D$414:$D$430,0),MATCH($H627,$D$3:$W$3,0))\n*($H627=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E627,Inputs!$D$414:$D$430,0),MATCH($H627,$D$3:$W$3,0))\n*($H627=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E627,Inputs!$D$414:$D$430,0),MATCH($H627,$D$3:$W$3,0))\n*($H627=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E627,Inputs!$D$414:$D$430,0),MATCH($H627,$D$3:$W$3,0))\n*($H627=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C628)),$C$45:C628,,,-1)","v":"Intangible assets"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E628,Inputs!$D$414:$D$430,0),MATCH($H628,$D$3:$W$3,0))\n*($H628=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E628,Inputs!$D$414:$D$430,0),MATCH($H628,$D$3:$W$3,0))\n*($H628=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E628,Inputs!$D$414:$D$430,0),MATCH($H628,$D$3:$W$3,0))\n*($H628=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E628,Inputs!$D$414:$D$430,0),MATCH($H628,$D$3:$W$3,0))\n*($H628=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C629)),$C$45:C629,,,-1)","v":"Intangible assets"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E629,Inputs!$D$414:$D$430,0),MATCH($H629,$D$3:$W$3,0))\n*($H629=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E629,Inputs!$D$414:$D$430,0),MATCH($H629,$D$3:$W$3,0))\n*($H629=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E629,Inputs!$D$414:$D$430,0),MATCH($H629,$D$3:$W$3,0))\n*($H629=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C630)),$C$45:C630,,,-1)","v":"Intangible assets"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E630,Inputs!$D$414:$D$430,0),MATCH($H630,$D$3:$W$3,0))\n*($H630=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E630,Inputs!$D$414:$D$430,0),MATCH($H630,$D$3:$W$3,0))\n*($H630=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C631)),$C$45:C631,,,-1)","v":"Intangible assets"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E631,Inputs!$D$414:$D$430,0),MATCH($H631,$D$3:$W$3,0))\n*($H631=W$3)","v":0}]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C632)),$C$45:C632,,,-1)","v":"Intangible assets"},null,"$m",2025,null,null,null,null,{"$f":"-IFERROR(M621/M599/2,0)\n-((M610/MAX(M599,1)\n*(M599>0)))","v":0},{"$f":"-IFERROR(N621/N599/2,0)\n-((N610/MAX(N599,1)\n*(N599>0)))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C633)),$C$45:C633,,,-1)","v":"Intangible assets"},null,"$m",2026,null,null,null,null,null,{"$f":"-IFERROR(N622/N600/2,0)\n-((N611/MAX(N600,1)\n*(N600>0)))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C634)),$C$45:C634,,,-1)","v":"Intangible assets"},null,"$m",2027,null,null,null,null,null,null,{"$f":"-IFERROR(O623/O601/2,0)\n-((O612/MAX(O601,1)\n*(O601>0)))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C635)),$C$45:C635,,,-1)","v":"Intangible assets"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"-IFERROR(P624/P602/2,0)\n-((P613/MAX(P602,1)\n*(P602>0)))","v":0},0,0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C636)),$C$45:C636,,,-1)","v":"Intangible assets"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(Q625/Q603/2,0)\n-((Q614/MAX(Q603,1)\n*(Q603>0)))","v":0},0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C637)),$C$45:C637,,,-1)","v":"Intangible assets"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(R626/R604/2,0)\n-((R615/MAX(R604,1)\n*(R604>0)))","v":0},0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C638)),$C$45:C638,,,-1)","v":"Intangible assets"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(S627/S605/2,0)\n-((S616/MAX(S605,1)\n*(S605>0)))","v":0},0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C639)),$C$45:C639,,,-1)","v":"Intangible assets"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(T628/T606/2,0)\n-((T617/MAX(T606,1)\n*(T606>0)))","v":0},0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C640)),$C$45:C640,,,-1)","v":"Intangible assets"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(U629/U607/2,0)\n-((U618/MAX(U607,1)\n*(U607>0)))","v":0},0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C641)),$C$45:C641,,,-1)","v":"Intangible assets"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(V630/V608/2,0)\n-((V619/MAX(V608,1)\n*(V608>0)))","v":0},0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C642)),$C$45:C642,,,-1)","v":"Intangible assets"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(W631/W609/2,0)\n-((W620/MAX(W609,1)\n*(W609>0)))","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C643)),$C$45:C643,,,-1)","v":"Intangible assets"},null,"$m",2025,null,null,null,null,{"$f":"((M610+M632*(M$3>$H643))*M$43)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C644)),$C$45:C644,,,-1)","v":"Intangible assets"},null,"$m",2026,null,null,null,null,null,{"$f":"((N611+N633*(N$3>$H644))*N$43)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C645)),$C$45:C645,,,-1)","v":"Intangible assets"},null,"$m",2027,null,null,null,null,null,null,{"$f":"((O612+O634*(O$3>$H645))*O$43)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C646)),$C$45:C646,,,-1)","v":"Intangible assets"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"((P613+P635*(P$3>$H646))*P$43)","v":0},0,0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C647)),$C$45:C647,,,-1)","v":"Intangible assets"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"((Q614+Q636*(Q$3>$H647))*Q$43)","v":0},0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C648)),$C$45:C648,,,-1)","v":"Intangible assets"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"((R615+R637*(R$3>$H648))*R$43)","v":0},0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C649)),$C$45:C649,,,-1)","v":"Intangible assets"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"((S616+S638*(S$3>$H649))*S$43)","v":0},{"$f":"((T616+T638*(T$3>$H649))*T$43)","v":0},{"$f":"((U616+U638*(U$3>$H649))*U$43)","v":0},{"$f":"((V616+V638*(V$3>$H649))*V$43)","v":0},{"$f":"((W616+W638*(W$3>$H649))*W$43)","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C650)),$C$45:C650,,,-1)","v":"Intangible assets"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((T617+T639*(T$3>$H650))*T$43)","v":0},{"$f":"((U617+U639*(U$3>$H650))*U$43)","v":0},{"$f":"((V617+V639*(V$3>$H650))*V$43)","v":0},{"$f":"((W617+W639*(W$3>$H650))*W$43)","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C651)),$C$45:C651,,,-1)","v":"Intangible assets"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U618+U640*(U$3>$H651))*U$43)","v":0},{"$f":"((V618+V640*(V$3>$H651))*V$43)","v":0},{"$f":"((W618+W640*(W$3>$H651))*W$43)","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C652)),$C$45:C652,,,-1)","v":"Intangible assets"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((V619+V641*(V$3>$H652))*V$43)","v":0},{"$f":"((W619+W641*(W$3>$H652))*W$43)","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C653)),$C$45:C653,,,-1)","v":"Intangible assets"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((W620+W642*(W$3>$H653))*W$43)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C654)),$C$45:C654,,,-1)","v":"Intangible assets"},null,"$m",2025,null,null,null,null,{"$f":"SUM(M610,M621,M643,M632)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C655)),$C$45:C655,,,-1)","v":"Intangible assets"},null,"$m",2026,null,null,null,null,null,{"$f":"SUM(N611,N622,N644,N633)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C656)),$C$45:C656,,,-1)","v":"Intangible assets"},null,"$m",2027,null,null,null,null,null,null,{"$f":"SUM(O612,O623,O645,O634)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C657)),$C$45:C657,,,-1)","v":"Intangible assets"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"SUM(P613,P624,P646,P635)","v":0},0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C658)),$C$45:C658,,,-1)","v":"Intangible assets"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"SUM(Q614,Q625,Q647,Q636)","v":0},0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C659)),$C$45:C659,,,-1)","v":"Intangible assets"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R615,R626,R648,R637)","v":0},0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C660)),$C$45:C660,,,-1)","v":"Intangible assets"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S616,S627,S649,S638)","v":0},{"$f":"SUM(T616,T627,T649,T638)","v":0},{"$f":"SUM(U616,U627,U649,U638)","v":0},{"$f":"SUM(V616,V627,V649,V638)","v":0},{"$f":"SUM(W616,W627,W649,W638)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C661)),$C$45:C661,,,-1)","v":"Intangible assets"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T617,T628,T650,T639)","v":0},{"$f":"SUM(U617,U628,U650,U639)","v":0},{"$f":"SUM(V617,V628,V650,V639)","v":0},{"$f":"SUM(W617,W628,W650,W639)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C662)),$C$45:C662,,,-1)","v":"Intangible assets"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U618,U629,U651,U640)","v":0},{"$f":"SUM(V618,V629,V651,V640)","v":0},{"$f":"SUM(W618,W629,W651,W640)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C663)),$C$45:C663,,,-1)","v":"Intangible assets"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V619,V630,V652,V641)","v":0},{"$f":"SUM(W619,W630,W652,W641)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C664)),$C$45:C664,,,-1)","v":"Intangible assets"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W620,W631,W653,W642)","v":0}]
[]
[null,null,{"$f":"INDEX(Inputs!$D$374:$D$389,MATCH(0,COUNTIF($C$44:C665,Inputs!$D$374:$D$389),0))","v":"Land"}]
[]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C668)),$C$45:C668,,,-1)","v":"Land"},null,"years",2025,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E668,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(M$3-$H668-0.5,0)),0)\n*($H668<=M$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E668,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H668-0.5,0)),0)\n*($H668<=N$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E668,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H668-0.5,0)),0)\n*($H668<=O$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E668,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H668-0.5,0)),0)\n*($H668<=P$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E668,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H668-0.5,0)),0)\n*($H668<=Q$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E668,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H668-0.5,0)),0)\n*($H668<=R$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E668,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H668-0.5,0)),0)\n*($H668<=S$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E668,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H668-0.5,0)),0)\n*($H668<=T$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E668,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H668-0.5,0)),0)\n*($H668<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E668,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H668-0.5,0)),0)\n*($H668<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E668,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H668-0.5,0)),0)\n*($H668<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C669)),$C$45:C669,,,-1)","v":"Land"},null,"years",2026,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E669,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H669-0.5,0)),0)\n*($H669<=N$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E669,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H669-0.5,0)),0)\n*($H669<=O$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E669,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H669-0.5,0)),0)\n*($H669<=P$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E669,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H669-0.5,0)),0)\n*($H669<=Q$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E669,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H669-0.5,0)),0)\n*($H669<=R$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E669,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H669-0.5,0)),0)\n*($H669<=S$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E669,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H669-0.5,0)),0)\n*($H669<=T$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E669,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H669-0.5,0)),0)\n*($H669<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E669,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H669-0.5,0)),0)\n*($H669<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E669,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H669-0.5,0)),0)\n*($H669<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C670)),$C$45:C670,,,-1)","v":"Land"},null,"years",2027,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E670,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H670-0.5,0)),0)\n*($H670<=O$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E670,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H670-0.5,0)),0)\n*($H670<=P$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E670,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H670-0.5,0)),0)\n*($H670<=Q$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E670,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H670-0.5,0)),0)\n*($H670<=R$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E670,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H670-0.5,0)),0)\n*($H670<=S$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E670,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H670-0.5,0)),0)\n*($H670<=T$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E670,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H670-0.5,0)),0)\n*($H670<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E670,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H670-0.5,0)),0)\n*($H670<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E670,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H670-0.5,0)),0)\n*($H670<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C671)),$C$45:C671,,,-1)","v":"Land"},null,"years",2028,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E671,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H671-0.5,0)),0)\n*($H671<=P$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E671,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H671-0.5,0)),0)\n*($H671<=Q$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E671,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H671-0.5,0)),0)\n*($H671<=R$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E671,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H671-0.5,0)),0)\n*($H671<=S$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E671,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H671-0.5,0)),0)\n*($H671<=T$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E671,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H671-0.5,0)),0)\n*($H671<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E671,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H671-0.5,0)),0)\n*($H671<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E671,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H671-0.5,0)),0)\n*($H671<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C672)),$C$45:C672,,,-1)","v":"Land"},null,"years",2029,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E672,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H672-0.5,0)),0)\n*($H672<=Q$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E672,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H672-0.5,0)),0)\n*($H672<=R$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E672,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H672-0.5,0)),0)\n*($H672<=S$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E672,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H672-0.5,0)),0)\n*($H672<=T$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E672,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H672-0.5,0)),0)\n*($H672<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E672,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H672-0.5,0)),0)\n*($H672<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E672,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H672-0.5,0)),0)\n*($H672<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C673)),$C$45:C673,,,-1)","v":"Land"},null,"years",2030,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E673,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H673-0.5,0)),0)\n*($H673<=R$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E673,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H673-0.5,0)),0)\n*($H673<=S$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E673,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H673-0.5,0)),0)\n*($H673<=T$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E673,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H673-0.5,0)),0)\n*($H673<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E673,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H673-0.5,0)),0)\n*($H673<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E673,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H673-0.5,0)),0)\n*($H673<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C674)),$C$45:C674,,,-1)","v":"Land"},null,"years",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E674,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H674-0.5,0)),0)\n*($H674<=S$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E674,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H674-0.5,0)),0)\n*($H674<=T$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E674,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H674-0.5,0)),0)\n*($H674<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E674,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H674-0.5,0)),0)\n*($H674<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E674,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H674-0.5,0)),0)\n*($H674<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C675)),$C$45:C675,,,-1)","v":"Land"},null,"years",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E675,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H675-0.5,0)),0)\n*($H675<=T$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E675,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H675-0.5,0)),0)\n*($H675<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E675,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H675-0.5,0)),0)\n*($H675<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E675,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H675-0.5,0)),0)\n*($H675<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C676)),$C$45:C676,,,-1)","v":"Land"},null,"years",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E676,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H676-0.5,0)),0)\n*($H676<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E676,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H676-0.5,0)),0)\n*($H676<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E676,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H676-0.5,0)),0)\n*($H676<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C677)),$C$45:C677,,,-1)","v":"Land"},null,"years",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E677,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H677-0.5,0)),0)\n*($H677<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E677,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H677-0.5,0)),0)\n*($H677<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C678)),$C$45:C678,,,-1)","v":"Land"},null,"years",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E678,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H678-0.5,0)),0)\n*($H678<=W$3)","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C679)),$C$45:C679,,,-1)","v":"Land"},null,"$m",2025,null,null,null,null,{"$f":"L723","v":0},{"$f":"M723","v":0},{"$f":"N723","v":0},{"$f":"O723","v":0},{"$f":"P723","v":0},{"$f":"Q723","v":0},{"$f":"R723","v":0},{"$f":"S723","v":0},{"$f":"T723","v":0},{"$f":"U723","v":0},{"$f":"V723","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C680)),$C$45:C680,,,-1)","v":"Land"},null,"$m",2026,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C681)),$C$45:C681,,,-1)","v":"Land"},null,"$m",2027,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C682)),$C$45:C682,,,-1)","v":"Land"},null,"$m",2028,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C683)),$C$45:C683,,,-1)","v":"Land"},null,"$m",2029,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C684)),$C$45:C684,,,-1)","v":"Land"},null,"$m",2030,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C685)),$C$45:C685,,,-1)","v":"Land"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"R729","v":0},{"$f":"S729","v":0},{"$f":"T729","v":0},{"$f":"U729","v":0},{"$f":"V729","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C686)),$C$45:C686,,,-1)","v":"Land"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S730","v":0},{"$f":"T730","v":0},{"$f":"U730","v":0},{"$f":"V730","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C687)),$C$45:C687,,,-1)","v":"Land"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T731","v":0},{"$f":"U731","v":0},{"$f":"V731","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C688)),$C$45:C688,,,-1)","v":"Land"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U732","v":0},{"$f":"V732","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C689)),$C$45:C689,,,-1)","v":"Land"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V733","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C690)),$C$45:C690,,,-1)","v":"Land"},null,"$m",2025,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E690,Inputs!$D$414:$D$430,0),MATCH($H690,$D$3:$W$3,0))\n*($H690=M$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E690,Inputs!$D$414:$D$430,0),MATCH($H690,$D$3:$W$3,0))\n*($H690=N$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E690,Inputs!$D$414:$D$430,0),MATCH($H690,$D$3:$W$3,0))\n*($H690=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E690,Inputs!$D$414:$D$430,0),MATCH($H690,$D$3:$W$3,0))\n*($H690=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E690,Inputs!$D$414:$D$430,0),MATCH($H690,$D$3:$W$3,0))\n*($H690=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E690,Inputs!$D$414:$D$430,0),MATCH($H690,$D$3:$W$3,0))\n*($H690=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E690,Inputs!$D$414:$D$430,0),MATCH($H690,$D$3:$W$3,0))\n*($H690=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E690,Inputs!$D$414:$D$430,0),MATCH($H690,$D$3:$W$3,0))\n*($H690=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E690,Inputs!$D$414:$D$430,0),MATCH($H690,$D$3:$W$3,0))\n*($H690=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E690,Inputs!$D$414:$D$430,0),MATCH($H690,$D$3:$W$3,0))\n*($H690=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E690,Inputs!$D$414:$D$430,0),MATCH($H690,$D$3:$W$3,0))\n*($H690=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C691)),$C$45:C691,,,-1)","v":"Land"},null,"$m",2026,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E691,Inputs!$D$414:$D$430,0),MATCH($H691,$D$3:$W$3,0))\n*($H691=N$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E691,Inputs!$D$414:$D$430,0),MATCH($H691,$D$3:$W$3,0))\n*($H691=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E691,Inputs!$D$414:$D$430,0),MATCH($H691,$D$3:$W$3,0))\n*($H691=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E691,Inputs!$D$414:$D$430,0),MATCH($H691,$D$3:$W$3,0))\n*($H691=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E691,Inputs!$D$414:$D$430,0),MATCH($H691,$D$3:$W$3,0))\n*($H691=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E691,Inputs!$D$414:$D$430,0),MATCH($H691,$D$3:$W$3,0))\n*($H691=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E691,Inputs!$D$414:$D$430,0),MATCH($H691,$D$3:$W$3,0))\n*($H691=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E691,Inputs!$D$414:$D$430,0),MATCH($H691,$D$3:$W$3,0))\n*($H691=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E691,Inputs!$D$414:$D$430,0),MATCH($H691,$D$3:$W$3,0))\n*($H691=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E691,Inputs!$D$414:$D$430,0),MATCH($H691,$D$3:$W$3,0))\n*($H691=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C692)),$C$45:C692,,,-1)","v":"Land"},null,"$m",2027,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E692,Inputs!$D$414:$D$430,0),MATCH($H692,$D$3:$W$3,0))\n*($H692=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E692,Inputs!$D$414:$D$430,0),MATCH($H692,$D$3:$W$3,0))\n*($H692=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E692,Inputs!$D$414:$D$430,0),MATCH($H692,$D$3:$W$3,0))\n*($H692=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E692,Inputs!$D$414:$D$430,0),MATCH($H692,$D$3:$W$3,0))\n*($H692=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E692,Inputs!$D$414:$D$430,0),MATCH($H692,$D$3:$W$3,0))\n*($H692=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E692,Inputs!$D$414:$D$430,0),MATCH($H692,$D$3:$W$3,0))\n*($H692=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E692,Inputs!$D$414:$D$430,0),MATCH($H692,$D$3:$W$3,0))\n*($H692=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E692,Inputs!$D$414:$D$430,0),MATCH($H692,$D$3:$W$3,0))\n*($H692=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E692,Inputs!$D$414:$D$430,0),MATCH($H692,$D$3:$W$3,0))\n*($H692=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C693)),$C$45:C693,,,-1)","v":"Land"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E693,Inputs!$D$414:$D$430,0),MATCH($H693,$D$3:$W$3,0))\n*($H693=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E693,Inputs!$D$414:$D$430,0),MATCH($H693,$D$3:$W$3,0))\n*($H693=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E693,Inputs!$D$414:$D$430,0),MATCH($H693,$D$3:$W$3,0))\n*($H693=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E693,Inputs!$D$414:$D$430,0),MATCH($H693,$D$3:$W$3,0))\n*($H693=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E693,Inputs!$D$414:$D$430,0),MATCH($H693,$D$3:$W$3,0))\n*($H693=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E693,Inputs!$D$414:$D$430,0),MATCH($H693,$D$3:$W$3,0))\n*($H693=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E693,Inputs!$D$414:$D$430,0),MATCH($H693,$D$3:$W$3,0))\n*($H693=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E693,Inputs!$D$414:$D$430,0),MATCH($H693,$D$3:$W$3,0))\n*($H693=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C694)),$C$45:C694,,,-1)","v":"Land"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E694,Inputs!$D$414:$D$430,0),MATCH($H694,$D$3:$W$3,0))\n*($H694=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E694,Inputs!$D$414:$D$430,0),MATCH($H694,$D$3:$W$3,0))\n*($H694=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E694,Inputs!$D$414:$D$430,0),MATCH($H694,$D$3:$W$3,0))\n*($H694=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E694,Inputs!$D$414:$D$430,0),MATCH($H694,$D$3:$W$3,0))\n*($H694=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E694,Inputs!$D$414:$D$430,0),MATCH($H694,$D$3:$W$3,0))\n*($H694=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E694,Inputs!$D$414:$D$430,0),MATCH($H694,$D$3:$W$3,0))\n*($H694=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E694,Inputs!$D$414:$D$430,0),MATCH($H694,$D$3:$W$3,0))\n*($H694=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C695)),$C$45:C695,,,-1)","v":"Land"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E695,Inputs!$D$414:$D$430,0),MATCH($H695,$D$3:$W$3,0))\n*($H695=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E695,Inputs!$D$414:$D$430,0),MATCH($H695,$D$3:$W$3,0))\n*($H695=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E695,Inputs!$D$414:$D$430,0),MATCH($H695,$D$3:$W$3,0))\n*($H695=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E695,Inputs!$D$414:$D$430,0),MATCH($H695,$D$3:$W$3,0))\n*($H695=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E695,Inputs!$D$414:$D$430,0),MATCH($H695,$D$3:$W$3,0))\n*($H695=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E695,Inputs!$D$414:$D$430,0),MATCH($H695,$D$3:$W$3,0))\n*($H695=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C696)),$C$45:C696,,,-1)","v":"Land"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E696,Inputs!$D$414:$D$430,0),MATCH($H696,$D$3:$W$3,0))\n*($H696=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E696,Inputs!$D$414:$D$430,0),MATCH($H696,$D$3:$W$3,0))\n*($H696=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E696,Inputs!$D$414:$D$430,0),MATCH($H696,$D$3:$W$3,0))\n*($H696=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E696,Inputs!$D$414:$D$430,0),MATCH($H696,$D$3:$W$3,0))\n*($H696=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E696,Inputs!$D$414:$D$430,0),MATCH($H696,$D$3:$W$3,0))\n*($H696=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C697)),$C$45:C697,,,-1)","v":"Land"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E697,Inputs!$D$414:$D$430,0),MATCH($H697,$D$3:$W$3,0))\n*($H697=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E697,Inputs!$D$414:$D$430,0),MATCH($H697,$D$3:$W$3,0))\n*($H697=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E697,Inputs!$D$414:$D$430,0),MATCH($H697,$D$3:$W$3,0))\n*($H697=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E697,Inputs!$D$414:$D$430,0),MATCH($H697,$D$3:$W$3,0))\n*($H697=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C698)),$C$45:C698,,,-1)","v":"Land"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E698,Inputs!$D$414:$D$430,0),MATCH($H698,$D$3:$W$3,0))\n*($H698=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E698,Inputs!$D$414:$D$430,0),MATCH($H698,$D$3:$W$3,0))\n*($H698=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E698,Inputs!$D$414:$D$430,0),MATCH($H698,$D$3:$W$3,0))\n*($H698=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C699)),$C$45:C699,,,-1)","v":"Land"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E699,Inputs!$D$414:$D$430,0),MATCH($H699,$D$3:$W$3,0))\n*($H699=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E699,Inputs!$D$414:$D$430,0),MATCH($H699,$D$3:$W$3,0))\n*($H699=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C700)),$C$45:C700,,,-1)","v":"Land"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E700,Inputs!$D$414:$D$430,0),MATCH($H700,$D$3:$W$3,0))\n*($H700=W$3)","v":0}]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C701)),$C$45:C701,,,-1)","v":"Land"},null,"$m",2025,null,null,null,null,{"$f":"-IFERROR(M690/M668/2,0)\n-((M679/MAX(M668,1)\n*(M668>0)))","v":0},{"$f":"-IFERROR(N690/N668/2,0)\n-((N679/MAX(N668,1)\n*(N668>0)))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C702)),$C$45:C702,,,-1)","v":"Land"},null,"$m",2026,null,null,null,null,null,{"$f":"-IFERROR(N691/N669/2,0)\n-((N680/MAX(N669,1)\n*(N669>0)))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C703)),$C$45:C703,,,-1)","v":"Land"},null,"$m",2027,null,null,null,null,null,null,{"$f":"-IFERROR(O692/O670/2,0)\n-((O681/MAX(O670,1)\n*(O670>0)))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C704)),$C$45:C704,,,-1)","v":"Land"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"-IFERROR(P693/P671/2,0)\n-((P682/MAX(P671,1)\n*(P671>0)))","v":0},0,0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C705)),$C$45:C705,,,-1)","v":"Land"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(Q694/Q672/2,0)\n-((Q683/MAX(Q672,1)\n*(Q672>0)))","v":0},0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C706)),$C$45:C706,,,-1)","v":"Land"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(R695/R673/2,0)\n-((R684/MAX(R673,1)\n*(R673>0)))","v":0},0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C707)),$C$45:C707,,,-1)","v":"Land"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(S696/S674/2,0)\n-((S685/MAX(S674,1)\n*(S674>0)))","v":0},0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C708)),$C$45:C708,,,-1)","v":"Land"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(T697/T675/2,0)\n-((T686/MAX(T675,1)\n*(T675>0)))","v":0},0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C709)),$C$45:C709,,,-1)","v":"Land"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(U698/U676/2,0)\n-((U687/MAX(U676,1)\n*(U676>0)))","v":0},0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C710)),$C$45:C710,,,-1)","v":"Land"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(V699/V677/2,0)\n-((V688/MAX(V677,1)\n*(V677>0)))","v":0},0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C711)),$C$45:C711,,,-1)","v":"Land"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(W700/W678/2,0)\n-((W689/MAX(W678,1)\n*(W678>0)))","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C712)),$C$45:C712,,,-1)","v":"Land"},null,"$m",2025,null,null,null,null,{"$f":"((M679+M701*(M$3>$H712))*M$43)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C713)),$C$45:C713,,,-1)","v":"Land"},null,"$m",2026,null,null,null,null,null,{"$f":"((N680+N702*(N$3>$H713))*N$43)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C714)),$C$45:C714,,,-1)","v":"Land"},null,"$m",2027,null,null,null,null,null,null,{"$f":"((O681+O703*(O$3>$H714))*O$43)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C715)),$C$45:C715,,,-1)","v":"Land"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"((P682+P704*(P$3>$H715))*P$43)","v":0},0,0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C716)),$C$45:C716,,,-1)","v":"Land"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"((Q683+Q705*(Q$3>$H716))*Q$43)","v":0},0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C717)),$C$45:C717,,,-1)","v":"Land"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"((R684+R706*(R$3>$H717))*R$43)","v":0},0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C718)),$C$45:C718,,,-1)","v":"Land"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"((S685+S707*(S$3>$H718))*S$43)","v":0},{"$f":"((T685+T707*(T$3>$H718))*T$43)","v":0},{"$f":"((U685+U707*(U$3>$H718))*U$43)","v":0},{"$f":"((V685+V707*(V$3>$H718))*V$43)","v":0},{"$f":"((W685+W707*(W$3>$H718))*W$43)","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C719)),$C$45:C719,,,-1)","v":"Land"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((T686+T708*(T$3>$H719))*T$43)","v":0},{"$f":"((U686+U708*(U$3>$H719))*U$43)","v":0},{"$f":"((V686+V708*(V$3>$H719))*V$43)","v":0},{"$f":"((W686+W708*(W$3>$H719))*W$43)","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C720)),$C$45:C720,,,-1)","v":"Land"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U687+U709*(U$3>$H720))*U$43)","v":0},{"$f":"((V687+V709*(V$3>$H720))*V$43)","v":0},{"$f":"((W687+W709*(W$3>$H720))*W$43)","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C721)),$C$45:C721,,,-1)","v":"Land"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((V688+V710*(V$3>$H721))*V$43)","v":0},{"$f":"((W688+W710*(W$3>$H721))*W$43)","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C722)),$C$45:C722,,,-1)","v":"Land"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((W689+W711*(W$3>$H722))*W$43)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C723)),$C$45:C723,,,-1)","v":"Land"},null,"$m",2025,null,null,null,null,{"$f":"SUM(M679,M690,M712,M701)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C724)),$C$45:C724,,,-1)","v":"Land"},null,"$m",2026,null,null,null,null,null,{"$f":"SUM(N680,N691,N713,N702)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C725)),$C$45:C725,,,-1)","v":"Land"},null,"$m",2027,null,null,null,null,null,null,{"$f":"SUM(O681,O692,O714,O703)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C726)),$C$45:C726,,,-1)","v":"Land"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"SUM(P682,P693,P715,P704)","v":0},0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C727)),$C$45:C727,,,-1)","v":"Land"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"SUM(Q683,Q694,Q716,Q705)","v":0},0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C728)),$C$45:C728,,,-1)","v":"Land"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R684,R695,R717,R706)","v":0},0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C729)),$C$45:C729,,,-1)","v":"Land"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S685,S696,S718,S707)","v":0},{"$f":"SUM(T685,T696,T718,T707)","v":0},{"$f":"SUM(U685,U696,U718,U707)","v":0},{"$f":"SUM(V685,V696,V718,V707)","v":0},{"$f":"SUM(W685,W696,W718,W707)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C730)),$C$45:C730,,,-1)","v":"Land"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T686,T697,T719,T708)","v":0},{"$f":"SUM(U686,U697,U719,U708)","v":0},{"$f":"SUM(V686,V697,V719,V708)","v":0},{"$f":"SUM(W686,W697,W719,W708)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C731)),$C$45:C731,,,-1)","v":"Land"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U687,U698,U720,U709)","v":0},{"$f":"SUM(V687,V698,V720,V709)","v":0},{"$f":"SUM(W687,W698,W720,W709)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C732)),$C$45:C732,,,-1)","v":"Land"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V688,V699,V721,V710)","v":0},{"$f":"SUM(W688,W699,W721,W710)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C733)),$C$45:C733,,,-1)","v":"Land"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W689,W700,W722,W711)","v":0}]
[]
[null,null,{"$f":"INDEX(Inputs!$D$374:$D$389,MATCH(0,COUNTIF($C$44:C734,Inputs!$D$374:$D$389),0))","v":"Other assets"}]
[]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C737)),$C$45:C737,,,-1)","v":"Other assets"},null,"years",2025,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E737,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(M$3-$H737-0.5,0)),0)\n*($H737<=M$3)","v":10},{"$f":"MAX((_xlfn.XLOOKUP($E737,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H737-0.5,0)),0)\n*($H737<=N$3)","v":9.5},{"$f":"MAX((_xlfn.XLOOKUP($E737,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H737-0.5,0)),0)\n*($H737<=O$3)","v":8.5},{"$f":"MAX((_xlfn.XLOOKUP($E737,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H737-0.5,0)),0)\n*($H737<=P$3)","v":7.5},{"$f":"MAX((_xlfn.XLOOKUP($E737,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H737-0.5,0)),0)\n*($H737<=Q$3)","v":6.5},{"$f":"MAX((_xlfn.XLOOKUP($E737,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H737-0.5,0)),0)\n*($H737<=R$3)","v":5.5},{"$f":"MAX((_xlfn.XLOOKUP($E737,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H737-0.5,0)),0)\n*($H737<=S$3)","v":4.5},{"$f":"MAX((_xlfn.XLOOKUP($E737,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H737-0.5,0)),0)\n*($H737<=T$3)","v":3.5},{"$f":"MAX((_xlfn.XLOOKUP($E737,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H737-0.5,0)),0)\n*($H737<=U$3)","v":2.5},{"$f":"MAX((_xlfn.XLOOKUP($E737,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H737-0.5,0)),0)\n*($H737<=V$3)","v":1.5},{"$f":"MAX((_xlfn.XLOOKUP($E737,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H737-0.5,0)),0)\n*($H737<=W$3)","v":0.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C738)),$C$45:C738,,,-1)","v":"Other assets"},null,"years",2026,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E738,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H738-0.5,0)),0)\n*($H738<=N$3)","v":10},{"$f":"MAX((_xlfn.XLOOKUP($E738,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H738-0.5,0)),0)\n*($H738<=O$3)","v":9.5},{"$f":"MAX((_xlfn.XLOOKUP($E738,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H738-0.5,0)),0)\n*($H738<=P$3)","v":8.5},{"$f":"MAX((_xlfn.XLOOKUP($E738,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H738-0.5,0)),0)\n*($H738<=Q$3)","v":7.5},{"$f":"MAX((_xlfn.XLOOKUP($E738,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H738-0.5,0)),0)\n*($H738<=R$3)","v":6.5},{"$f":"MAX((_xlfn.XLOOKUP($E738,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H738-0.5,0)),0)\n*($H738<=S$3)","v":5.5},{"$f":"MAX((_xlfn.XLOOKUP($E738,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H738-0.5,0)),0)\n*($H738<=T$3)","v":4.5},{"$f":"MAX((_xlfn.XLOOKUP($E738,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H738-0.5,0)),0)\n*($H738<=U$3)","v":3.5},{"$f":"MAX((_xlfn.XLOOKUP($E738,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H738-0.5,0)),0)\n*($H738<=V$3)","v":2.5},{"$f":"MAX((_xlfn.XLOOKUP($E738,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H738-0.5,0)),0)\n*($H738<=W$3)","v":1.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C739)),$C$45:C739,,,-1)","v":"Other assets"},null,"years",2027,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E739,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H739-0.5,0)),0)\n*($H739<=O$3)","v":10},{"$f":"MAX((_xlfn.XLOOKUP($E739,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H739-0.5,0)),0)\n*($H739<=P$3)","v":9.5},{"$f":"MAX((_xlfn.XLOOKUP($E739,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H739-0.5,0)),0)\n*($H739<=Q$3)","v":8.5},{"$f":"MAX((_xlfn.XLOOKUP($E739,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H739-0.5,0)),0)\n*($H739<=R$3)","v":7.5},{"$f":"MAX((_xlfn.XLOOKUP($E739,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H739-0.5,0)),0)\n*($H739<=S$3)","v":6.5},{"$f":"MAX((_xlfn.XLOOKUP($E739,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H739-0.5,0)),0)\n*($H739<=T$3)","v":5.5},{"$f":"MAX((_xlfn.XLOOKUP($E739,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H739-0.5,0)),0)\n*($H739<=U$3)","v":4.5},{"$f":"MAX((_xlfn.XLOOKUP($E739,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H739-0.5,0)),0)\n*($H739<=V$3)","v":3.5},{"$f":"MAX((_xlfn.XLOOKUP($E739,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H739-0.5,0)),0)\n*($H739<=W$3)","v":2.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C740)),$C$45:C740,,,-1)","v":"Other assets"},null,"years",2028,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E740,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H740-0.5,0)),0)\n*($H740<=P$3)","v":10},{"$f":"MAX((_xlfn.XLOOKUP($E740,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H740-0.5,0)),0)\n*($H740<=Q$3)","v":9.5},{"$f":"MAX((_xlfn.XLOOKUP($E740,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H740-0.5,0)),0)\n*($H740<=R$3)","v":8.5},{"$f":"MAX((_xlfn.XLOOKUP($E740,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H740-0.5,0)),0)\n*($H740<=S$3)","v":7.5},{"$f":"MAX((_xlfn.XLOOKUP($E740,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H740-0.5,0)),0)\n*($H740<=T$3)","v":6.5},{"$f":"MAX((_xlfn.XLOOKUP($E740,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H740-0.5,0)),0)\n*($H740<=U$3)","v":5.5},{"$f":"MAX((_xlfn.XLOOKUP($E740,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H740-0.5,0)),0)\n*($H740<=V$3)","v":4.5},{"$f":"MAX((_xlfn.XLOOKUP($E740,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H740-0.5,0)),0)\n*($H740<=W$3)","v":3.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C741)),$C$45:C741,,,-1)","v":"Other assets"},null,"years",2029,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E741,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H741-0.5,0)),0)\n*($H741<=Q$3)","v":10},{"$f":"MAX((_xlfn.XLOOKUP($E741,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H741-0.5,0)),0)\n*($H741<=R$3)","v":9.5},{"$f":"MAX((_xlfn.XLOOKUP($E741,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H741-0.5,0)),0)\n*($H741<=S$3)","v":8.5},{"$f":"MAX((_xlfn.XLOOKUP($E741,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H741-0.5,0)),0)\n*($H741<=T$3)","v":7.5},{"$f":"MAX((_xlfn.XLOOKUP($E741,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H741-0.5,0)),0)\n*($H741<=U$3)","v":6.5},{"$f":"MAX((_xlfn.XLOOKUP($E741,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H741-0.5,0)),0)\n*($H741<=V$3)","v":5.5},{"$f":"MAX((_xlfn.XLOOKUP($E741,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H741-0.5,0)),0)\n*($H741<=W$3)","v":4.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C742)),$C$45:C742,,,-1)","v":"Other assets"},null,"years",2030,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E742,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H742-0.5,0)),0)\n*($H742<=R$3)","v":10},{"$f":"MAX((_xlfn.XLOOKUP($E742,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H742-0.5,0)),0)\n*($H742<=S$3)","v":9.5},{"$f":"MAX((_xlfn.XLOOKUP($E742,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H742-0.5,0)),0)\n*($H742<=T$3)","v":8.5},{"$f":"MAX((_xlfn.XLOOKUP($E742,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H742-0.5,0)),0)\n*($H742<=U$3)","v":7.5},{"$f":"MAX((_xlfn.XLOOKUP($E742,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H742-0.5,0)),0)\n*($H742<=V$3)","v":6.5},{"$f":"MAX((_xlfn.XLOOKUP($E742,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H742-0.5,0)),0)\n*($H742<=W$3)","v":5.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C743)),$C$45:C743,,,-1)","v":"Other assets"},null,"years",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E743,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H743-0.5,0)),0)\n*($H743<=S$3)","v":10},{"$f":"MAX((_xlfn.XLOOKUP($E743,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H743-0.5,0)),0)\n*($H743<=T$3)","v":9.5},{"$f":"MAX((_xlfn.XLOOKUP($E743,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H743-0.5,0)),0)\n*($H743<=U$3)","v":8.5},{"$f":"MAX((_xlfn.XLOOKUP($E743,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H743-0.5,0)),0)\n*($H743<=V$3)","v":7.5},{"$f":"MAX((_xlfn.XLOOKUP($E743,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H743-0.5,0)),0)\n*($H743<=W$3)","v":6.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C744)),$C$45:C744,,,-1)","v":"Other assets"},null,"years",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E744,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H744-0.5,0)),0)\n*($H744<=T$3)","v":10},{"$f":"MAX((_xlfn.XLOOKUP($E744,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H744-0.5,0)),0)\n*($H744<=U$3)","v":9.5},{"$f":"MAX((_xlfn.XLOOKUP($E744,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H744-0.5,0)),0)\n*($H744<=V$3)","v":8.5},{"$f":"MAX((_xlfn.XLOOKUP($E744,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H744-0.5,0)),0)\n*($H744<=W$3)","v":7.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C745)),$C$45:C745,,,-1)","v":"Other assets"},null,"years",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E745,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H745-0.5,0)),0)\n*($H745<=U$3)","v":10},{"$f":"MAX((_xlfn.XLOOKUP($E745,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H745-0.5,0)),0)\n*($H745<=V$3)","v":9.5},{"$f":"MAX((_xlfn.XLOOKUP($E745,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H745-0.5,0)),0)\n*($H745<=W$3)","v":8.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C746)),$C$45:C746,,,-1)","v":"Other assets"},null,"years",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E746,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H746-0.5,0)),0)\n*($H746<=V$3)","v":10},{"$f":"MAX((_xlfn.XLOOKUP($E746,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H746-0.5,0)),0)\n*($H746<=W$3)","v":9.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C747)),$C$45:C747,,,-1)","v":"Other assets"},null,"years",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E747,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H747-0.5,0)),0)\n*($H747<=W$3)","v":10}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C748)),$C$45:C748,,,-1)","v":"Other assets"},null,"$m",2025,null,null,null,null,{"$f":"L792","v":0},{"$f":"M792","v":0},{"$f":"N792","v":0},{"$f":"O792","v":0},{"$f":"P792","v":0},{"$f":"Q792","v":0},{"$f":"R792","v":0},{"$f":"S792","v":0},{"$f":"T792","v":0},{"$f":"U792","v":0},{"$f":"V792","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C749)),$C$45:C749,,,-1)","v":"Other assets"},null,"$m",2026,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C750)),$C$45:C750,,,-1)","v":"Other assets"},null,"$m",2027,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C751)),$C$45:C751,,,-1)","v":"Other assets"},null,"$m",2028,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C752)),$C$45:C752,,,-1)","v":"Other assets"},null,"$m",2029,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C753)),$C$45:C753,,,-1)","v":"Other assets"},null,"$m",2030,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C754)),$C$45:C754,,,-1)","v":"Other assets"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"R798","v":0},{"$f":"S798","v":0.39744390000000002},{"$f":"T798","v":0.36271985400000001},{"$f":"U798","v":0.32644786860000002},{"$f":"V798","v":0.2885799158424}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C755)),$C$45:C755,,,-1)","v":"Other assets"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S799","v":0},{"$f":"T799","v":0.39285444999999997},{"$f":"U799","v":0.35853137699999998},{"$f":"V799","v":0.32267823929999995}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C756)),$C$45:C756,,,-1)","v":"Other assets"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T800","v":0},{"$f":"U800","v":0.20609965},{"$f":"V800","v":0.18809304899999998}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C757)),$C$45:C757,,,-1)","v":"Other assets"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U801","v":0},{"$f":"V801","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C758)),$C$45:C758,,,-1)","v":"Other assets"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V802","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C759)),$C$45:C759,,,-1)","v":"Other assets"},null,"$m",2025,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E759,Inputs!$D$414:$D$430,0),MATCH($H759,$D$3:$W$3,0))\n*($H759=M$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E759,Inputs!$D$414:$D$430,0),MATCH($H759,$D$3:$W$3,0))\n*($H759=N$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E759,Inputs!$D$414:$D$430,0),MATCH($H759,$D$3:$W$3,0))\n*($H759=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E759,Inputs!$D$414:$D$430,0),MATCH($H759,$D$3:$W$3,0))\n*($H759=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E759,Inputs!$D$414:$D$430,0),MATCH($H759,$D$3:$W$3,0))\n*($H759=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E759,Inputs!$D$414:$D$430,0),MATCH($H759,$D$3:$W$3,0))\n*($H759=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E759,Inputs!$D$414:$D$430,0),MATCH($H759,$D$3:$W$3,0))\n*($H759=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E759,Inputs!$D$414:$D$430,0),MATCH($H759,$D$3:$W$3,0))\n*($H759=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E759,Inputs!$D$414:$D$430,0),MATCH($H759,$D$3:$W$3,0))\n*($H759=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E759,Inputs!$D$414:$D$430,0),MATCH($H759,$D$3:$W$3,0))\n*($H759=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E759,Inputs!$D$414:$D$430,0),MATCH($H759,$D$3:$W$3,0))\n*($H759=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C760)),$C$45:C760,,,-1)","v":"Other assets"},null,"$m",2026,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E760,Inputs!$D$414:$D$430,0),MATCH($H760,$D$3:$W$3,0))\n*($H760=N$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E760,Inputs!$D$414:$D$430,0),MATCH($H760,$D$3:$W$3,0))\n*($H760=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E760,Inputs!$D$414:$D$430,0),MATCH($H760,$D$3:$W$3,0))\n*($H760=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E760,Inputs!$D$414:$D$430,0),MATCH($H760,$D$3:$W$3,0))\n*($H760=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E760,Inputs!$D$414:$D$430,0),MATCH($H760,$D$3:$W$3,0))\n*($H760=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E760,Inputs!$D$414:$D$430,0),MATCH($H760,$D$3:$W$3,0))\n*($H760=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E760,Inputs!$D$414:$D$430,0),MATCH($H760,$D$3:$W$3,0))\n*($H760=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E760,Inputs!$D$414:$D$430,0),MATCH($H760,$D$3:$W$3,0))\n*($H760=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E760,Inputs!$D$414:$D$430,0),MATCH($H760,$D$3:$W$3,0))\n*($H760=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E760,Inputs!$D$414:$D$430,0),MATCH($H760,$D$3:$W$3,0))\n*($H760=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C761)),$C$45:C761,,,-1)","v":"Other assets"},null,"$m",2027,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E761,Inputs!$D$414:$D$430,0),MATCH($H761,$D$3:$W$3,0))\n*($H761=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E761,Inputs!$D$414:$D$430,0),MATCH($H761,$D$3:$W$3,0))\n*($H761=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E761,Inputs!$D$414:$D$430,0),MATCH($H761,$D$3:$W$3,0))\n*($H761=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E761,Inputs!$D$414:$D$430,0),MATCH($H761,$D$3:$W$3,0))\n*($H761=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E761,Inputs!$D$414:$D$430,0),MATCH($H761,$D$3:$W$3,0))\n*($H761=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E761,Inputs!$D$414:$D$430,0),MATCH($H761,$D$3:$W$3,0))\n*($H761=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E761,Inputs!$D$414:$D$430,0),MATCH($H761,$D$3:$W$3,0))\n*($H761=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E761,Inputs!$D$414:$D$430,0),MATCH($H761,$D$3:$W$3,0))\n*($H761=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E761,Inputs!$D$414:$D$430,0),MATCH($H761,$D$3:$W$3,0))\n*($H761=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C762)),$C$45:C762,,,-1)","v":"Other assets"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E762,Inputs!$D$414:$D$430,0),MATCH($H762,$D$3:$W$3,0))\n*($H762=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E762,Inputs!$D$414:$D$430,0),MATCH($H762,$D$3:$W$3,0))\n*($H762=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E762,Inputs!$D$414:$D$430,0),MATCH($H762,$D$3:$W$3,0))\n*($H762=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E762,Inputs!$D$414:$D$430,0),MATCH($H762,$D$3:$W$3,0))\n*($H762=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E762,Inputs!$D$414:$D$430,0),MATCH($H762,$D$3:$W$3,0))\n*($H762=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E762,Inputs!$D$414:$D$430,0),MATCH($H762,$D$3:$W$3,0))\n*($H762=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E762,Inputs!$D$414:$D$430,0),MATCH($H762,$D$3:$W$3,0))\n*($H762=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E762,Inputs!$D$414:$D$430,0),MATCH($H762,$D$3:$W$3,0))\n*($H762=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C763)),$C$45:C763,,,-1)","v":"Other assets"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E763,Inputs!$D$414:$D$430,0),MATCH($H763,$D$3:$W$3,0))\n*($H763=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E763,Inputs!$D$414:$D$430,0),MATCH($H763,$D$3:$W$3,0))\n*($H763=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E763,Inputs!$D$414:$D$430,0),MATCH($H763,$D$3:$W$3,0))\n*($H763=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E763,Inputs!$D$414:$D$430,0),MATCH($H763,$D$3:$W$3,0))\n*($H763=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E763,Inputs!$D$414:$D$430,0),MATCH($H763,$D$3:$W$3,0))\n*($H763=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E763,Inputs!$D$414:$D$430,0),MATCH($H763,$D$3:$W$3,0))\n*($H763=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E763,Inputs!$D$414:$D$430,0),MATCH($H763,$D$3:$W$3,0))\n*($H763=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C764)),$C$45:C764,,,-1)","v":"Other assets"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E764,Inputs!$D$414:$D$430,0),MATCH($H764,$D$3:$W$3,0))\n*($H764=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E764,Inputs!$D$414:$D$430,0),MATCH($H764,$D$3:$W$3,0))\n*($H764=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E764,Inputs!$D$414:$D$430,0),MATCH($H764,$D$3:$W$3,0))\n*($H764=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E764,Inputs!$D$414:$D$430,0),MATCH($H764,$D$3:$W$3,0))\n*($H764=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E764,Inputs!$D$414:$D$430,0),MATCH($H764,$D$3:$W$3,0))\n*($H764=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E764,Inputs!$D$414:$D$430,0),MATCH($H764,$D$3:$W$3,0))\n*($H764=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C765)),$C$45:C765,,,-1)","v":"Other assets"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E765,Inputs!$D$414:$D$430,0),MATCH($H765,$D$3:$W$3,0))\n*($H765=S$3)","v":0.41836200000000001},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E765,Inputs!$D$414:$D$430,0),MATCH($H765,$D$3:$W$3,0))\n*($H765=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E765,Inputs!$D$414:$D$430,0),MATCH($H765,$D$3:$W$3,0))\n*($H765=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E765,Inputs!$D$414:$D$430,0),MATCH($H765,$D$3:$W$3,0))\n*($H765=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E765,Inputs!$D$414:$D$430,0),MATCH($H765,$D$3:$W$3,0))\n*($H765=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C766)),$C$45:C766,,,-1)","v":"Other assets"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E766,Inputs!$D$414:$D$430,0),MATCH($H766,$D$3:$W$3,0))\n*($H766=T$3)","v":0.41353099999999998},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E766,Inputs!$D$414:$D$430,0),MATCH($H766,$D$3:$W$3,0))\n*($H766=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E766,Inputs!$D$414:$D$430,0),MATCH($H766,$D$3:$W$3,0))\n*($H766=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E766,Inputs!$D$414:$D$430,0),MATCH($H766,$D$3:$W$3,0))\n*($H766=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C767)),$C$45:C767,,,-1)","v":"Other assets"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E767,Inputs!$D$414:$D$430,0),MATCH($H767,$D$3:$W$3,0))\n*($H767=U$3)","v":0.216947},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E767,Inputs!$D$414:$D$430,0),MATCH($H767,$D$3:$W$3,0))\n*($H767=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E767,Inputs!$D$414:$D$430,0),MATCH($H767,$D$3:$W$3,0))\n*($H767=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C768)),$C$45:C768,,,-1)","v":"Other assets"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E768,Inputs!$D$414:$D$430,0),MATCH($H768,$D$3:$W$3,0))\n*($H768=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E768,Inputs!$D$414:$D$430,0),MATCH($H768,$D$3:$W$3,0))\n*($H768=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C769)),$C$45:C769,,,-1)","v":"Other assets"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E769,Inputs!$D$414:$D$430,0),MATCH($H769,$D$3:$W$3,0))\n*($H769=W$3)","v":0.25393199999999999}]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C770)),$C$45:C770,,,-1)","v":"Other assets"},null,"$m",2025,null,null,null,null,{"$f":"-IFERROR(M759/M737/2,0)\n-((M748/MAX(M737,1)\n*(M737>0)))","v":0},{"$f":"-IFERROR(N759/N737/2,0)\n-((N748/MAX(N737,1)\n*(N737>0)))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C771)),$C$45:C771,,,-1)","v":"Other assets"},null,"$m",2026,null,null,null,null,null,{"$f":"-IFERROR(N760/N738/2,0)\n-((N749/MAX(N738,1)\n*(N738>0)))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C772)),$C$45:C772,,,-1)","v":"Other assets"},null,"$m",2027,null,null,null,null,null,null,{"$f":"-IFERROR(O761/O739/2,0)\n-((O750/MAX(O739,1)\n*(O739>0)))","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C773)),$C$45:C773,,,-1)","v":"Other assets"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"-IFERROR(P762/P740/2,0)\n-((P751/MAX(P740,1)\n*(P740>0)))","v":0},0,0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C774)),$C$45:C774,,,-1)","v":"Other assets"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(Q763/Q741/2,0)\n-((Q752/MAX(Q741,1)\n*(Q741>0)))","v":0},0,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C775)),$C$45:C775,,,-1)","v":"Other assets"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(R764/R742/2,0)\n-((R753/MAX(R742,1)\n*(R742>0)))","v":0},0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C776)),$C$45:C776,,,-1)","v":"Other assets"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(S765/S743/2,0)\n-((S754/MAX(S743,1)\n*(S743>0)))","v":-2.0918100000000002E-2},-4.1836200000000004E-2,-4.2672924000000001E-2,-4.352638248E-2,-4.4396910129600002E-2]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C777)),$C$45:C777,,,-1)","v":"Other assets"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(T766/T744/2,0)\n-((T755/MAX(T744,1)\n*(T744>0)))","v":-2.0676549999999998E-2},-4.1353099999999997E-2,-4.2180162E-2,-4.3023765239999991E-2]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C778)),$C$45:C778,,,-1)","v":"Other assets"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(U767/U745/2,0)\n-((U756/MAX(U745,1)\n*(U745>0)))","v":-1.084735E-2},-2.1694700000000001E-2,-2.2128593999999998E-2]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C779)),$C$45:C779,,,-1)","v":"Other assets"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(V768/V746/2,0)\n-((V757/MAX(V746,1)\n*(V746>0)))","v":0},0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C780)),$C$45:C780,,,-1)","v":"Other assets"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(W769/W747/2,0)\n-((W758/MAX(W747,1)\n*(W747>0)))","v":-1.2696599999999999E-2}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C781)),$C$45:C781,,,-1)","v":"Other assets"},null,"$m",2025,null,null,null,null,{"$f":"((M748+M770*(M$3>$H781))*M$43)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C782)),$C$45:C782,,,-1)","v":"Other assets"},null,"$m",2026,null,null,null,null,null,{"$f":"((N749+N771*(N$3>$H782))*N$43)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C783)),$C$45:C783,,,-1)","v":"Other assets"},null,"$m",2027,null,null,null,null,null,null,{"$f":"((O750+O772*(O$3>$H783))*O$43)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C784)),$C$45:C784,,,-1)","v":"Other assets"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"((P751+P773*(P$3>$H784))*P$43)","v":0},0,0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C785)),$C$45:C785,,,-1)","v":"Other assets"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"((Q752+Q774*(Q$3>$H785))*Q$43)","v":0},0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C786)),$C$45:C786,,,-1)","v":"Other assets"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"((R753+R775*(R$3>$H786))*R$43)","v":0},0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C787)),$C$45:C787,,,-1)","v":"Other assets"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"((S754+S776*(S$3>$H787))*S$43)","v":0},{"$f":"((T754+T776*(T$3>$H787))*T$43)","v":7.1121540000000068E-3},{"$f":"((U754+U776*(U$3>$H787))*U$43)","v":6.4009386000000055E-3},{"$f":"((V754+V776*(V$3>$H787))*V$43)","v":5.6584297224000048E-3},{"$f":"((W754+W776*(W$3>$H787))*W$43)","v":4.8836601142560046E-3}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C788)),$C$45:C788,,,-1)","v":"Other assets"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((T755+T777*(T$3>$H788))*T$43)","v":0},{"$f":"((U755+U777*(U$3>$H788))*U$43)","v":7.0300270000000064E-3},{"$f":"((V755+V777*(V$3>$H788))*V$43)","v":6.3270243000000045E-3},{"$f":"((W755+W777*(W$3>$H788))*W$43)","v":5.5930894812000033E-3}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C789)),$C$45:C789,,,-1)","v":"Other assets"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U756+U778*(U$3>$H789))*U$43)","v":0},{"$f":"((V756+V778*(V$3>$H789))*V$43)","v":3.6880990000000028E-3},{"$f":"((W756+W778*(W$3>$H789))*W$43)","v":3.3192891000000026E-3}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C790)),$C$45:C790,,,-1)","v":"Other assets"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((V757+V779*(V$3>$H790))*V$43)","v":0},{"$f":"((W757+W779*(W$3>$H790))*W$43)","v":0}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C791)),$C$45:C791,,,-1)","v":"Other assets"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((W758+W780*(W$3>$H791))*W$43)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C792)),$C$45:C792,,,-1)","v":"Other assets"},null,"$m",2025,null,null,null,null,{"$f":"SUM(M748,M759,M781,M770)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C793)),$C$45:C793,,,-1)","v":"Other assets"},null,"$m",2026,null,null,null,null,null,{"$f":"SUM(N749,N760,N782,N771)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C794)),$C$45:C794,,,-1)","v":"Other assets"},null,"$m",2027,null,null,null,null,null,null,{"$f":"SUM(O750,O761,O783,O772)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C795)),$C$45:C795,,,-1)","v":"Other assets"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"SUM(P751,P762,P784,P773)","v":0},0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C796)),$C$45:C796,,,-1)","v":"Other assets"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"SUM(Q752,Q763,Q785,Q774)","v":0},0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C797)),$C$45:C797,,,-1)","v":"Other assets"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R753,R764,R786,R775)","v":0},0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C798)),$C$45:C798,,,-1)","v":"Other assets"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S754,S765,S787,S776)","v":0.39744390000000002},{"$f":"SUM(T754,T765,T787,T776)","v":0.36271985400000001},{"$f":"SUM(U754,U765,U787,U776)","v":0.32644786860000002},{"$f":"SUM(V754,V765,V787,V776)","v":0.2885799158424},{"$f":"SUM(W754,W765,W787,W776)","v":0.249066665827056}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C799)),$C$45:C799,,,-1)","v":"Other assets"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T755,T766,T788,T777)","v":0.39285444999999997},{"$f":"SUM(U755,U766,U788,U777)","v":0.35853137699999998},{"$f":"SUM(V755,V766,V788,V777)","v":0.32267823929999995},{"$f":"SUM(W755,W766,W788,W777)","v":0.28524756354119996}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C800)),$C$45:C800,,,-1)","v":"Other assets"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U756,U767,U789,U778)","v":0.20609965},{"$f":"SUM(V756,V767,V789,V778)","v":0.18809304899999998},{"$f":"SUM(W756,W767,W789,W778)","v":0.16928374409999999}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C801)),$C$45:C801,,,-1)","v":"Other assets"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V757,V768,V790,V779)","v":0},{"$f":"SUM(W757,W768,W790,W779)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C802)),$C$45:C802,,,-1)","v":"Other assets"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W758,W769,W791,W780)","v":0.24123539999999999}]
[]
[null,null,{"$f":"INDEX(Inputs!$D$374:$D$389,MATCH(0,COUNTIF($C$44:C803,Inputs!$D$374:$D$389),0))","v":"Software"}]
[]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C806)),$C$45:C806,,,-1)","v":"Software"},null,"years",2025,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E806,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(M$3-$H806-0.5,0)),0)\n*($H806<=M$3)","v":5},{"$f":"MAX((_xlfn.XLOOKUP($E806,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H806-0.5,0)),0)\n*($H806<=N$3)","v":4.5},{"$f":"MAX((_xlfn.XLOOKUP($E806,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H806-0.5,0)),0)\n*($H806<=O$3)","v":3.5},{"$f":"MAX((_xlfn.XLOOKUP($E806,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H806-0.5,0)),0)\n*($H806<=P$3)","v":2.5},{"$f":"MAX((_xlfn.XLOOKUP($E806,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H806-0.5,0)),0)\n*($H806<=Q$3)","v":1.5},{"$f":"MAX((_xlfn.XLOOKUP($E806,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H806-0.5,0)),0)\n*($H806<=R$3)","v":0.5},{"$f":"MAX((_xlfn.XLOOKUP($E806,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H806-0.5,0)),0)\n*($H806<=S$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E806,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H806-0.5,0)),0)\n*($H806<=T$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E806,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H806-0.5,0)),0)\n*($H806<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E806,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H806-0.5,0)),0)\n*($H806<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E806,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H806-0.5,0)),0)\n*($H806<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C807)),$C$45:C807,,,-1)","v":"Software"},null,"years",2026,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E807,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H807-0.5,0)),0)\n*($H807<=N$3)","v":5},{"$f":"MAX((_xlfn.XLOOKUP($E807,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H807-0.5,0)),0)\n*($H807<=O$3)","v":4.5},{"$f":"MAX((_xlfn.XLOOKUP($E807,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H807-0.5,0)),0)\n*($H807<=P$3)","v":3.5},{"$f":"MAX((_xlfn.XLOOKUP($E807,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H807-0.5,0)),0)\n*($H807<=Q$3)","v":2.5},{"$f":"MAX((_xlfn.XLOOKUP($E807,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H807-0.5,0)),0)\n*($H807<=R$3)","v":1.5},{"$f":"MAX((_xlfn.XLOOKUP($E807,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H807-0.5,0)),0)\n*($H807<=S$3)","v":0.5},{"$f":"MAX((_xlfn.XLOOKUP($E807,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H807-0.5,0)),0)\n*($H807<=T$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E807,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H807-0.5,0)),0)\n*($H807<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E807,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H807-0.5,0)),0)\n*($H807<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E807,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H807-0.5,0)),0)\n*($H807<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C808)),$C$45:C808,,,-1)","v":"Software"},null,"years",2027,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E808,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H808-0.5,0)),0)\n*($H808<=O$3)","v":5},{"$f":"MAX((_xlfn.XLOOKUP($E808,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H808-0.5,0)),0)\n*($H808<=P$3)","v":4.5},{"$f":"MAX((_xlfn.XLOOKUP($E808,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H808-0.5,0)),0)\n*($H808<=Q$3)","v":3.5},{"$f":"MAX((_xlfn.XLOOKUP($E808,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H808-0.5,0)),0)\n*($H808<=R$3)","v":2.5},{"$f":"MAX((_xlfn.XLOOKUP($E808,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H808-0.5,0)),0)\n*($H808<=S$3)","v":1.5},{"$f":"MAX((_xlfn.XLOOKUP($E808,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H808-0.5,0)),0)\n*($H808<=T$3)","v":0.5},{"$f":"MAX((_xlfn.XLOOKUP($E808,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H808-0.5,0)),0)\n*($H808<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E808,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H808-0.5,0)),0)\n*($H808<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E808,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H808-0.5,0)),0)\n*($H808<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C809)),$C$45:C809,,,-1)","v":"Software"},null,"years",2028,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E809,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H809-0.5,0)),0)\n*($H809<=P$3)","v":5},{"$f":"MAX((_xlfn.XLOOKUP($E809,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H809-0.5,0)),0)\n*($H809<=Q$3)","v":4.5},{"$f":"MAX((_xlfn.XLOOKUP($E809,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H809-0.5,0)),0)\n*($H809<=R$3)","v":3.5},{"$f":"MAX((_xlfn.XLOOKUP($E809,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H809-0.5,0)),0)\n*($H809<=S$3)","v":2.5},{"$f":"MAX((_xlfn.XLOOKUP($E809,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H809-0.5,0)),0)\n*($H809<=T$3)","v":1.5},{"$f":"MAX((_xlfn.XLOOKUP($E809,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H809-0.5,0)),0)\n*($H809<=U$3)","v":0.5},{"$f":"MAX((_xlfn.XLOOKUP($E809,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H809-0.5,0)),0)\n*($H809<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E809,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H809-0.5,0)),0)\n*($H809<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C810)),$C$45:C810,,,-1)","v":"Software"},null,"years",2029,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E810,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H810-0.5,0)),0)\n*($H810<=Q$3)","v":5},{"$f":"MAX((_xlfn.XLOOKUP($E810,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H810-0.5,0)),0)\n*($H810<=R$3)","v":4.5},{"$f":"MAX((_xlfn.XLOOKUP($E810,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H810-0.5,0)),0)\n*($H810<=S$3)","v":3.5},{"$f":"MAX((_xlfn.XLOOKUP($E810,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H810-0.5,0)),0)\n*($H810<=T$3)","v":2.5},{"$f":"MAX((_xlfn.XLOOKUP($E810,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H810-0.5,0)),0)\n*($H810<=U$3)","v":1.5},{"$f":"MAX((_xlfn.XLOOKUP($E810,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H810-0.5,0)),0)\n*($H810<=V$3)","v":0.5},{"$f":"MAX((_xlfn.XLOOKUP($E810,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H810-0.5,0)),0)\n*($H810<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C811)),$C$45:C811,,,-1)","v":"Software"},null,"years",2030,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E811,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H811-0.5,0)),0)\n*($H811<=R$3)","v":5},{"$f":"MAX((_xlfn.XLOOKUP($E811,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H811-0.5,0)),0)\n*($H811<=S$3)","v":4.5},{"$f":"MAX((_xlfn.XLOOKUP($E811,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H811-0.5,0)),0)\n*($H811<=T$3)","v":3.5},{"$f":"MAX((_xlfn.XLOOKUP($E811,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H811-0.5,0)),0)\n*($H811<=U$3)","v":2.5},{"$f":"MAX((_xlfn.XLOOKUP($E811,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H811-0.5,0)),0)\n*($H811<=V$3)","v":1.5},{"$f":"MAX((_xlfn.XLOOKUP($E811,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H811-0.5,0)),0)\n*($H811<=W$3)","v":0.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C812)),$C$45:C812,,,-1)","v":"Software"},null,"years",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E812,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H812-0.5,0)),0)\n*($H812<=S$3)","v":5},{"$f":"MAX((_xlfn.XLOOKUP($E812,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H812-0.5,0)),0)\n*($H812<=T$3)","v":4.5},{"$f":"MAX((_xlfn.XLOOKUP($E812,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H812-0.5,0)),0)\n*($H812<=U$3)","v":3.5},{"$f":"MAX((_xlfn.XLOOKUP($E812,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H812-0.5,0)),0)\n*($H812<=V$3)","v":2.5},{"$f":"MAX((_xlfn.XLOOKUP($E812,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H812-0.5,0)),0)\n*($H812<=W$3)","v":1.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C813)),$C$45:C813,,,-1)","v":"Software"},null,"years",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E813,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H813-0.5,0)),0)\n*($H813<=T$3)","v":5},{"$f":"MAX((_xlfn.XLOOKUP($E813,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H813-0.5,0)),0)\n*($H813<=U$3)","v":4.5},{"$f":"MAX((_xlfn.XLOOKUP($E813,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H813-0.5,0)),0)\n*($H813<=V$3)","v":3.5},{"$f":"MAX((_xlfn.XLOOKUP($E813,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H813-0.5,0)),0)\n*($H813<=W$3)","v":2.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C814)),$C$45:C814,,,-1)","v":"Software"},null,"years",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E814,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H814-0.5,0)),0)\n*($H814<=U$3)","v":5},{"$f":"MAX((_xlfn.XLOOKUP($E814,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H814-0.5,0)),0)\n*($H814<=V$3)","v":4.5},{"$f":"MAX((_xlfn.XLOOKUP($E814,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H814-0.5,0)),0)\n*($H814<=W$3)","v":3.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C815)),$C$45:C815,,,-1)","v":"Software"},null,"years",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E815,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H815-0.5,0)),0)\n*($H815<=V$3)","v":5},{"$f":"MAX((_xlfn.XLOOKUP($E815,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H815-0.5,0)),0)\n*($H815<=W$3)","v":4.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C816)),$C$45:C816,,,-1)","v":"Software"},null,"years",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E816,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H816-0.5,0)),0)\n*($H816<=W$3)","v":5}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C817)),$C$45:C817,,,-1)","v":"Software"},null,"$m",2025,null,null,null,null,{"$f":"L861","v":0},{"$f":"M861","v":9.1262438279999998},{"$f":"N861","v":7.24015343688},{"$f":"O861","v":5.2749689325840006},{"$f":"P861","v":3.2282809867414084},{"$f":"Q861","v":1.0976155354920789},{"$f":"R861","v":0},{"$f":"S861","v":0},{"$f":"T861","v":0},{"$f":"U861","v":0},{"$f":"V861","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C818)),$C$45:C818,,,-1)","v":"Software"},null,"$m",2026,null,null,null,null,null,0,2.4684626159999969,1.9583136753599977,1.4267713920479981,0.87318409193337487,0.29688259125734739,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C819)),$C$45:C819,,,-1)","v":"Software"},null,"$m",2027,null,null,null,null,null,null,0,5.2456185858315516,4.1615240780930316,3.0319675426106376,1.8555641360777102,0.6308918062664215,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C820)),$C$45:C820,,,-1)","v":"Software"},null,"$m",2028,null,null,null,null,null,null,null,0,6.7222259999997813E-2,5.3329659599998261E-2,3.8854466279998737E-2,2.3778933363359227E-2,8.0848373435421367E-3,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C821)),$C$45:C821,,,-1)","v":"Software"},null,"$m",2029,null,null,null,null,null,null,null,null,0,16.044966783,12.72900698118,9.2739908005739995,5.6756823699512884,1.9297320057834386,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C822)),$C$45:C822,,,-1)","v":"Software"},null,"$m",2030,null,null,null,null,null,null,null,null,null,0,6.7936727865599984,5.3896470773375995,3.92674287063168,2.4031666368265885,0.81707665652103989]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C823)),$C$45:C823,,,-1)","v":"Software"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"R867","v":0},{"$f":"S867","v":20.695851900000001},{"$f":"T867","v":16.418709174},{"$f":"U867","v":11.962202398200001},{"$f":"V867","v":7.3208678676984}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C824)),$C$45:C824,,,-1)","v":"Software"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S868","v":0},{"$f":"T868","v":27.993171600000004},{"$f":"U868","v":22.207916136000005},{"$f":"V868","v":16.180053184800002}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C825)),$C$45:C825,,,-1)","v":"Software"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T869","v":0},{"$f":"U869","v":28.499363099999997},{"$f":"V869","v":22.609494725999998}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C826)),$C$45:C826,,,-1)","v":"Software"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U870","v":0},{"$f":"V870","v":29.064452400000004}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C827)),$C$45:C827,,,-1)","v":"Software"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V871","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C828)),$C$45:C828,,,-1)","v":"Software"},null,"$m",2025,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E828,Inputs!$D$414:$D$430,0),MATCH($H828,$D$3:$W$3,0))\n*($H828=M$3)","v":10.140270920000001},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E828,Inputs!$D$414:$D$430,0),MATCH($H828,$D$3:$W$3,0))\n*($H828=N$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E828,Inputs!$D$414:$D$430,0),MATCH($H828,$D$3:$W$3,0))\n*($H828=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E828,Inputs!$D$414:$D$430,0),MATCH($H828,$D$3:$W$3,0))\n*($H828=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E828,Inputs!$D$414:$D$430,0),MATCH($H828,$D$3:$W$3,0))\n*($H828=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E828,Inputs!$D$414:$D$430,0),MATCH($H828,$D$3:$W$3,0))\n*($H828=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E828,Inputs!$D$414:$D$430,0),MATCH($H828,$D$3:$W$3,0))\n*($H828=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E828,Inputs!$D$414:$D$430,0),MATCH($H828,$D$3:$W$3,0))\n*($H828=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E828,Inputs!$D$414:$D$430,0),MATCH($H828,$D$3:$W$3,0))\n*($H828=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E828,Inputs!$D$414:$D$430,0),MATCH($H828,$D$3:$W$3,0))\n*($H828=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E828,Inputs!$D$414:$D$430,0),MATCH($H828,$D$3:$W$3,0))\n*($H828=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C829)),$C$45:C829,,,-1)","v":"Software"},null,"$m",2026,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E829,Inputs!$D$414:$D$430,0),MATCH($H829,$D$3:$W$3,0))\n*($H829=N$3)","v":2.7427362399999966},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E829,Inputs!$D$414:$D$430,0),MATCH($H829,$D$3:$W$3,0))\n*($H829=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E829,Inputs!$D$414:$D$430,0),MATCH($H829,$D$3:$W$3,0))\n*($H829=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E829,Inputs!$D$414:$D$430,0),MATCH($H829,$D$3:$W$3,0))\n*($H829=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E829,Inputs!$D$414:$D$430,0),MATCH($H829,$D$3:$W$3,0))\n*($H829=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E829,Inputs!$D$414:$D$430,0),MATCH($H829,$D$3:$W$3,0))\n*($H829=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E829,Inputs!$D$414:$D$430,0),MATCH($H829,$D$3:$W$3,0))\n*($H829=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E829,Inputs!$D$414:$D$430,0),MATCH($H829,$D$3:$W$3,0))\n*($H829=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E829,Inputs!$D$414:$D$430,0),MATCH($H829,$D$3:$W$3,0))\n*($H829=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E829,Inputs!$D$414:$D$430,0),MATCH($H829,$D$3:$W$3,0))\n*($H829=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C830)),$C$45:C830,,,-1)","v":"Software"},null,"$m",2027,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E830,Inputs!$D$414:$D$430,0),MATCH($H830,$D$3:$W$3,0))\n*($H830=O$3)","v":5.828465095368391},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E830,Inputs!$D$414:$D$430,0),MATCH($H830,$D$3:$W$3,0))\n*($H830=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E830,Inputs!$D$414:$D$430,0),MATCH($H830,$D$3:$W$3,0))\n*($H830=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E830,Inputs!$D$414:$D$430,0),MATCH($H830,$D$3:$W$3,0))\n*($H830=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E830,Inputs!$D$414:$D$430,0),MATCH($H830,$D$3:$W$3,0))\n*($H830=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E830,Inputs!$D$414:$D$430,0),MATCH($H830,$D$3:$W$3,0))\n*($H830=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E830,Inputs!$D$414:$D$430,0),MATCH($H830,$D$3:$W$3,0))\n*($H830=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E830,Inputs!$D$414:$D$430,0),MATCH($H830,$D$3:$W$3,0))\n*($H830=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E830,Inputs!$D$414:$D$430,0),MATCH($H830,$D$3:$W$3,0))\n*($H830=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C831)),$C$45:C831,,,-1)","v":"Software"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E831,Inputs!$D$414:$D$430,0),MATCH($H831,$D$3:$W$3,0))\n*($H831=P$3)","v":7.4691399999997576E-2},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E831,Inputs!$D$414:$D$430,0),MATCH($H831,$D$3:$W$3,0))\n*($H831=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E831,Inputs!$D$414:$D$430,0),MATCH($H831,$D$3:$W$3,0))\n*($H831=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E831,Inputs!$D$414:$D$430,0),MATCH($H831,$D$3:$W$3,0))\n*($H831=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E831,Inputs!$D$414:$D$430,0),MATCH($H831,$D$3:$W$3,0))\n*($H831=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E831,Inputs!$D$414:$D$430,0),MATCH($H831,$D$3:$W$3,0))\n*($H831=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E831,Inputs!$D$414:$D$430,0),MATCH($H831,$D$3:$W$3,0))\n*($H831=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E831,Inputs!$D$414:$D$430,0),MATCH($H831,$D$3:$W$3,0))\n*($H831=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C832)),$C$45:C832,,,-1)","v":"Software"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E832,Inputs!$D$414:$D$430,0),MATCH($H832,$D$3:$W$3,0))\n*($H832=Q$3)","v":17.82774087},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E832,Inputs!$D$414:$D$430,0),MATCH($H832,$D$3:$W$3,0))\n*($H832=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E832,Inputs!$D$414:$D$430,0),MATCH($H832,$D$3:$W$3,0))\n*($H832=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E832,Inputs!$D$414:$D$430,0),MATCH($H832,$D$3:$W$3,0))\n*($H832=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E832,Inputs!$D$414:$D$430,0),MATCH($H832,$D$3:$W$3,0))\n*($H832=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E832,Inputs!$D$414:$D$430,0),MATCH($H832,$D$3:$W$3,0))\n*($H832=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E832,Inputs!$D$414:$D$430,0),MATCH($H832,$D$3:$W$3,0))\n*($H832=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C833)),$C$45:C833,,,-1)","v":"Software"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E833,Inputs!$D$414:$D$430,0),MATCH($H833,$D$3:$W$3,0))\n*($H833=R$3)","v":7.5485253183999985},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E833,Inputs!$D$414:$D$430,0),MATCH($H833,$D$3:$W$3,0))\n*($H833=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E833,Inputs!$D$414:$D$430,0),MATCH($H833,$D$3:$W$3,0))\n*($H833=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E833,Inputs!$D$414:$D$430,0),MATCH($H833,$D$3:$W$3,0))\n*($H833=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E833,Inputs!$D$414:$D$430,0),MATCH($H833,$D$3:$W$3,0))\n*($H833=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E833,Inputs!$D$414:$D$430,0),MATCH($H833,$D$3:$W$3,0))\n*($H833=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C834)),$C$45:C834,,,-1)","v":"Software"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E834,Inputs!$D$414:$D$430,0),MATCH($H834,$D$3:$W$3,0))\n*($H834=S$3)","v":22.995391000000001},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E834,Inputs!$D$414:$D$430,0),MATCH($H834,$D$3:$W$3,0))\n*($H834=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E834,Inputs!$D$414:$D$430,0),MATCH($H834,$D$3:$W$3,0))\n*($H834=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E834,Inputs!$D$414:$D$430,0),MATCH($H834,$D$3:$W$3,0))\n*($H834=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E834,Inputs!$D$414:$D$430,0),MATCH($H834,$D$3:$W$3,0))\n*($H834=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C835)),$C$45:C835,,,-1)","v":"Software"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E835,Inputs!$D$414:$D$430,0),MATCH($H835,$D$3:$W$3,0))\n*($H835=T$3)","v":31.103524000000004},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E835,Inputs!$D$414:$D$430,0),MATCH($H835,$D$3:$W$3,0))\n*($H835=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E835,Inputs!$D$414:$D$430,0),MATCH($H835,$D$3:$W$3,0))\n*($H835=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E835,Inputs!$D$414:$D$430,0),MATCH($H835,$D$3:$W$3,0))\n*($H835=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C836)),$C$45:C836,,,-1)","v":"Software"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E836,Inputs!$D$414:$D$430,0),MATCH($H836,$D$3:$W$3,0))\n*($H836=U$3)","v":31.665958999999997},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E836,Inputs!$D$414:$D$430,0),MATCH($H836,$D$3:$W$3,0))\n*($H836=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E836,Inputs!$D$414:$D$430,0),MATCH($H836,$D$3:$W$3,0))\n*($H836=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C837)),$C$45:C837,,,-1)","v":"Software"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E837,Inputs!$D$414:$D$430,0),MATCH($H837,$D$3:$W$3,0))\n*($H837=V$3)","v":32.293836000000006},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E837,Inputs!$D$414:$D$430,0),MATCH($H837,$D$3:$W$3,0))\n*($H837=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C838)),$C$45:C838,,,-1)","v":"Software"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E838,Inputs!$D$414:$D$430,0),MATCH($H838,$D$3:$W$3,0))\n*($H838=W$3)","v":33.072462000000002}]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C839)),$C$45:C839,,,-1)","v":"Software"},null,"$m",2025,null,null,null,null,{"$f":"-IFERROR(M828/M806/2,0)\n-((M817/MAX(M806,1)\n*(M806>0)))","v":-1.0140270920000001},{"$f":"-IFERROR(N828/N806/2,0)\n-((N817/MAX(N806,1)\n*(N806>0)))","v":-2.0280541840000001},-2.0686152676799998,-2.1099875730336004,-2.1521873244942724,-1.0976155354920789,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C840)),$C$45:C840,,,-1)","v":"Software"},null,"$m",2026,null,null,null,null,null,{"$f":"-IFERROR(N829/N807/2,0)\n-((N818/MAX(N807,1)\n*(N807>0)))","v":-0.27427362399999966},-0.54854724799999932,-0.55951819295999938,-0.57070855681919919,-0.58212272795558329,-0.29688259125734739,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C841)),$C$45:C841,,,-1)","v":"Software"},null,"$m",2027,null,null,null,null,null,null,{"$f":"-IFERROR(O830/O808/2,0)\n-((O819/MAX(O808,1)\n*(O808>0)))","v":-0.58284650953683914},-1.1656930190736781,-1.1890068794551518,-1.212787017044255,-1.2370427573851401,-0.6308918062664215,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C842)),$C$45:C842,,,-1)","v":"Software"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"-IFERROR(P831/P809/2,0)\n-((P820/MAX(P809,1)\n*(P809>0)))","v":-7.469139999999758E-3},-1.4938279999999514E-2,-1.5237045599999503E-2,-1.5541786511999495E-2,-1.5852622242239486E-2,-8.0848373435421367E-3,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C843)),$C$45:C843,,,-1)","v":"Software"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(Q832/Q810/2,0)\n-((Q821/MAX(Q810,1)\n*(Q810>0)))","v":-1.782774087},-3.5655481739999999,-3.6368591374799997,-3.7095963202295996,-3.7837882466341921,-1.9297320057834386,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C844)),$C$45:C844,,,-1)","v":"Software"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(R833/R811/2,0)\n-((R822/MAX(R811,1)\n*(R811>0)))","v":-0.7548525318399999},-1.5097050636799996,-1.5398991649535998,-1.5706971482526719,-1.6021110912177257,-0.81707665652103989]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C845)),$C$45:C845,,,-1)","v":"Software"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(S834/S812/2,0)\n-((S823/MAX(S812,1)\n*(S812>0)))","v":-2.2995391000000001},-4.5990782000000001,-4.6910597640000002,-4.7848809592800006,-4.8805785784655997]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C846)),$C$45:C846,,,-1)","v":"Software"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(T835/T813/2,0)\n-((T824/MAX(T813,1)\n*(T813>0)))","v":-3.1103524000000005},-6.2207048000000009,-6.3451188960000016,-6.4720212739200011]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C847)),$C$45:C847,,,-1)","v":"Software"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(U836/U814/2,0)\n-((U825/MAX(U814,1)\n*(U814>0)))","v":-3.1665958999999999},-6.3331917999999989,-6.4598556359999995]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C848)),$C$45:C848,,,-1)","v":"Software"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(V837/V815/2,0)\n-((V826/MAX(V815,1)\n*(V815>0)))","v":-3.2293836000000007},-6.4587672000000005]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C849)),$C$45:C849,,,-1)","v":"Software"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(W838/W816/2,0)\n-((W827/MAX(W816,1)\n*(W816>0)))","v":-3.3072462000000002}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C850)),$C$45:C850,,,-1)","v":"Software"},null,"$m",2025,null,null,null,null,{"$f":"((M817+M839*(M$3>$H850))*M$43)","v":0},0.14196379288000011,0.10343076338400009,6.3299627191008054E-2,2.152187324494274E-2,0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C851)),$C$45:C851,,,-1)","v":"Software"},null,"$m",2026,null,null,null,null,null,{"$f":"((N818+N840*(N$3>$H851))*N$43)","v":0},3.8398307359999988E-2,2.7975909647999994E-2,1.7121256704575993E-2,5.8212272795558368E-3,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C852)),$C$45:C852,,,-1)","v":"Software"},null,"$m",2027,null,null,null,null,null,null,{"$f":"((O819+O841*(O$3>$H852))*O$43)","v":0},8.1598511335157553E-2,5.9450343972757648E-2,3.6383610511327685E-2,1.2370427573851412E-2,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C853)),$C$45:C853,,,-1)","v":"Software"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"((P820+P842*(P$3>$H853))*P$43)","v":0},1.0456795999999669E-3,7.6185227999997593E-4,4.6625359535998529E-4,1.5852622242239496E-4,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C854)),$C$45:C854,,,-1)","v":"Software"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"((Q821+Q843*(Q$3>$H854))*Q$43)","v":0},0.24958837218000021,0.18184295687400015,0.1112878896068881,3.7837882466341961E-2,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C855)),$C$45:C855,,,-1)","v":"Software"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"((R822+R844*(R$3>$H855))*R$43)","v":0},0.10567935445760007,7.6994958247680059E-2,4.7120914447580202E-2,1.6021110912177269E-2,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C856)),$C$45:C856,,,-1)","v":"Software"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"((S823+S845*(S$3>$H856))*S$43)","v":0},{"$f":"((T823+T845*(T$3>$H856))*T$43)","v":0.32193547400000028},{"$f":"((U823+U845*(U$3>$H856))*U$43)","v":0.2345529882000002},{"$f":"((V823+V845*(V$3>$H856))*V$43)","v":0.14354642877840013},{"$f":"((W823+W845*(W$3>$H856))*W$43)","v":4.8805785784656053E-2}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C857)),$C$45:C857,,,-1)","v":"Software"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((T824+T846*(T$3>$H857))*T$43)","v":0},{"$f":"((U824+U846*(U$3>$H857))*U$43)","v":0.43544933600000046},{"$f":"((V824+V846*(V$3>$H857))*V$43)","v":0.31725594480000036},{"$f":"((W824+W846*(W$3>$H857))*W$43)","v":0.19416063821760018}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C858)),$C$45:C858,,,-1)","v":"Software"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U825+U847*(U$3>$H858))*U$43)","v":0},{"$f":"((V825+V847*(V$3>$H858))*V$43)","v":0.44332342600000035},{"$f":"((W825+W847*(W$3>$H858))*W$43)","v":0.32299278180000024}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C859)),$C$45:C859,,,-1)","v":"Software"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((V826+V848*(V$3>$H859))*V$43)","v":0},{"$f":"((W826+W848*(W$3>$H859))*W$43)","v":0.45211370400000045}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C860)),$C$45:C860,,,-1)","v":"Software"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((W827+W849*(W$3>$H860))*W$43)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C861)),$C$45:C861,,,-1)","v":"Software"},null,"$m",2025,null,null,null,null,{"$f":"SUM(M817,M828,M850,M839)","v":9.1262438279999998},7.24015343688,5.2749689325840006,3.2282809867414084,1.0976155354920789,0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C862)),$C$45:C862,,,-1)","v":"Software"},null,"$m",2026,null,null,null,null,null,{"$f":"SUM(N818,N829,N851,N840)","v":2.4684626159999969},1.9583136753599977,1.4267713920479981,0.87318409193337487,0.29688259125734739,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C863)),$C$45:C863,,,-1)","v":"Software"},null,"$m",2027,null,null,null,null,null,null,{"$f":"SUM(O819,O830,O852,O841)","v":5.2456185858315516},4.1615240780930316,3.0319675426106376,1.8555641360777102,0.6308918062664215,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C864)),$C$45:C864,,,-1)","v":"Software"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"SUM(P820,P831,P853,P842)","v":6.7222259999997813E-2},5.3329659599998261E-2,3.8854466279998737E-2,2.3778933363359227E-2,8.0848373435421367E-3,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C865)),$C$45:C865,,,-1)","v":"Software"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"SUM(Q821,Q832,Q854,Q843)","v":16.044966783},12.72900698118,9.2739908005739995,5.6756823699512884,1.9297320057834386,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C866)),$C$45:C866,,,-1)","v":"Software"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R822,R833,R855,R844)","v":6.7936727865599984},5.3896470773375995,3.92674287063168,2.4031666368265885,0.81707665652103989,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C867)),$C$45:C867,,,-1)","v":"Software"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S823,S834,S856,S845)","v":20.695851900000001},{"$f":"SUM(T823,T834,T856,T845)","v":16.418709174},{"$f":"SUM(U823,U834,U856,U845)","v":11.962202398200001},{"$f":"SUM(V823,V834,V856,V845)","v":7.3208678676984},{"$f":"SUM(W823,W834,W856,W845)","v":2.4890950750174561}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C868)),$C$45:C868,,,-1)","v":"Software"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T824,T835,T857,T846)","v":27.993171600000004},{"$f":"SUM(U824,U835,U857,U846)","v":22.207916136000005},{"$f":"SUM(V824,V835,V857,V846)","v":16.180053184800002},{"$f":"SUM(W824,W835,W857,W846)","v":9.9021925490976006}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C869)),$C$45:C869,,,-1)","v":"Software"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U825,U836,U858,U847)","v":28.499363099999997},{"$f":"SUM(V825,V836,V858,V847)","v":22.609494725999998},{"$f":"SUM(W825,W836,W858,W847)","v":16.472631871799997}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C870)),$C$45:C870,,,-1)","v":"Software"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V826,V837,V859,V848)","v":29.064452400000004},{"$f":"SUM(W826,W837,W859,W848)","v":23.057798904000006}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C871)),$C$45:C871,,,-1)","v":"Software"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W827,W838,W860,W849)","v":29.7652158}]
[]
[null,null,{"$f":"INDEX(Inputs!$D$374:$D$389,MATCH(0,COUNTIF($C$44:C872,Inputs!$D$374:$D$389),0))","v":"Substations"}]
[]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C875)),$C$45:C875,,,-1)","v":"Substations"},null,"years",2025,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E875,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(M$3-$H875-0.5,0)),0)\n*($H875<=M$3)","v":40},{"$f":"MAX((_xlfn.XLOOKUP($E875,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H875-0.5,0)),0)\n*($H875<=N$3)","v":39.5},{"$f":"MAX((_xlfn.XLOOKUP($E875,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H875-0.5,0)),0)\n*($H875<=O$3)","v":38.5},{"$f":"MAX((_xlfn.XLOOKUP($E875,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H875-0.5,0)),0)\n*($H875<=P$3)","v":37.5},{"$f":"MAX((_xlfn.XLOOKUP($E875,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H875-0.5,0)),0)\n*($H875<=Q$3)","v":36.5},{"$f":"MAX((_xlfn.XLOOKUP($E875,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H875-0.5,0)),0)\n*($H875<=R$3)","v":35.5},{"$f":"MAX((_xlfn.XLOOKUP($E875,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H875-0.5,0)),0)\n*($H875<=S$3)","v":34.5},{"$f":"MAX((_xlfn.XLOOKUP($E875,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H875-0.5,0)),0)\n*($H875<=T$3)","v":33.5},{"$f":"MAX((_xlfn.XLOOKUP($E875,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H875-0.5,0)),0)\n*($H875<=U$3)","v":32.5},{"$f":"MAX((_xlfn.XLOOKUP($E875,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H875-0.5,0)),0)\n*($H875<=V$3)","v":31.5},{"$f":"MAX((_xlfn.XLOOKUP($E875,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H875-0.5,0)),0)\n*($H875<=W$3)","v":30.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C876)),$C$45:C876,,,-1)","v":"Substations"},null,"years",2026,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E876,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H876-0.5,0)),0)\n*($H876<=N$3)","v":40},{"$f":"MAX((_xlfn.XLOOKUP($E876,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H876-0.5,0)),0)\n*($H876<=O$3)","v":39.5},{"$f":"MAX((_xlfn.XLOOKUP($E876,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H876-0.5,0)),0)\n*($H876<=P$3)","v":38.5},{"$f":"MAX((_xlfn.XLOOKUP($E876,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H876-0.5,0)),0)\n*($H876<=Q$3)","v":37.5},{"$f":"MAX((_xlfn.XLOOKUP($E876,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H876-0.5,0)),0)\n*($H876<=R$3)","v":36.5},{"$f":"MAX((_xlfn.XLOOKUP($E876,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H876-0.5,0)),0)\n*($H876<=S$3)","v":35.5},{"$f":"MAX((_xlfn.XLOOKUP($E876,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H876-0.5,0)),0)\n*($H876<=T$3)","v":34.5},{"$f":"MAX((_xlfn.XLOOKUP($E876,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H876-0.5,0)),0)\n*($H876<=U$3)","v":33.5},{"$f":"MAX((_xlfn.XLOOKUP($E876,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H876-0.5,0)),0)\n*($H876<=V$3)","v":32.5},{"$f":"MAX((_xlfn.XLOOKUP($E876,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H876-0.5,0)),0)\n*($H876<=W$3)","v":31.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C877)),$C$45:C877,,,-1)","v":"Substations"},null,"years",2027,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E877,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H877-0.5,0)),0)\n*($H877<=O$3)","v":40},{"$f":"MAX((_xlfn.XLOOKUP($E877,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H877-0.5,0)),0)\n*($H877<=P$3)","v":39.5},{"$f":"MAX((_xlfn.XLOOKUP($E877,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H877-0.5,0)),0)\n*($H877<=Q$3)","v":38.5},{"$f":"MAX((_xlfn.XLOOKUP($E877,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H877-0.5,0)),0)\n*($H877<=R$3)","v":37.5},{"$f":"MAX((_xlfn.XLOOKUP($E877,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H877-0.5,0)),0)\n*($H877<=S$3)","v":36.5},{"$f":"MAX((_xlfn.XLOOKUP($E877,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H877-0.5,0)),0)\n*($H877<=T$3)","v":35.5},{"$f":"MAX((_xlfn.XLOOKUP($E877,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H877-0.5,0)),0)\n*($H877<=U$3)","v":34.5},{"$f":"MAX((_xlfn.XLOOKUP($E877,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H877-0.5,0)),0)\n*($H877<=V$3)","v":33.5},{"$f":"MAX((_xlfn.XLOOKUP($E877,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H877-0.5,0)),0)\n*($H877<=W$3)","v":32.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C878)),$C$45:C878,,,-1)","v":"Substations"},null,"years",2028,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E878,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H878-0.5,0)),0)\n*($H878<=P$3)","v":40},{"$f":"MAX((_xlfn.XLOOKUP($E878,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H878-0.5,0)),0)\n*($H878<=Q$3)","v":39.5},{"$f":"MAX((_xlfn.XLOOKUP($E878,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H878-0.5,0)),0)\n*($H878<=R$3)","v":38.5},{"$f":"MAX((_xlfn.XLOOKUP($E878,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H878-0.5,0)),0)\n*($H878<=S$3)","v":37.5},{"$f":"MAX((_xlfn.XLOOKUP($E878,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H878-0.5,0)),0)\n*($H878<=T$3)","v":36.5},{"$f":"MAX((_xlfn.XLOOKUP($E878,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H878-0.5,0)),0)\n*($H878<=U$3)","v":35.5},{"$f":"MAX((_xlfn.XLOOKUP($E878,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H878-0.5,0)),0)\n*($H878<=V$3)","v":34.5},{"$f":"MAX((_xlfn.XLOOKUP($E878,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H878-0.5,0)),0)\n*($H878<=W$3)","v":33.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C879)),$C$45:C879,,,-1)","v":"Substations"},null,"years",2029,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E879,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H879-0.5,0)),0)\n*($H879<=Q$3)","v":40},{"$f":"MAX((_xlfn.XLOOKUP($E879,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H879-0.5,0)),0)\n*($H879<=R$3)","v":39.5},{"$f":"MAX((_xlfn.XLOOKUP($E879,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H879-0.5,0)),0)\n*($H879<=S$3)","v":38.5},{"$f":"MAX((_xlfn.XLOOKUP($E879,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H879-0.5,0)),0)\n*($H879<=T$3)","v":37.5},{"$f":"MAX((_xlfn.XLOOKUP($E879,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H879-0.5,0)),0)\n*($H879<=U$3)","v":36.5},{"$f":"MAX((_xlfn.XLOOKUP($E879,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H879-0.5,0)),0)\n*($H879<=V$3)","v":35.5},{"$f":"MAX((_xlfn.XLOOKUP($E879,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H879-0.5,0)),0)\n*($H879<=W$3)","v":34.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C880)),$C$45:C880,,,-1)","v":"Substations"},null,"years",2030,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E880,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H880-0.5,0)),0)\n*($H880<=R$3)","v":40},{"$f":"MAX((_xlfn.XLOOKUP($E880,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H880-0.5,0)),0)\n*($H880<=S$3)","v":39.5},{"$f":"MAX((_xlfn.XLOOKUP($E880,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H880-0.5,0)),0)\n*($H880<=T$3)","v":38.5},{"$f":"MAX((_xlfn.XLOOKUP($E880,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H880-0.5,0)),0)\n*($H880<=U$3)","v":37.5},{"$f":"MAX((_xlfn.XLOOKUP($E880,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H880-0.5,0)),0)\n*($H880<=V$3)","v":36.5},{"$f":"MAX((_xlfn.XLOOKUP($E880,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H880-0.5,0)),0)\n*($H880<=W$3)","v":35.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C881)),$C$45:C881,,,-1)","v":"Substations"},null,"years",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E881,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H881-0.5,0)),0)\n*($H881<=S$3)","v":40},{"$f":"MAX((_xlfn.XLOOKUP($E881,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H881-0.5,0)),0)\n*($H881<=T$3)","v":39.5},{"$f":"MAX((_xlfn.XLOOKUP($E881,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H881-0.5,0)),0)\n*($H881<=U$3)","v":38.5},{"$f":"MAX((_xlfn.XLOOKUP($E881,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H881-0.5,0)),0)\n*($H881<=V$3)","v":37.5},{"$f":"MAX((_xlfn.XLOOKUP($E881,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H881-0.5,0)),0)\n*($H881<=W$3)","v":36.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C882)),$C$45:C882,,,-1)","v":"Substations"},null,"years",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E882,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H882-0.5,0)),0)\n*($H882<=T$3)","v":40},{"$f":"MAX((_xlfn.XLOOKUP($E882,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H882-0.5,0)),0)\n*($H882<=U$3)","v":39.5},{"$f":"MAX((_xlfn.XLOOKUP($E882,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H882-0.5,0)),0)\n*($H882<=V$3)","v":38.5},{"$f":"MAX((_xlfn.XLOOKUP($E882,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H882-0.5,0)),0)\n*($H882<=W$3)","v":37.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C883)),$C$45:C883,,,-1)","v":"Substations"},null,"years",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E883,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H883-0.5,0)),0)\n*($H883<=U$3)","v":40},{"$f":"MAX((_xlfn.XLOOKUP($E883,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H883-0.5,0)),0)\n*($H883<=V$3)","v":39.5},{"$f":"MAX((_xlfn.XLOOKUP($E883,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H883-0.5,0)),0)\n*($H883<=W$3)","v":38.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C884)),$C$45:C884,,,-1)","v":"Substations"},null,"years",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E884,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H884-0.5,0)),0)\n*($H884<=V$3)","v":40},{"$f":"MAX((_xlfn.XLOOKUP($E884,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H884-0.5,0)),0)\n*($H884<=W$3)","v":39.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C885)),$C$45:C885,,,-1)","v":"Substations"},null,"years",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E885,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H885-0.5,0)),0)\n*($H885<=W$3)","v":40}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C886)),$C$45:C886,,,-1)","v":"Substations"},null,"$m",2025,null,null,null,null,{"$f":"L930","v":0},{"$f":"M930","v":177.77661265576779},{"$f":"N930","v":176.74145769600005},{"$f":"O930","v":175.59378589277927},{"$f":"P930","v":174.32951063435127},{"$f":"Q930","v":172.94442685122903},{"$f":"R930","v":171.43420791252817},{"$f":"S930","v":169.79440244553876},{"$f":"T930","v":168.02043107670477},{"$f":"U930","v":166.10758309213921},{"$f":"V930","v":164.05101301576033}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C887)),$C$45:C887,,,-1)","v":"Substations"},null,"$m",2026,null,null,null,null,null,0,263.53732495528067,262.00280382262969,260.30148691469054,258.42731620890476,256.37405808012164,254.1352986997037,251.704439320837,249.07469144733571,246.23907188316605]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C888)),$C$45:C888,,,-1)","v":"Substations"},null,"$m",2027,null,null,null,null,null,null,0,323.58715075905064,321.70297241285874,319.61399207251549,317.31277132959343,314.79165616012546,312.04277127534692,309.05801433271313,305.82905000386393]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C889)),$C$45:C889,,,-1)","v":"Substations"},null,"$m",2028,null,null,null,null,null,null,null,0,212.77048601040687,211.53156925642224,210.15798763787407,208.64485012688138,206.98712392039386,205.17963072559604,203.21704295343818]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C890)),$C$45:C890,,,-1)","v":"Substations"},null,"$m",2029,null,null,null,null,null,null,null,null,0,186.03487990607215,184.95163883320134,183.75065416545328,182.42764945546202,180.97822429540491,179.39785106916335]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C891)),$C$45:C891,,,-1)","v":"Substations"},null,"$m",2030,null,null,null,null,null,null,null,null,null,0,255.38869965861835,253.90162621756815,252.25291435901252,250.43669337562767,248.44692238716377]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C892)),$C$45:C892,,,-1)","v":"Substations"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"R936","v":0},{"$f":"S936","v":162.54414247891759},{"$f":"T936","v":161.59768291511631},{"$f":"U936","v":160.54834731177141},{"$f":"V936","v":159.39239921112667}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C893)),$C$45:C893,,,-1)","v":"Substations"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S937","v":0},{"$f":"T937","v":283.42251360550006},{"$f":"U937","v":281.77220529843004},{"$f":"V937","v":279.94251565363504}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C894)),$C$45:C894,,,-1)","v":"Substations"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T938","v":0},{"$f":"U938","v":268.45180771175001},{"$f":"V938","v":266.88867060355506}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C895)),$C$45:C895,,,-1)","v":"Substations"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U939","v":0},{"$f":"V939","v":269.32759024687499}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C896)),$C$45:C896,,,-1)","v":"Substations"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V940","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C897)),$C$45:C897,,,-1)","v":"Substations"},null,"$m",2025,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E897,Inputs!$D$414:$D$430,0),MATCH($H897,$D$3:$W$3,0))\n*($H897=M$3)","v":180.02694952482815},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E897,Inputs!$D$414:$D$430,0),MATCH($H897,$D$3:$W$3,0))\n*($H897=N$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E897,Inputs!$D$414:$D$430,0),MATCH($H897,$D$3:$W$3,0))\n*($H897=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E897,Inputs!$D$414:$D$430,0),MATCH($H897,$D$3:$W$3,0))\n*($H897=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E897,Inputs!$D$414:$D$430,0),MATCH($H897,$D$3:$W$3,0))\n*($H897=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E897,Inputs!$D$414:$D$430,0),MATCH($H897,$D$3:$W$3,0))\n*($H897=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E897,Inputs!$D$414:$D$430,0),MATCH($H897,$D$3:$W$3,0))\n*($H897=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E897,Inputs!$D$414:$D$430,0),MATCH($H897,$D$3:$W$3,0))\n*($H897=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E897,Inputs!$D$414:$D$430,0),MATCH($H897,$D$3:$W$3,0))\n*($H897=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E897,Inputs!$D$414:$D$430,0),MATCH($H897,$D$3:$W$3,0))\n*($H897=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E897,Inputs!$D$414:$D$430,0),MATCH($H897,$D$3:$W$3,0))\n*($H897=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C898)),$C$45:C898,,,-1)","v":"Substations"},null,"$m",2026,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E898,Inputs!$D$414:$D$430,0),MATCH($H898,$D$3:$W$3,0))\n*($H898=N$3)","v":266.87324046104374},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E898,Inputs!$D$414:$D$430,0),MATCH($H898,$D$3:$W$3,0))\n*($H898=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E898,Inputs!$D$414:$D$430,0),MATCH($H898,$D$3:$W$3,0))\n*($H898=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E898,Inputs!$D$414:$D$430,0),MATCH($H898,$D$3:$W$3,0))\n*($H898=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E898,Inputs!$D$414:$D$430,0),MATCH($H898,$D$3:$W$3,0))\n*($H898=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E898,Inputs!$D$414:$D$430,0),MATCH($H898,$D$3:$W$3,0))\n*($H898=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E898,Inputs!$D$414:$D$430,0),MATCH($H898,$D$3:$W$3,0))\n*($H898=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E898,Inputs!$D$414:$D$430,0),MATCH($H898,$D$3:$W$3,0))\n*($H898=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E898,Inputs!$D$414:$D$430,0),MATCH($H898,$D$3:$W$3,0))\n*($H898=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E898,Inputs!$D$414:$D$430,0),MATCH($H898,$D$3:$W$3,0))\n*($H898=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C899)),$C$45:C899,,,-1)","v":"Substations"},null,"$m",2027,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E899,Inputs!$D$414:$D$430,0),MATCH($H899,$D$3:$W$3,0))\n*($H899=O$3)","v":327.68319064207662},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E899,Inputs!$D$414:$D$430,0),MATCH($H899,$D$3:$W$3,0))\n*($H899=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E899,Inputs!$D$414:$D$430,0),MATCH($H899,$D$3:$W$3,0))\n*($H899=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E899,Inputs!$D$414:$D$430,0),MATCH($H899,$D$3:$W$3,0))\n*($H899=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E899,Inputs!$D$414:$D$430,0),MATCH($H899,$D$3:$W$3,0))\n*($H899=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E899,Inputs!$D$414:$D$430,0),MATCH($H899,$D$3:$W$3,0))\n*($H899=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E899,Inputs!$D$414:$D$430,0),MATCH($H899,$D$3:$W$3,0))\n*($H899=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E899,Inputs!$D$414:$D$430,0),MATCH($H899,$D$3:$W$3,0))\n*($H899=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E899,Inputs!$D$414:$D$430,0),MATCH($H899,$D$3:$W$3,0))\n*($H899=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C900)),$C$45:C900,,,-1)","v":"Substations"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E900,Inputs!$D$414:$D$430,0),MATCH($H900,$D$3:$W$3,0))\n*($H900=P$3)","v":215.46378330167784},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E900,Inputs!$D$414:$D$430,0),MATCH($H900,$D$3:$W$3,0))\n*($H900=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E900,Inputs!$D$414:$D$430,0),MATCH($H900,$D$3:$W$3,0))\n*($H900=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E900,Inputs!$D$414:$D$430,0),MATCH($H900,$D$3:$W$3,0))\n*($H900=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E900,Inputs!$D$414:$D$430,0),MATCH($H900,$D$3:$W$3,0))\n*($H900=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E900,Inputs!$D$414:$D$430,0),MATCH($H900,$D$3:$W$3,0))\n*($H900=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E900,Inputs!$D$414:$D$430,0),MATCH($H900,$D$3:$W$3,0))\n*($H900=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E900,Inputs!$D$414:$D$430,0),MATCH($H900,$D$3:$W$3,0))\n*($H900=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C901)),$C$45:C901,,,-1)","v":"Substations"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E901,Inputs!$D$414:$D$430,0),MATCH($H901,$D$3:$W$3,0))\n*($H901=Q$3)","v":188.38975180361737},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E901,Inputs!$D$414:$D$430,0),MATCH($H901,$D$3:$W$3,0))\n*($H901=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E901,Inputs!$D$414:$D$430,0),MATCH($H901,$D$3:$W$3,0))\n*($H901=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E901,Inputs!$D$414:$D$430,0),MATCH($H901,$D$3:$W$3,0))\n*($H901=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E901,Inputs!$D$414:$D$430,0),MATCH($H901,$D$3:$W$3,0))\n*($H901=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E901,Inputs!$D$414:$D$430,0),MATCH($H901,$D$3:$W$3,0))\n*($H901=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E901,Inputs!$D$414:$D$430,0),MATCH($H901,$D$3:$W$3,0))\n*($H901=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C902)),$C$45:C902,,,-1)","v":"Substations"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E902,Inputs!$D$414:$D$430,0),MATCH($H902,$D$3:$W$3,0))\n*($H902=R$3)","v":258.62146800872745},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E902,Inputs!$D$414:$D$430,0),MATCH($H902,$D$3:$W$3,0))\n*($H902=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E902,Inputs!$D$414:$D$430,0),MATCH($H902,$D$3:$W$3,0))\n*($H902=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E902,Inputs!$D$414:$D$430,0),MATCH($H902,$D$3:$W$3,0))\n*($H902=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E902,Inputs!$D$414:$D$430,0),MATCH($H902,$D$3:$W$3,0))\n*($H902=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E902,Inputs!$D$414:$D$430,0),MATCH($H902,$D$3:$W$3,0))\n*($H902=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C903)),$C$45:C903,,,-1)","v":"Substations"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E903,Inputs!$D$414:$D$430,0),MATCH($H903,$D$3:$W$3,0))\n*($H903=S$3)","v":164.60166326978998},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E903,Inputs!$D$414:$D$430,0),MATCH($H903,$D$3:$W$3,0))\n*($H903=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E903,Inputs!$D$414:$D$430,0),MATCH($H903,$D$3:$W$3,0))\n*($H903=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E903,Inputs!$D$414:$D$430,0),MATCH($H903,$D$3:$W$3,0))\n*($H903=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E903,Inputs!$D$414:$D$430,0),MATCH($H903,$D$3:$W$3,0))\n*($H903=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C904)),$C$45:C904,,,-1)","v":"Substations"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E904,Inputs!$D$414:$D$430,0),MATCH($H904,$D$3:$W$3,0))\n*($H904=T$3)","v":287.01014036000004},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E904,Inputs!$D$414:$D$430,0),MATCH($H904,$D$3:$W$3,0))\n*($H904=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E904,Inputs!$D$414:$D$430,0),MATCH($H904,$D$3:$W$3,0))\n*($H904=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E904,Inputs!$D$414:$D$430,0),MATCH($H904,$D$3:$W$3,0))\n*($H904=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C905)),$C$45:C905,,,-1)","v":"Substations"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E905,Inputs!$D$414:$D$430,0),MATCH($H905,$D$3:$W$3,0))\n*($H905=U$3)","v":271.84993186000003},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E905,Inputs!$D$414:$D$430,0),MATCH($H905,$D$3:$W$3,0))\n*($H905=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E905,Inputs!$D$414:$D$430,0),MATCH($H905,$D$3:$W$3,0))\n*($H905=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C906)),$C$45:C906,,,-1)","v":"Substations"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E906,Inputs!$D$414:$D$430,0),MATCH($H906,$D$3:$W$3,0))\n*($H906=V$3)","v":272.73680024999999},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E906,Inputs!$D$414:$D$430,0),MATCH($H906,$D$3:$W$3,0))\n*($H906=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C907)),$C$45:C907,,,-1)","v":"Substations"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E907,Inputs!$D$414:$D$430,0),MATCH($H907,$D$3:$W$3,0))\n*($H907=W$3)","v":300.24184782999998}]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C908)),$C$45:C908,,,-1)","v":"Substations"},null,"$m",2025,null,null,null,null,{"$f":"-IFERROR(M897/M875/2,0)\n-((M886/MAX(M875,1)\n*(M875>0)))","v":-2.250336869060352},{"$f":"-IFERROR(N897/N875/2,0)\n-((N886/MAX(N875,1)\n*(N875>0)))","v":-4.500673738120704},-4.5906872128831182,-4.6825009571407801,-4.7761509762835965,-4.8716739958092683,-4.9691074757254539,-5.0684896252399634,-5.1698594177447621,-5.2732566060996575,-5.3787217382216506]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C909)),$C$45:C909,,,-1)","v":"Substations"},null,"$m",2026,null,null,null,null,null,{"$f":"-IFERROR(N898/N876/2,0)\n-((N887/MAX(N876,1)\n*(N876>0)))","v":-3.3359155057630465},-6.671831011526093,-6.8052676317566156,-6.941372984391748,-7.0802004440795825,-7.2218044529611731,-7.3662405420203969,-7.5135653528608062,-7.6638366599180214,-7.8171133931163821]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C910)),$C$45:C910,,,-1)","v":"Substations"},null,"$m",2027,null,null,null,null,null,null,{"$f":"-IFERROR(O899/O877/2,0)\n-((O888/MAX(O877,1)\n*(O877>0)))","v":-4.0960398830259575},-8.1920797660519149,-8.355921361372955,-8.5230397886004123,-8.6935005843724227,-8.8673705960598728,-9.0447180079810696,-9.2256123681406912,-9.4101246155035057]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C911)),$C$45:C911,,,-1)","v":"Substations"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"-IFERROR(P900/P878/2,0)\n-((P889/MAX(P878,1)\n*(P878>0)))","v":-2.6932972912709729},-5.3865945825419459,-5.4943264741927855,-5.6042130036766418,-5.7162972637501746,-5.8306232090251786,-5.9472356732056824,-6.0661803866697968]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C912)),$C$45:C912,,,-1)","v":"Substations"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(Q901/Q879/2,0)\n-((Q890/MAX(Q879,1)\n*(Q879>0)))","v":-2.354871897545217},-4.7097437950904339,-4.8039386709922427,-4.9000174444120876,-4.9980177933003294,-5.0979781491663356,-5.1999377121496622]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C913)),$C$45:C913,,,-1)","v":"Substations"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(R902/R880/2,0)\n-((R891/MAX(R880,1)\n*(R880>0)))","v":-3.2327683501090929},-6.4655367002181858,-6.5948474342225492,-6.7267443829070004,-6.8612792705651415,-6.998504855976444]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C914)),$C$45:C914,,,-1)","v":"Substations"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(S903/S881/2,0)\n-((S892/MAX(S881,1)\n*(S881>0)))","v":-2.0575207908723749},-4.115041581744749,-4.1973424133796442,-4.2812892616472373,-4.3669150468801829]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C915)),$C$45:C915,,,-1)","v":"Substations"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(T904/T882/2,0)\n-((T893/MAX(T882,1)\n*(T882>0)))","v":-3.5876267545000005},-7.1752535090000018,-7.3187585791800007,-7.4651337507636013]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C916)),$C$45:C916,,,-1)","v":"Substations"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(U905/U883/2,0)\n-((U894/MAX(U883,1)\n*(U883>0)))","v":-3.3981241482500004},-6.7962482965,-6.9321732624300019]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C917)),$C$45:C917,,,-1)","v":"Substations"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(V906/V884/2,0)\n-((V895/MAX(V884,1)\n*(V884>0)))","v":-3.4092100031249997},-6.8184200062499993]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C918)),$C$45:C918,,,-1)","v":"Substations"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(W907/W885/2,0)\n-((W896/MAX(W885,1)\n*(W885>0)))","v":-3.7530230978749999}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C919)),$C$45:C919,,,-1)","v":"Substations"},null,"$m",2025,null,null,null,null,{"$f":"((M886+M908*(M$3>$H919))*M$43)","v":0},3.4655187783529451,3.4430154096623418,3.418225698712773,3.3910671931613567,3.3614550571083983,3.3293020087360574,3.2945182564059787,3.2570114331792031,3.2166865297207936,3.1734458255507763]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C920)),$C$45:C920,,,-1)","v":"Substations"},null,"$m",2026,null,null,null,null,null,{"$f":"((N887+N909*(N$3>$H920))*N$43)","v":0},5.1373098788750964,5.1039507238174657,5.06720227860598,5.026942315296508,4.9830450725432138,4.9353811631536706,4.8838174793595277,4.8282170957483581,4.7684391698009971]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C921)),$C$45:C921,,,-1)","v":"Substations"},null,"$m",2027,null,null,null,null,null,null,{"$f":"((O888+O910*(O$3>$H921))*O$43)","v":0},6.3079014198599808,6.2669410210297212,6.2218190456783073,6.1723854149044257,6.1184857112813171,6.0599610653473217,5.9966480392914541,5.9283785077672135]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C922)),$C$45:C922,,,-1)","v":"Substations"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"((P889+P911*(P$3>$H922))*P$43)","v":0},4.1476778285573017,4.1207448556445927,4.0910754926839523,4.0585710572626281,4.0231300142273767,3.9846479010478109,3.943017251335371]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C923)),$C$45:C923,,,-1)","v":"Substations"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"((Q890+Q912*(Q$3>$H923))*Q$43)","v":0},3.6265027222196373,3.6029540032441854,3.5770127344208267,3.5485926332432367,3.5176049229247748,3.4839582671402773]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C924)),$C$45:C924,,,-1)","v":"Substations"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"((R891+R913*(R$3>$H924))*R$43)","v":0},4.9784632591680076,4.9461355756669168,4.9105233995221145,4.8715082821012547,4.8289683506237511]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C925)),$C$45:C925,,,-1)","v":"Substations"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"((S892+S914*(S$3>$H925))*S$43)","v":0},{"$f":"((T892+T914*(T$3>$H925))*T$43)","v":3.1685820179434598},{"$f":"((U892+U914*(U$3>$H925))*U$43)","v":3.1480068100347358},{"$f":"((V892+V914*(V$3>$H925))*V$43)","v":3.1253411610024862},{"$f":"((W892+W914*(W$3>$H925))*W$43)","v":3.1005096832849324}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C926)),$C$45:C926,,,-1)","v":"Substations"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((T893+T915*(T$3>$H926))*T$43)","v":0},{"$f":"((U893+U915*(U$3>$H926))*U$43)","v":5.5249452019300058},{"$f":"((V893+V915*(V$3>$H926))*V$43)","v":5.4890689343850063},{"$f":"((W893+W915*(W$3>$H926))*W$43)","v":5.4495476380574344}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C927)),$C$45:C927,,,-1)","v":"Substations"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U894+U916*(U$3>$H927))*U$43)","v":0},{"$f":"((V894+V916*(V$3>$H927))*V$43)","v":5.2331111883050054},{"$f":"((W894+W916*(W$3>$H927))*W$43)","v":5.1991299468225058}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C928)),$C$45:C928,,,-1)","v":"Substations"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((V895+V917*(V$3>$H928))*V$43)","v":0},{"$f":"((W895+W917*(W$3>$H928))*W$43)","v":5.2501834048125042}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C929)),$C$45:C929,,,-1)","v":"Substations"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((W896+W918*(W$3>$H929))*W$43)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C930)),$C$45:C930,,,-1)","v":"Substations"},null,"$m",2025,null,null,null,null,{"$f":"SUM(M886,M897,M919,M908)","v":177.77661265576779},176.74145769600005,175.59378589277927,174.32951063435127,172.94442685122903,171.43420791252817,169.79440244553876,168.02043107670477,166.10758309213921,164.05101301576033,161.84573710308945]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C931)),$C$45:C931,,,-1)","v":"Substations"},null,"$m",2026,null,null,null,null,null,{"$f":"SUM(N887,N898,N920,N909)","v":263.53732495528067},262.00280382262969,260.30148691469054,258.42731620890476,256.37405808012164,254.1352986997037,251.704439320837,249.07469144733571,246.23907188316605,243.19039765985065]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C932)),$C$45:C932,,,-1)","v":"Substations"},null,"$m",2027,null,null,null,null,null,null,{"$f":"SUM(O888,O899,O921,O910)","v":323.58715075905064},321.70297241285874,319.61399207251549,317.31277132959343,314.79165616012546,312.04277127534692,309.05801433271313,305.82905000386393,302.34730389612764]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C933)),$C$45:C933,,,-1)","v":"Substations"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"SUM(P889,P900,P922,P911)","v":212.77048601040687},211.53156925642224,210.15798763787407,208.64485012688138,206.98712392039386,205.17963072559604,203.21704295343818,201.09387981810374]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C934)),$C$45:C934,,,-1)","v":"Substations"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"SUM(Q890,Q901,Q923,Q912)","v":186.03487990607215},184.95163883320134,183.75065416545328,182.42764945546202,180.97822429540491,179.39785106916335,177.68187162415398]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C935)),$C$45:C935,,,-1)","v":"Substations"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R891,R902,R924,R913)","v":255.38869965861835},253.90162621756815,252.25291435901252,250.43669337562767,248.44692238716377,246.27738588181106]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C936)),$C$45:C936,,,-1)","v":"Substations"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S892,S903,S925,S914)","v":162.54414247891759},{"$f":"SUM(T892,T903,T925,T914)","v":161.59768291511631},{"$f":"SUM(U892,U903,U925,U914)","v":160.54834731177141},{"$f":"SUM(V892,V903,V925,V914)","v":159.39239921112667},{"$f":"SUM(W892,W903,W925,W914)","v":158.12599384753142}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C937)),$C$45:C937,,,-1)","v":"Substations"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T893,T904,T926,T915)","v":283.42251360550006},{"$f":"SUM(U893,U904,U926,U915)","v":281.77220529843004},{"$f":"SUM(V893,V904,V926,V915)","v":279.94251565363504},{"$f":"SUM(W893,W904,W926,W915)","v":277.92692954092888}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C938)),$C$45:C938,,,-1)","v":"Substations"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U894,U905,U927,U916)","v":268.45180771175001},{"$f":"SUM(V894,V905,V927,V916)","v":266.88867060355506},{"$f":"SUM(W894,W905,W927,W916)","v":265.15562728794754}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C939)),$C$45:C939,,,-1)","v":"Substations"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V895,V906,V928,V917)","v":269.32759024687499},{"$f":"SUM(W895,W906,W928,W917)","v":267.7593536454375}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C940)),$C$45:C940,,,-1)","v":"Substations"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W896,W907,W929,W918)","v":296.48882473212501}]
[]
[null,null,{"$f":"INDEX(Inputs!$D$374:$D$389,MATCH(0,COUNTIF($C$44:C941,Inputs!$D$374:$D$389),0))","v":"Tower painting"}]
[]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C944)),$C$45:C944,,,-1)","v":"Tower painting"},null,"years",2025,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E944,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(M$3-$H944-0.5,0)),0)\n*($H944<=M$3)","v":15},{"$f":"MAX((_xlfn.XLOOKUP($E944,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H944-0.5,0)),0)\n*($H944<=N$3)","v":14.5},{"$f":"MAX((_xlfn.XLOOKUP($E944,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H944-0.5,0)),0)\n*($H944<=O$3)","v":13.5},{"$f":"MAX((_xlfn.XLOOKUP($E944,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H944-0.5,0)),0)\n*($H944<=P$3)","v":12.5},{"$f":"MAX((_xlfn.XLOOKUP($E944,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H944-0.5,0)),0)\n*($H944<=Q$3)","v":11.5},{"$f":"MAX((_xlfn.XLOOKUP($E944,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H944-0.5,0)),0)\n*($H944<=R$3)","v":10.5},{"$f":"MAX((_xlfn.XLOOKUP($E944,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H944-0.5,0)),0)\n*($H944<=S$3)","v":9.5},{"$f":"MAX((_xlfn.XLOOKUP($E944,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H944-0.5,0)),0)\n*($H944<=T$3)","v":8.5},{"$f":"MAX((_xlfn.XLOOKUP($E944,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H944-0.5,0)),0)\n*($H944<=U$3)","v":7.5},{"$f":"MAX((_xlfn.XLOOKUP($E944,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H944-0.5,0)),0)\n*($H944<=V$3)","v":6.5},{"$f":"MAX((_xlfn.XLOOKUP($E944,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H944-0.5,0)),0)\n*($H944<=W$3)","v":5.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C945)),$C$45:C945,,,-1)","v":"Tower painting"},null,"years",2026,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E945,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H945-0.5,0)),0)\n*($H945<=N$3)","v":15},{"$f":"MAX((_xlfn.XLOOKUP($E945,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H945-0.5,0)),0)\n*($H945<=O$3)","v":14.5},{"$f":"MAX((_xlfn.XLOOKUP($E945,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H945-0.5,0)),0)\n*($H945<=P$3)","v":13.5},{"$f":"MAX((_xlfn.XLOOKUP($E945,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H945-0.5,0)),0)\n*($H945<=Q$3)","v":12.5},{"$f":"MAX((_xlfn.XLOOKUP($E945,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H945-0.5,0)),0)\n*($H945<=R$3)","v":11.5},{"$f":"MAX((_xlfn.XLOOKUP($E945,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H945-0.5,0)),0)\n*($H945<=S$3)","v":10.5},{"$f":"MAX((_xlfn.XLOOKUP($E945,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H945-0.5,0)),0)\n*($H945<=T$3)","v":9.5},{"$f":"MAX((_xlfn.XLOOKUP($E945,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H945-0.5,0)),0)\n*($H945<=U$3)","v":8.5},{"$f":"MAX((_xlfn.XLOOKUP($E945,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H945-0.5,0)),0)\n*($H945<=V$3)","v":7.5},{"$f":"MAX((_xlfn.XLOOKUP($E945,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H945-0.5,0)),0)\n*($H945<=W$3)","v":6.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C946)),$C$45:C946,,,-1)","v":"Tower painting"},null,"years",2027,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E946,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H946-0.5,0)),0)\n*($H946<=O$3)","v":15},{"$f":"MAX((_xlfn.XLOOKUP($E946,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H946-0.5,0)),0)\n*($H946<=P$3)","v":14.5},{"$f":"MAX((_xlfn.XLOOKUP($E946,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H946-0.5,0)),0)\n*($H946<=Q$3)","v":13.5},{"$f":"MAX((_xlfn.XLOOKUP($E946,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H946-0.5,0)),0)\n*($H946<=R$3)","v":12.5},{"$f":"MAX((_xlfn.XLOOKUP($E946,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H946-0.5,0)),0)\n*($H946<=S$3)","v":11.5},{"$f":"MAX((_xlfn.XLOOKUP($E946,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H946-0.5,0)),0)\n*($H946<=T$3)","v":10.5},{"$f":"MAX((_xlfn.XLOOKUP($E946,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H946-0.5,0)),0)\n*($H946<=U$3)","v":9.5},{"$f":"MAX((_xlfn.XLOOKUP($E946,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H946-0.5,0)),0)\n*($H946<=V$3)","v":8.5},{"$f":"MAX((_xlfn.XLOOKUP($E946,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H946-0.5,0)),0)\n*($H946<=W$3)","v":7.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C947)),$C$45:C947,,,-1)","v":"Tower painting"},null,"years",2028,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E947,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H947-0.5,0)),0)\n*($H947<=P$3)","v":15},{"$f":"MAX((_xlfn.XLOOKUP($E947,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H947-0.5,0)),0)\n*($H947<=Q$3)","v":14.5},{"$f":"MAX((_xlfn.XLOOKUP($E947,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H947-0.5,0)),0)\n*($H947<=R$3)","v":13.5},{"$f":"MAX((_xlfn.XLOOKUP($E947,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H947-0.5,0)),0)\n*($H947<=S$3)","v":12.5},{"$f":"MAX((_xlfn.XLOOKUP($E947,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H947-0.5,0)),0)\n*($H947<=T$3)","v":11.5},{"$f":"MAX((_xlfn.XLOOKUP($E947,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H947-0.5,0)),0)\n*($H947<=U$3)","v":10.5},{"$f":"MAX((_xlfn.XLOOKUP($E947,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H947-0.5,0)),0)\n*($H947<=V$3)","v":9.5},{"$f":"MAX((_xlfn.XLOOKUP($E947,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H947-0.5,0)),0)\n*($H947<=W$3)","v":8.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C948)),$C$45:C948,,,-1)","v":"Tower painting"},null,"years",2029,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E948,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H948-0.5,0)),0)\n*($H948<=Q$3)","v":15},{"$f":"MAX((_xlfn.XLOOKUP($E948,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H948-0.5,0)),0)\n*($H948<=R$3)","v":14.5},{"$f":"MAX((_xlfn.XLOOKUP($E948,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H948-0.5,0)),0)\n*($H948<=S$3)","v":13.5},{"$f":"MAX((_xlfn.XLOOKUP($E948,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H948-0.5,0)),0)\n*($H948<=T$3)","v":12.5},{"$f":"MAX((_xlfn.XLOOKUP($E948,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H948-0.5,0)),0)\n*($H948<=U$3)","v":11.5},{"$f":"MAX((_xlfn.XLOOKUP($E948,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H948-0.5,0)),0)\n*($H948<=V$3)","v":10.5},{"$f":"MAX((_xlfn.XLOOKUP($E948,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H948-0.5,0)),0)\n*($H948<=W$3)","v":9.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C949)),$C$45:C949,,,-1)","v":"Tower painting"},null,"years",2030,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E949,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H949-0.5,0)),0)\n*($H949<=R$3)","v":15},{"$f":"MAX((_xlfn.XLOOKUP($E949,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H949-0.5,0)),0)\n*($H949<=S$3)","v":14.5},{"$f":"MAX((_xlfn.XLOOKUP($E949,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H949-0.5,0)),0)\n*($H949<=T$3)","v":13.5},{"$f":"MAX((_xlfn.XLOOKUP($E949,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H949-0.5,0)),0)\n*($H949<=U$3)","v":12.5},{"$f":"MAX((_xlfn.XLOOKUP($E949,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H949-0.5,0)),0)\n*($H949<=V$3)","v":11.5},{"$f":"MAX((_xlfn.XLOOKUP($E949,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H949-0.5,0)),0)\n*($H949<=W$3)","v":10.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C950)),$C$45:C950,,,-1)","v":"Tower painting"},null,"years",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E950,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H950-0.5,0)),0)\n*($H950<=S$3)","v":15},{"$f":"MAX((_xlfn.XLOOKUP($E950,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H950-0.5,0)),0)\n*($H950<=T$3)","v":14.5},{"$f":"MAX((_xlfn.XLOOKUP($E950,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H950-0.5,0)),0)\n*($H950<=U$3)","v":13.5},{"$f":"MAX((_xlfn.XLOOKUP($E950,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H950-0.5,0)),0)\n*($H950<=V$3)","v":12.5},{"$f":"MAX((_xlfn.XLOOKUP($E950,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H950-0.5,0)),0)\n*($H950<=W$3)","v":11.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C951)),$C$45:C951,,,-1)","v":"Tower painting"},null,"years",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E951,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H951-0.5,0)),0)\n*($H951<=T$3)","v":15},{"$f":"MAX((_xlfn.XLOOKUP($E951,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H951-0.5,0)),0)\n*($H951<=U$3)","v":14.5},{"$f":"MAX((_xlfn.XLOOKUP($E951,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H951-0.5,0)),0)\n*($H951<=V$3)","v":13.5},{"$f":"MAX((_xlfn.XLOOKUP($E951,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H951-0.5,0)),0)\n*($H951<=W$3)","v":12.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C952)),$C$45:C952,,,-1)","v":"Tower painting"},null,"years",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E952,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H952-0.5,0)),0)\n*($H952<=U$3)","v":15},{"$f":"MAX((_xlfn.XLOOKUP($E952,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H952-0.5,0)),0)\n*($H952<=V$3)","v":14.5},{"$f":"MAX((_xlfn.XLOOKUP($E952,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H952-0.5,0)),0)\n*($H952<=W$3)","v":13.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C953)),$C$45:C953,,,-1)","v":"Tower painting"},null,"years",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E953,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H953-0.5,0)),0)\n*($H953<=V$3)","v":15},{"$f":"MAX((_xlfn.XLOOKUP($E953,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H953-0.5,0)),0)\n*($H953<=W$3)","v":14.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C954)),$C$45:C954,,,-1)","v":"Tower painting"},null,"years",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E954,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H954-0.5,0)),0)\n*($H954<=W$3)","v":15}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C955)),$C$45:C955,,,-1)","v":"Tower painting"},null,"$m",2025,null,null,null,null,{"$f":"L999","v":0},{"$f":"M999","v":47.596752666666674},{"$f":"N999","v":45.200502360000002},{"$f":"O999","v":42.68936334},{"$f":"P999","v":40.059698558256002},{"$f":"Q999","v":37.30777143990624},{"$f":"R999","v":34.42974335739919},{"$f":"S999","v":31.421671043015891},{"$f":"T999","v":28.279503938714303},{"$f":"U999","v":24.999081481823445},{"$f":"V999","v":21.576130325081465}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C956)),$C$45:C956,,,-1)","v":"Tower painting"},null,"$m",2026,null,null,null,null,null,0,3.1743719000000001,3.0145586940000002,2.8470832110000002,2.6717028852024001,2.4881685130884961,2.2962240849359552,2.0956066122520771,1.8860459510268692,1.6672646207077524]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C957)),$C$45:C957,,,-1)","v":"Tower painting"},null,"$m",2027,null,null,null,null,null,null,0,4.2765492716734821,4.0612471359271618,3.8356222950423193,3.5993479616677124,3.3520884060401048,3.0934987290027252,2.8232246295214347,2.5409021665692917]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C958)),$C$45:C958,,,-1)","v":"Tower painting"},null,"$m",2028,null,null,null,null,null,null,null,0,4.3933095666666668,4.1721291539999994,3.9403442009999994,3.6976189982183989,3.4436086496451348,3.1779588395296532,2.9003055935496942]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C959)),$C$45:C959,,,-1)","v":"Tower painting"},null,"$m",2029,null,null,null,null,null,null,null,null,0,4.3229623333333338,4.1053235400000005,3.8772500100000005,3.6384114093840005,3.3884683647393605,3.1270722337451815]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C960)),$C$45:C960,,,-1)","v":"Tower painting"},null,"$m",2030,null,null,null,null,null,null,null,null,null,0,4.104412533333333,3.8977765919999996,3.6812334479999995,3.4544694676031997,3.2171624346113274]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C961)),$C$45:C961,,,-1)","v":"Tower painting"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"R1005","v":0},{"$f":"S1005","v":79.312081633333335},{"$f":"T1005","v":75.319128558000003},{"$f":"U1005","v":71.134732526999997},{"$f":"V1005","v":66.752833003336804}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C962)),$C$45:C962,,,-1)","v":"Tower painting"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1006","v":0},{"$f":"T1006","v":83.028898533333333},{"$f":"U1006","v":78.848822951999992},{"$f":"V1006","v":74.468332787999998}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C963)),$C$45:C963,,,-1)","v":"Tower painting"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1007","v":0},{"$f":"U1007","v":85.109324700000002},{"$f":"V1007","v":80.824510422000003}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C964)),$C$45:C964,,,-1)","v":"Tower painting"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1008","v":0},{"$f":"V1008","v":86.696143800000002}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C965)),$C$45:C965,,,-1)","v":"Tower painting"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1009","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C966)),$C$45:C966,,,-1)","v":"Tower painting"},null,"$m",2025,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E966,Inputs!$D$414:$D$430,0),MATCH($H966,$D$3:$W$3,0))\n*($H966=M$3)","v":49.238020000000006},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E966,Inputs!$D$414:$D$430,0),MATCH($H966,$D$3:$W$3,0))\n*($H966=N$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E966,Inputs!$D$414:$D$430,0),MATCH($H966,$D$3:$W$3,0))\n*($H966=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E966,Inputs!$D$414:$D$430,0),MATCH($H966,$D$3:$W$3,0))\n*($H966=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E966,Inputs!$D$414:$D$430,0),MATCH($H966,$D$3:$W$3,0))\n*($H966=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E966,Inputs!$D$414:$D$430,0),MATCH($H966,$D$3:$W$3,0))\n*($H966=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E966,Inputs!$D$414:$D$430,0),MATCH($H966,$D$3:$W$3,0))\n*($H966=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E966,Inputs!$D$414:$D$430,0),MATCH($H966,$D$3:$W$3,0))\n*($H966=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E966,Inputs!$D$414:$D$430,0),MATCH($H966,$D$3:$W$3,0))\n*($H966=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E966,Inputs!$D$414:$D$430,0),MATCH($H966,$D$3:$W$3,0))\n*($H966=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E966,Inputs!$D$414:$D$430,0),MATCH($H966,$D$3:$W$3,0))\n*($H966=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C967)),$C$45:C967,,,-1)","v":"Tower painting"},null,"$m",2026,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E967,Inputs!$D$414:$D$430,0),MATCH($H967,$D$3:$W$3,0))\n*($H967=N$3)","v":3.283833},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E967,Inputs!$D$414:$D$430,0),MATCH($H967,$D$3:$W$3,0))\n*($H967=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E967,Inputs!$D$414:$D$430,0),MATCH($H967,$D$3:$W$3,0))\n*($H967=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E967,Inputs!$D$414:$D$430,0),MATCH($H967,$D$3:$W$3,0))\n*($H967=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E967,Inputs!$D$414:$D$430,0),MATCH($H967,$D$3:$W$3,0))\n*($H967=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E967,Inputs!$D$414:$D$430,0),MATCH($H967,$D$3:$W$3,0))\n*($H967=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E967,Inputs!$D$414:$D$430,0),MATCH($H967,$D$3:$W$3,0))\n*($H967=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E967,Inputs!$D$414:$D$430,0),MATCH($H967,$D$3:$W$3,0))\n*($H967=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E967,Inputs!$D$414:$D$430,0),MATCH($H967,$D$3:$W$3,0))\n*($H967=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E967,Inputs!$D$414:$D$430,0),MATCH($H967,$D$3:$W$3,0))\n*($H967=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C968)),$C$45:C968,,,-1)","v":"Tower painting"},null,"$m",2027,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E968,Inputs!$D$414:$D$430,0),MATCH($H968,$D$3:$W$3,0))\n*($H968=O$3)","v":4.4240164879380846},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E968,Inputs!$D$414:$D$430,0),MATCH($H968,$D$3:$W$3,0))\n*($H968=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E968,Inputs!$D$414:$D$430,0),MATCH($H968,$D$3:$W$3,0))\n*($H968=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E968,Inputs!$D$414:$D$430,0),MATCH($H968,$D$3:$W$3,0))\n*($H968=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E968,Inputs!$D$414:$D$430,0),MATCH($H968,$D$3:$W$3,0))\n*($H968=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E968,Inputs!$D$414:$D$430,0),MATCH($H968,$D$3:$W$3,0))\n*($H968=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E968,Inputs!$D$414:$D$430,0),MATCH($H968,$D$3:$W$3,0))\n*($H968=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E968,Inputs!$D$414:$D$430,0),MATCH($H968,$D$3:$W$3,0))\n*($H968=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E968,Inputs!$D$414:$D$430,0),MATCH($H968,$D$3:$W$3,0))\n*($H968=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C969)),$C$45:C969,,,-1)","v":"Tower painting"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E969,Inputs!$D$414:$D$430,0),MATCH($H969,$D$3:$W$3,0))\n*($H969=P$3)","v":4.5448029999999999},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E969,Inputs!$D$414:$D$430,0),MATCH($H969,$D$3:$W$3,0))\n*($H969=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E969,Inputs!$D$414:$D$430,0),MATCH($H969,$D$3:$W$3,0))\n*($H969=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E969,Inputs!$D$414:$D$430,0),MATCH($H969,$D$3:$W$3,0))\n*($H969=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E969,Inputs!$D$414:$D$430,0),MATCH($H969,$D$3:$W$3,0))\n*($H969=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E969,Inputs!$D$414:$D$430,0),MATCH($H969,$D$3:$W$3,0))\n*($H969=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E969,Inputs!$D$414:$D$430,0),MATCH($H969,$D$3:$W$3,0))\n*($H969=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E969,Inputs!$D$414:$D$430,0),MATCH($H969,$D$3:$W$3,0))\n*($H969=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C970)),$C$45:C970,,,-1)","v":"Tower painting"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E970,Inputs!$D$414:$D$430,0),MATCH($H970,$D$3:$W$3,0))\n*($H970=Q$3)","v":4.4720300000000002},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E970,Inputs!$D$414:$D$430,0),MATCH($H970,$D$3:$W$3,0))\n*($H970=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E970,Inputs!$D$414:$D$430,0),MATCH($H970,$D$3:$W$3,0))\n*($H970=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E970,Inputs!$D$414:$D$430,0),MATCH($H970,$D$3:$W$3,0))\n*($H970=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E970,Inputs!$D$414:$D$430,0),MATCH($H970,$D$3:$W$3,0))\n*($H970=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E970,Inputs!$D$414:$D$430,0),MATCH($H970,$D$3:$W$3,0))\n*($H970=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E970,Inputs!$D$414:$D$430,0),MATCH($H970,$D$3:$W$3,0))\n*($H970=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C971)),$C$45:C971,,,-1)","v":"Tower painting"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E971,Inputs!$D$414:$D$430,0),MATCH($H971,$D$3:$W$3,0))\n*($H971=R$3)","v":4.2459439999999997},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E971,Inputs!$D$414:$D$430,0),MATCH($H971,$D$3:$W$3,0))\n*($H971=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E971,Inputs!$D$414:$D$430,0),MATCH($H971,$D$3:$W$3,0))\n*($H971=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E971,Inputs!$D$414:$D$430,0),MATCH($H971,$D$3:$W$3,0))\n*($H971=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E971,Inputs!$D$414:$D$430,0),MATCH($H971,$D$3:$W$3,0))\n*($H971=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E971,Inputs!$D$414:$D$430,0),MATCH($H971,$D$3:$W$3,0))\n*($H971=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C972)),$C$45:C972,,,-1)","v":"Tower painting"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E972,Inputs!$D$414:$D$430,0),MATCH($H972,$D$3:$W$3,0))\n*($H972=S$3)","v":82.046981000000002},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E972,Inputs!$D$414:$D$430,0),MATCH($H972,$D$3:$W$3,0))\n*($H972=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E972,Inputs!$D$414:$D$430,0),MATCH($H972,$D$3:$W$3,0))\n*($H972=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E972,Inputs!$D$414:$D$430,0),MATCH($H972,$D$3:$W$3,0))\n*($H972=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E972,Inputs!$D$414:$D$430,0),MATCH($H972,$D$3:$W$3,0))\n*($H972=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C973)),$C$45:C973,,,-1)","v":"Tower painting"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E973,Inputs!$D$414:$D$430,0),MATCH($H973,$D$3:$W$3,0))\n*($H973=T$3)","v":85.891964000000002},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E973,Inputs!$D$414:$D$430,0),MATCH($H973,$D$3:$W$3,0))\n*($H973=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E973,Inputs!$D$414:$D$430,0),MATCH($H973,$D$3:$W$3,0))\n*($H973=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E973,Inputs!$D$414:$D$430,0),MATCH($H973,$D$3:$W$3,0))\n*($H973=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C974)),$C$45:C974,,,-1)","v":"Tower painting"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E974,Inputs!$D$414:$D$430,0),MATCH($H974,$D$3:$W$3,0))\n*($H974=U$3)","v":88.044128999999998},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E974,Inputs!$D$414:$D$430,0),MATCH($H974,$D$3:$W$3,0))\n*($H974=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E974,Inputs!$D$414:$D$430,0),MATCH($H974,$D$3:$W$3,0))\n*($H974=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C975)),$C$45:C975,,,-1)","v":"Tower painting"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E975,Inputs!$D$414:$D$430,0),MATCH($H975,$D$3:$W$3,0))\n*($H975=V$3)","v":89.685665999999998},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E975,Inputs!$D$414:$D$430,0),MATCH($H975,$D$3:$W$3,0))\n*($H975=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C976)),$C$45:C976,,,-1)","v":"Tower painting"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E976,Inputs!$D$414:$D$430,0),MATCH($H976,$D$3:$W$3,0))\n*($H976=W$3)","v":91.976912999999996}]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C977)),$C$45:C977,,,-1)","v":"Tower painting"},null,"$m",2025,null,null,null,null,{"$f":"-IFERROR(M966/M944/2,0)\n-((M955/MAX(M944,1)\n*(M944>0)))","v":-1.6412673333333336},{"$f":"-IFERROR(N966/N944/2,0)\n-((N955/MAX(N944,1)\n*(N944>0)))","v":-3.2825346666666673},-3.34818536,-3.4151490671999998,-3.4834520485440001,-3.5531210895148799,-3.6241835113051777,-3.6966671815312813,-3.7706005251619072,-3.8460125356651456,-3.922932786378448]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C978)),$C$45:C978,,,-1)","v":"Tower painting"},null,"$m",2026,null,null,null,null,null,{"$f":"-IFERROR(N967/N945/2,0)\n-((N956/MAX(N945,1)\n*(N945>0)))","v":-0.10946110000000001},-0.21892220000000001,-0.22330064400000002,-0.22776665688,-0.23232199001760001,-0.23696842981795202,-0.24170779841431109,-0.24654195438259729,-0.25147279347024926,-0.25650224933965421]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C979)),$C$45:C979,,,-1)","v":"Tower painting"},null,"$m",2027,null,null,null,null,null,null,{"$f":"-IFERROR(O968/O946/2,0)\n-((O957/MAX(O946,1)\n*(O946>0)))","v":-0.14746721626460282},-0.29493443252920565,-0.30083312117978978,-0.30684978360338555,-0.31298677927545326,-0.31924651486096234,-0.3256314451581816,-0.33214407406134527,-0.33878695554257221]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C980)),$C$45:C980,,,-1)","v":"Tower painting"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"-IFERROR(P969/P947/2,0)\n-((P958/MAX(P947,1)\n*(P947>0)))","v":-0.15149343333333334},-0.30298686666666669,-0.30904660399999995,-0.31522753607999993,-0.32153208680159989,-0.32796272853763186,-0.33452198310838455,-0.34121242277055225]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C981)),$C$45:C981,,,-1)","v":"Tower painting"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(Q970/Q948/2,0)\n-((Q959/MAX(Q948,1)\n*(Q948>0)))","v":-0.14906766666666668},-0.29813533333333336,-0.30409804000000001,-0.31018000080000002,-0.31638360081600003,-0.32271127283232004,-0.32916549828896646]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C982)),$C$45:C982,,,-1)","v":"Tower painting"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(R971/R949/2,0)\n-((R960/MAX(R949,1)\n*(R949>0)))","v":-0.14153146666666666},-0.28306293333333332,-0.28872419199999999,-0.29449867583999995,-0.30038864935679999,-0.30639642234393594]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C983)),$C$45:C983,,,-1)","v":"Tower painting"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(S972/S950/2,0)\n-((S961/MAX(S950,1)\n*(S950>0)))","v":-2.7348993666666668},-5.4697987333333336,-5.5791947080000002,-5.69077860216,-5.8045941742032001]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C984)),$C$45:C984,,,-1)","v":"Tower painting"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(T973/T951/2,0)\n-((T962/MAX(T951,1)\n*(T951>0)))","v":-2.8630654666666668},-5.7261309333333337,-5.8406535519999991,-5.9574666230400002]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C985)),$C$45:C985,,,-1)","v":"Tower painting"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(U974/U952/2,0)\n-((U963/MAX(U952,1)\n*(U952>0)))","v":-2.9348043000000001},-5.8696086000000003,-5.987000772]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C986)),$C$45:C986,,,-1)","v":"Tower painting"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(V975/V953/2,0)\n-((V964/MAX(V953,1)\n*(V953>0)))","v":-2.9895222000000001},-5.9790444000000003]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C987)),$C$45:C987,,,-1)","v":"Tower painting"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(W976/W954/2,0)\n-((W965/MAX(W954,1)\n*(W954>0)))","v":-3.0658970999999999}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C988)),$C$45:C988,,,-1)","v":"Tower painting"},null,"$m",2025,null,null,null,null,{"$f":"((M955+M977*(M$3>$H988))*M$43)","v":0},0.88628436000000088,0.83704634000000078,0.78548428545600069,0.7315249301942407,0.67509300700782782,0.61611119692188077,0.55450007722969263,0.49017806827104837,0.42306137892316636,0.35306395077406066]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C989)),$C$45:C989,,,-1)","v":"Tower painting"},null,"$m",2026,null,null,null,null,null,{"$f":"((N956+N978*(N$3>$H989))*N$43)","v":0},5.9108994000000054E-2,5.5825161000000054E-2,5.2386331082400046E-2,4.878761790369604E-2,4.5024001665410922E-2,4.1090325730432919E-2,3.6981293157389628E-2,3.269146315113243E-2,2.8215247427361988E-2]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C990)),$C$45:C990,,,-1)","v":"Tower painting"},null,"$m",2027,null,null,null,null,null,null,{"$f":"((O957+O979*(O$3>$H990))*O$43)","v":0},7.9632296782885595E-2,7.5208280294947513E-2,7.0575450228778744E-2,6.5727223647845237E-2,6.0656837823582901E-2,5.5357345676890921E-2,4.9821611109201837E-2,4.4042304220534435E-2]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C991)),$C$45:C991,,,-1)","v":"Tower painting"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"((P958+P980*(P$3>$H991))*P$43)","v":0},8.180645400000007E-2,7.7261651000000056E-2,7.2502333298400057E-2,6.7521738228336042E-2,6.2312918422150115E-2,5.6868737128425426E-2,5.1181863415582882E-2]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C992)),$C$45:C992,,,-1)","v":"Tower painting"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"((Q959+Q981*(Q$3>$H992))*Q$43)","v":0},8.0496540000000075E-2,7.6024510000000073E-2,7.1341400184000078E-2,6.6440556171360063E-2,6.1315141838140866E-2,5.5958134709124356E-2]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C993)),$C$45:C993,,,-1)","v":"Tower painting"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"((R960+R982*(R$3>$H993))*R$43)","v":0},7.6426992000000055E-2,7.2181048000000053E-2,6.7734695443200058E-2,6.3081616364928053E-2,5.8215320245347875E-2]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C994)),$C$45:C994,,,-1)","v":"Tower painting"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"((S961+S983*(S$3>$H994))*S$43)","v":0},{"$f":"((T961+T983*(T$3>$H994))*T$43)","v":1.4768456580000013},{"$f":"((U961+U983*(U$3>$H994))*U$43)","v":1.3947986770000012},{"$f":"((V961+V983*(V$3>$H994))*V$43)","v":1.3088790784968012},{"$f":"((W961+W983*(W$3>$H994))*W$43)","v":1.218964776582673}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C995)),$C$45:C995,,,-1)","v":"Tower painting"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((T962+T984*(T$3>$H995))*T$43)","v":0},{"$f":"((U962+U984*(U$3>$H995))*U$43)","v":1.5460553520000013},{"$f":"((V962+V984*(V$3>$H995))*V$43)","v":1.4601633880000011},{"$f":"((W962+W984*(W$3>$H995))*W$43)","v":1.370217323299201}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C996)),$C$45:C996,,,-1)","v":"Tower painting"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U963+U985*(U$3>$H996))*U$43)","v":0},{"$f":"((V963+V985*(V$3>$H996))*V$43)","v":1.5847943220000014},{"$f":"((W963+W985*(W$3>$H996))*W$43)","v":1.4967501930000013}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C997)),$C$45:C997,,,-1)","v":"Tower painting"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((V964+V986*(V$3>$H997))*V$43)","v":0},{"$f":"((W964+W986*(W$3>$H997))*W$43)","v":1.6143419880000014}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C998)),$C$45:C998,,,-1)","v":"Tower painting"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((W965+W987*(W$3>$H998))*W$43)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C999)),$C$45:C999,,,-1)","v":"Tower painting"},null,"$m",2025,null,null,null,null,{"$f":"SUM(M955,M966,M988,M977)","v":47.596752666666674},45.200502360000002,42.68936334,40.059698558256002,37.30777143990624,34.42974335739919,31.421671043015891,28.279503938714303,24.999081481823445,21.576130325081465,18.006261489477076]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1000)),$C$45:C1000,,,-1)","v":"Tower painting"},null,"$m",2026,null,null,null,null,null,{"$f":"SUM(N956,N967,N989,N978)","v":3.1743719000000001},3.0145586940000002,2.8470832110000002,2.6717028852024001,2.4881685130884961,2.2962240849359552,2.0956066122520771,1.8860459510268692,1.6672646207077524,1.4389776187954602]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1001)),$C$45:C1001,,,-1)","v":"Tower painting"},null,"$m",2027,null,null,null,null,null,null,{"$f":"SUM(O957,O968,O990,O979)","v":4.2765492716734821},4.0612471359271618,3.8356222950423193,3.5993479616677124,3.3520884060401048,3.0934987290027252,2.8232246295214347,2.5409021665692917,2.2461575152472539]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1002)),$C$45:C1002,,,-1)","v":"Tower painting"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"SUM(P958,P969,P991,P980)","v":4.3933095666666668},4.1721291539999994,3.9403442009999994,3.6976189982183989,3.4436086496451348,3.1779588395296532,2.9003055935496942,2.6102750341947245]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1003)),$C$45:C1003,,,-1)","v":"Tower painting"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"SUM(Q959,Q970,Q992,Q981)","v":4.3229623333333338},4.1053235400000005,3.8772500100000005,3.6384114093840005,3.3884683647393605,3.1270722337451815,2.8538648701653395]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1004)),$C$45:C1004,,,-1)","v":"Tower painting"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R960,R971,R993,R982)","v":4.104412533333333},3.8977765919999996,3.6812334479999995,3.4544694676031997,3.2171624346113274,2.9689813325127394]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1005)),$C$45:C1005,,,-1)","v":"Tower painting"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S961,S972,S994,S983)","v":79.312081633333335},{"$f":"SUM(T961,T972,T994,T983)","v":75.319128558000003},{"$f":"SUM(U961,U972,U994,U983)","v":71.134732526999997},{"$f":"SUM(V961,V972,V994,V983)","v":66.752833003336804},{"$f":"SUM(W961,W972,W994,W983)","v":62.167203605716267}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1006)),$C$45:C1006,,,-1)","v":"Tower painting"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T962,T973,T995,T984)","v":83.028898533333333},{"$f":"SUM(U962,U973,U995,U984)","v":78.848822951999992},{"$f":"SUM(V962,V973,V995,V984)","v":74.468332787999998},{"$f":"SUM(W962,W973,W995,W984)","v":69.881083488259193}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1007)),$C$45:C1007,,,-1)","v":"Tower painting"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U963,U974,U996,U985)","v":85.109324700000002},{"$f":"SUM(V963,V974,V996,V985)","v":80.824510422000003},{"$f":"SUM(W963,W974,W996,W985)","v":76.334259842999998}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1008)),$C$45:C1008,,,-1)","v":"Tower painting"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V964,V975,V997,V986)","v":86.696143800000002},{"$f":"SUM(W964,W975,W997,W986)","v":82.331441388000002}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1009)),$C$45:C1009,,,-1)","v":"Tower painting"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W965,W976,W998,W987)","v":88.911015899999995}]
[]
[null,null,{"$f":"INDEX(Inputs!$D$374:$D$389,MATCH(0,COUNTIF($C$44:C1010,Inputs!$D$374:$D$389),0))","v":"Transmission lines"}]
[]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1013)),$C$45:C1013,,,-1)","v":"Transmission lines"},null,"years",2025,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E1013,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(M$3-$H1013-0.5,0)),0)\n*($H1013<=M$3)","v":51.3},{"$f":"MAX((_xlfn.XLOOKUP($E1013,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H1013-0.5,0)),0)\n*($H1013<=N$3)","v":50.8},{"$f":"MAX((_xlfn.XLOOKUP($E1013,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H1013-0.5,0)),0)\n*($H1013<=O$3)","v":49.8},{"$f":"MAX((_xlfn.XLOOKUP($E1013,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H1013-0.5,0)),0)\n*($H1013<=P$3)","v":48.8},{"$f":"MAX((_xlfn.XLOOKUP($E1013,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H1013-0.5,0)),0)\n*($H1013<=Q$3)","v":47.8},{"$f":"MAX((_xlfn.XLOOKUP($E1013,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H1013-0.5,0)),0)\n*($H1013<=R$3)","v":46.8},{"$f":"MAX((_xlfn.XLOOKUP($E1013,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H1013-0.5,0)),0)\n*($H1013<=S$3)","v":45.8},{"$f":"MAX((_xlfn.XLOOKUP($E1013,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H1013-0.5,0)),0)\n*($H1013<=T$3)","v":44.8},{"$f":"MAX((_xlfn.XLOOKUP($E1013,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H1013-0.5,0)),0)\n*($H1013<=U$3)","v":43.8},{"$f":"MAX((_xlfn.XLOOKUP($E1013,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H1013-0.5,0)),0)\n*($H1013<=V$3)","v":42.8},{"$f":"MAX((_xlfn.XLOOKUP($E1013,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H1013-0.5,0)),0)\n*($H1013<=W$3)","v":41.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1014)),$C$45:C1014,,,-1)","v":"Transmission lines"},null,"years",2026,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E1014,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H1014-0.5,0)),0)\n*($H1014<=N$3)","v":51.3},{"$f":"MAX((_xlfn.XLOOKUP($E1014,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H1014-0.5,0)),0)\n*($H1014<=O$3)","v":50.8},{"$f":"MAX((_xlfn.XLOOKUP($E1014,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H1014-0.5,0)),0)\n*($H1014<=P$3)","v":49.8},{"$f":"MAX((_xlfn.XLOOKUP($E1014,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H1014-0.5,0)),0)\n*($H1014<=Q$3)","v":48.8},{"$f":"MAX((_xlfn.XLOOKUP($E1014,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H1014-0.5,0)),0)\n*($H1014<=R$3)","v":47.8},{"$f":"MAX((_xlfn.XLOOKUP($E1014,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H1014-0.5,0)),0)\n*($H1014<=S$3)","v":46.8},{"$f":"MAX((_xlfn.XLOOKUP($E1014,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H1014-0.5,0)),0)\n*($H1014<=T$3)","v":45.8},{"$f":"MAX((_xlfn.XLOOKUP($E1014,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H1014-0.5,0)),0)\n*($H1014<=U$3)","v":44.8},{"$f":"MAX((_xlfn.XLOOKUP($E1014,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H1014-0.5,0)),0)\n*($H1014<=V$3)","v":43.8},{"$f":"MAX((_xlfn.XLOOKUP($E1014,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H1014-0.5,0)),0)\n*($H1014<=W$3)","v":42.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1015)),$C$45:C1015,,,-1)","v":"Transmission lines"},null,"years",2027,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E1015,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H1015-0.5,0)),0)\n*($H1015<=O$3)","v":51.3},{"$f":"MAX((_xlfn.XLOOKUP($E1015,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H1015-0.5,0)),0)\n*($H1015<=P$3)","v":50.8},{"$f":"MAX((_xlfn.XLOOKUP($E1015,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H1015-0.5,0)),0)\n*($H1015<=Q$3)","v":49.8},{"$f":"MAX((_xlfn.XLOOKUP($E1015,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H1015-0.5,0)),0)\n*($H1015<=R$3)","v":48.8},{"$f":"MAX((_xlfn.XLOOKUP($E1015,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H1015-0.5,0)),0)\n*($H1015<=S$3)","v":47.8},{"$f":"MAX((_xlfn.XLOOKUP($E1015,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H1015-0.5,0)),0)\n*($H1015<=T$3)","v":46.8},{"$f":"MAX((_xlfn.XLOOKUP($E1015,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H1015-0.5,0)),0)\n*($H1015<=U$3)","v":45.8},{"$f":"MAX((_xlfn.XLOOKUP($E1015,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H1015-0.5,0)),0)\n*($H1015<=V$3)","v":44.8},{"$f":"MAX((_xlfn.XLOOKUP($E1015,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H1015-0.5,0)),0)\n*($H1015<=W$3)","v":43.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1016)),$C$45:C1016,,,-1)","v":"Transmission lines"},null,"years",2028,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E1016,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H1016-0.5,0)),0)\n*($H1016<=P$3)","v":51.3},{"$f":"MAX((_xlfn.XLOOKUP($E1016,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H1016-0.5,0)),0)\n*($H1016<=Q$3)","v":50.8},{"$f":"MAX((_xlfn.XLOOKUP($E1016,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H1016-0.5,0)),0)\n*($H1016<=R$3)","v":49.8},{"$f":"MAX((_xlfn.XLOOKUP($E1016,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H1016-0.5,0)),0)\n*($H1016<=S$3)","v":48.8},{"$f":"MAX((_xlfn.XLOOKUP($E1016,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H1016-0.5,0)),0)\n*($H1016<=T$3)","v":47.8},{"$f":"MAX((_xlfn.XLOOKUP($E1016,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H1016-0.5,0)),0)\n*($H1016<=U$3)","v":46.8},{"$f":"MAX((_xlfn.XLOOKUP($E1016,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H1016-0.5,0)),0)\n*($H1016<=V$3)","v":45.8},{"$f":"MAX((_xlfn.XLOOKUP($E1016,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H1016-0.5,0)),0)\n*($H1016<=W$3)","v":44.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1017)),$C$45:C1017,,,-1)","v":"Transmission lines"},null,"years",2029,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E1017,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H1017-0.5,0)),0)\n*($H1017<=Q$3)","v":51.3},{"$f":"MAX((_xlfn.XLOOKUP($E1017,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H1017-0.5,0)),0)\n*($H1017<=R$3)","v":50.8},{"$f":"MAX((_xlfn.XLOOKUP($E1017,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H1017-0.5,0)),0)\n*($H1017<=S$3)","v":49.8},{"$f":"MAX((_xlfn.XLOOKUP($E1017,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H1017-0.5,0)),0)\n*($H1017<=T$3)","v":48.8},{"$f":"MAX((_xlfn.XLOOKUP($E1017,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H1017-0.5,0)),0)\n*($H1017<=U$3)","v":47.8},{"$f":"MAX((_xlfn.XLOOKUP($E1017,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H1017-0.5,0)),0)\n*($H1017<=V$3)","v":46.8},{"$f":"MAX((_xlfn.XLOOKUP($E1017,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H1017-0.5,0)),0)\n*($H1017<=W$3)","v":45.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1018)),$C$45:C1018,,,-1)","v":"Transmission lines"},null,"years",2030,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E1018,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H1018-0.5,0)),0)\n*($H1018<=R$3)","v":51.3},{"$f":"MAX((_xlfn.XLOOKUP($E1018,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H1018-0.5,0)),0)\n*($H1018<=S$3)","v":50.8},{"$f":"MAX((_xlfn.XLOOKUP($E1018,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H1018-0.5,0)),0)\n*($H1018<=T$3)","v":49.8},{"$f":"MAX((_xlfn.XLOOKUP($E1018,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H1018-0.5,0)),0)\n*($H1018<=U$3)","v":48.8},{"$f":"MAX((_xlfn.XLOOKUP($E1018,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H1018-0.5,0)),0)\n*($H1018<=V$3)","v":47.8},{"$f":"MAX((_xlfn.XLOOKUP($E1018,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H1018-0.5,0)),0)\n*($H1018<=W$3)","v":46.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1019)),$C$45:C1019,,,-1)","v":"Transmission lines"},null,"years",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E1019,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H1019-0.5,0)),0)\n*($H1019<=S$3)","v":51.3},{"$f":"MAX((_xlfn.XLOOKUP($E1019,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H1019-0.5,0)),0)\n*($H1019<=T$3)","v":50.8},{"$f":"MAX((_xlfn.XLOOKUP($E1019,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H1019-0.5,0)),0)\n*($H1019<=U$3)","v":49.8},{"$f":"MAX((_xlfn.XLOOKUP($E1019,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H1019-0.5,0)),0)\n*($H1019<=V$3)","v":48.8},{"$f":"MAX((_xlfn.XLOOKUP($E1019,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H1019-0.5,0)),0)\n*($H1019<=W$3)","v":47.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1020)),$C$45:C1020,,,-1)","v":"Transmission lines"},null,"years",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E1020,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H1020-0.5,0)),0)\n*($H1020<=T$3)","v":51.3},{"$f":"MAX((_xlfn.XLOOKUP($E1020,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H1020-0.5,0)),0)\n*($H1020<=U$3)","v":50.8},{"$f":"MAX((_xlfn.XLOOKUP($E1020,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H1020-0.5,0)),0)\n*($H1020<=V$3)","v":49.8},{"$f":"MAX((_xlfn.XLOOKUP($E1020,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H1020-0.5,0)),0)\n*($H1020<=W$3)","v":48.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1021)),$C$45:C1021,,,-1)","v":"Transmission lines"},null,"years",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E1021,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H1021-0.5,0)),0)\n*($H1021<=U$3)","v":51.3},{"$f":"MAX((_xlfn.XLOOKUP($E1021,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H1021-0.5,0)),0)\n*($H1021<=V$3)","v":50.8},{"$f":"MAX((_xlfn.XLOOKUP($E1021,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H1021-0.5,0)),0)\n*($H1021<=W$3)","v":49.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1022)),$C$45:C1022,,,-1)","v":"Transmission lines"},null,"years",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E1022,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H1022-0.5,0)),0)\n*($H1022<=V$3)","v":51.3},{"$f":"MAX((_xlfn.XLOOKUP($E1022,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H1022-0.5,0)),0)\n*($H1022<=W$3)","v":50.8}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1023)),$C$45:C1023,,,-1)","v":"Transmission lines"},null,"years",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E1023,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H1023-0.5,0)),0)\n*($H1023<=W$3)","v":51.3}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1024)),$C$45:C1024,,,-1)","v":"Transmission lines"},null,"$m",2025,null,null,null,null,{"$f":"L1068","v":0},{"$f":"M1068","v":103.32853607160799},{"$f":"N1068","v":103.3203999664055},{"$f":"O1068","v":103.27060700256627},{"$f":"P1068","v":103.1774941601869},{"$f":"Q1068","v":103.03934856131133},{"$f":"R1068","v":102.85440614081666},{"$f":"S1068","v":102.62085028407769},{"$f":"T1068","v":102.33681043061284},{"$f":"U1068","v":102.00036064289577},{"$f":"V1068","v":101.60951813949775}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1025)),$C$45:C1025,,,-1)","v":"Transmission lines"},null,"$m",2026,null,null,null,null,null,0,154.67795671617935,154.6657773495088,154.59123962548495,154.45185408156036,154.24505662002858,153.96820651840289,153.61858439006417,153.19339009398453,152.6897405923057]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1026)),$C$45:C1026,,,-1)","v":"Transmission lines"},null,"$m",2027,null,null,null,null,null,null,0,163.89079578773945,163.87789100066956,163.79891370380176,163.65122615865897,163.43211154622898,163.13877185883831,162.76832573933353,162.31780626630504]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1027)),$C$45:C1027,,,-1)","v":"Transmission lines"},null,"$m",2028,null,null,null,null,null,null,null,0,229.76283410245614,229.74474254071578,229.63402218286484,229.4269751136836,229.11979255286195,228.70855189956194,228.18921370310878]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1028)),$C$45:C1028,,,-1)","v":"Transmission lines"},null,"$m",2029,null,null,null,null,null,null,null,null,0,163.17815377925925,163.16530510573332,163.08667122375468,162.93962586445457,162.72146402229296,162.42939985609911]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1029)),$C$45:C1029,,,-1)","v":"Transmission lines"},null,"$m",2030,null,null,null,null,null,null,null,null,null,0,413.46426663656922,413.43171039510179,413.23246619732106,412.859879547471,412.30709644514803]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1030)),$C$45:C1030,,,-1)","v":"Transmission lines"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"R1074","v":0},{"$f":"S1074","v":105.33026733037036},{"$f":"T1074","v":105.32197360853333},{"$f":"U1074","v":105.27121603089066},{"$f":"V1074","v":105.17629936069888}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1031)),$C$45:C1031,,,-1)","v":"Transmission lines"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1075","v":0},{"$f":"T1075","v":108.0177685368421},{"$f":"U1075","v":108.00926320073684},{"$f":"V1075","v":107.95721054377262}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1032)),$C$45:C1032,,,-1)","v":"Transmission lines"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1076","v":0},{"$f":"U1076","v":111.56936872210527},{"$f":"V1076","v":111.56058373244211}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1033)),$C$45:C1033,,,-1)","v":"Transmission lines"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1077","v":0},{"$f":"V1077","v":123.02886619267058}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1034)),$C$45:C1034,,,-1)","v":"Transmission lines"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1078","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1035)),$C$45:C1035,,,-1)","v":"Transmission lines"},null,"$m",2025,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1035,Inputs!$D$414:$D$430,0),MATCH($H1035,$D$3:$W$3,0))\n*($H1035=M$3)","v":104.34554922191909},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1035,Inputs!$D$414:$D$430,0),MATCH($H1035,$D$3:$W$3,0))\n*($H1035=N$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1035,Inputs!$D$414:$D$430,0),MATCH($H1035,$D$3:$W$3,0))\n*($H1035=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1035,Inputs!$D$414:$D$430,0),MATCH($H1035,$D$3:$W$3,0))\n*($H1035=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1035,Inputs!$D$414:$D$430,0),MATCH($H1035,$D$3:$W$3,0))\n*($H1035=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1035,Inputs!$D$414:$D$430,0),MATCH($H1035,$D$3:$W$3,0))\n*($H1035=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1035,Inputs!$D$414:$D$430,0),MATCH($H1035,$D$3:$W$3,0))\n*($H1035=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1035,Inputs!$D$414:$D$430,0),MATCH($H1035,$D$3:$W$3,0))\n*($H1035=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1035,Inputs!$D$414:$D$430,0),MATCH($H1035,$D$3:$W$3,0))\n*($H1035=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1035,Inputs!$D$414:$D$430,0),MATCH($H1035,$D$3:$W$3,0))\n*($H1035=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1035,Inputs!$D$414:$D$430,0),MATCH($H1035,$D$3:$W$3,0))\n*($H1035=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1036)),$C$45:C1036,,,-1)","v":"Transmission lines"},null,"$m",2026,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1036,Inputs!$D$414:$D$430,0),MATCH($H1036,$D$3:$W$3,0))\n*($H1036=N$3)","v":156.20037755000001},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1036,Inputs!$D$414:$D$430,0),MATCH($H1036,$D$3:$W$3,0))\n*($H1036=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1036,Inputs!$D$414:$D$430,0),MATCH($H1036,$D$3:$W$3,0))\n*($H1036=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1036,Inputs!$D$414:$D$430,0),MATCH($H1036,$D$3:$W$3,0))\n*($H1036=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1036,Inputs!$D$414:$D$430,0),MATCH($H1036,$D$3:$W$3,0))\n*($H1036=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1036,Inputs!$D$414:$D$430,0),MATCH($H1036,$D$3:$W$3,0))\n*($H1036=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1036,Inputs!$D$414:$D$430,0),MATCH($H1036,$D$3:$W$3,0))\n*($H1036=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1036,Inputs!$D$414:$D$430,0),MATCH($H1036,$D$3:$W$3,0))\n*($H1036=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1036,Inputs!$D$414:$D$430,0),MATCH($H1036,$D$3:$W$3,0))\n*($H1036=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1036,Inputs!$D$414:$D$430,0),MATCH($H1036,$D$3:$W$3,0))\n*($H1036=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1037)),$C$45:C1037,,,-1)","v":"Transmission lines"},null,"$m",2027,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1037,Inputs!$D$414:$D$430,0),MATCH($H1037,$D$3:$W$3,0))\n*($H1037=O$3)","v":165.50389417147704},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1037,Inputs!$D$414:$D$430,0),MATCH($H1037,$D$3:$W$3,0))\n*($H1037=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1037,Inputs!$D$414:$D$430,0),MATCH($H1037,$D$3:$W$3,0))\n*($H1037=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1037,Inputs!$D$414:$D$430,0),MATCH($H1037,$D$3:$W$3,0))\n*($H1037=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1037,Inputs!$D$414:$D$430,0),MATCH($H1037,$D$3:$W$3,0))\n*($H1037=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1037,Inputs!$D$414:$D$430,0),MATCH($H1037,$D$3:$W$3,0))\n*($H1037=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1037,Inputs!$D$414:$D$430,0),MATCH($H1037,$D$3:$W$3,0))\n*($H1037=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1037,Inputs!$D$414:$D$430,0),MATCH($H1037,$D$3:$W$3,0))\n*($H1037=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1037,Inputs!$D$414:$D$430,0),MATCH($H1037,$D$3:$W$3,0))\n*($H1037=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1038)),$C$45:C1038,,,-1)","v":"Transmission lines"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1038,Inputs!$D$414:$D$430,0),MATCH($H1038,$D$3:$W$3,0))\n*($H1038=P$3)","v":232.02427932000001},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1038,Inputs!$D$414:$D$430,0),MATCH($H1038,$D$3:$W$3,0))\n*($H1038=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1038,Inputs!$D$414:$D$430,0),MATCH($H1038,$D$3:$W$3,0))\n*($H1038=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1038,Inputs!$D$414:$D$430,0),MATCH($H1038,$D$3:$W$3,0))\n*($H1038=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1038,Inputs!$D$414:$D$430,0),MATCH($H1038,$D$3:$W$3,0))\n*($H1038=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1038,Inputs!$D$414:$D$430,0),MATCH($H1038,$D$3:$W$3,0))\n*($H1038=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1038,Inputs!$D$414:$D$430,0),MATCH($H1038,$D$3:$W$3,0))\n*($H1038=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1038,Inputs!$D$414:$D$430,0),MATCH($H1038,$D$3:$W$3,0))\n*($H1038=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1039)),$C$45:C1039,,,-1)","v":"Transmission lines"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1039,Inputs!$D$414:$D$430,0),MATCH($H1039,$D$3:$W$3,0))\n*($H1039=Q$3)","v":164.78423796999999},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1039,Inputs!$D$414:$D$430,0),MATCH($H1039,$D$3:$W$3,0))\n*($H1039=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1039,Inputs!$D$414:$D$430,0),MATCH($H1039,$D$3:$W$3,0))\n*($H1039=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1039,Inputs!$D$414:$D$430,0),MATCH($H1039,$D$3:$W$3,0))\n*($H1039=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1039,Inputs!$D$414:$D$430,0),MATCH($H1039,$D$3:$W$3,0))\n*($H1039=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1039,Inputs!$D$414:$D$430,0),MATCH($H1039,$D$3:$W$3,0))\n*($H1039=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1039,Inputs!$D$414:$D$430,0),MATCH($H1039,$D$3:$W$3,0))\n*($H1039=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1040)),$C$45:C1040,,,-1)","v":"Transmission lines"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1040,Inputs!$D$414:$D$430,0),MATCH($H1040,$D$3:$W$3,0))\n*($H1040=R$3)","v":417.53379682000002},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1040,Inputs!$D$414:$D$430,0),MATCH($H1040,$D$3:$W$3,0))\n*($H1040=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1040,Inputs!$D$414:$D$430,0),MATCH($H1040,$D$3:$W$3,0))\n*($H1040=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1040,Inputs!$D$414:$D$430,0),MATCH($H1040,$D$3:$W$3,0))\n*($H1040=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1040,Inputs!$D$414:$D$430,0),MATCH($H1040,$D$3:$W$3,0))\n*($H1040=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1040,Inputs!$D$414:$D$430,0),MATCH($H1040,$D$3:$W$3,0))\n*($H1040=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1041)),$C$45:C1041,,,-1)","v":"Transmission lines"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1041,Inputs!$D$414:$D$430,0),MATCH($H1041,$D$3:$W$3,0))\n*($H1041=S$3)","v":106.36698256},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1041,Inputs!$D$414:$D$430,0),MATCH($H1041,$D$3:$W$3,0))\n*($H1041=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1041,Inputs!$D$414:$D$430,0),MATCH($H1041,$D$3:$W$3,0))\n*($H1041=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1041,Inputs!$D$414:$D$430,0),MATCH($H1041,$D$3:$W$3,0))\n*($H1041=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1041,Inputs!$D$414:$D$430,0),MATCH($H1041,$D$3:$W$3,0))\n*($H1041=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1042)),$C$45:C1042,,,-1)","v":"Transmission lines"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1042,Inputs!$D$414:$D$430,0),MATCH($H1042,$D$3:$W$3,0))\n*($H1042=T$3)","v":109.08093554999999},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1042,Inputs!$D$414:$D$430,0),MATCH($H1042,$D$3:$W$3,0))\n*($H1042=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1042,Inputs!$D$414:$D$430,0),MATCH($H1042,$D$3:$W$3,0))\n*($H1042=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1042,Inputs!$D$414:$D$430,0),MATCH($H1042,$D$3:$W$3,0))\n*($H1042=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1043)),$C$45:C1043,,,-1)","v":"Transmission lines"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1043,Inputs!$D$414:$D$430,0),MATCH($H1043,$D$3:$W$3,0))\n*($H1043=U$3)","v":112.66749243000001},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1043,Inputs!$D$414:$D$430,0),MATCH($H1043,$D$3:$W$3,0))\n*($H1043=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1043,Inputs!$D$414:$D$430,0),MATCH($H1043,$D$3:$W$3,0))\n*($H1043=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1044)),$C$45:C1044,,,-1)","v":"Transmission lines"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1044,Inputs!$D$414:$D$430,0),MATCH($H1044,$D$3:$W$3,0))\n*($H1044=V$3)","v":124.23978023000001},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1044,Inputs!$D$414:$D$430,0),MATCH($H1044,$D$3:$W$3,0))\n*($H1044=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1045)),$C$45:C1045,,,-1)","v":"Transmission lines"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1045,Inputs!$D$414:$D$430,0),MATCH($H1045,$D$3:$W$3,0))\n*($H1045=W$3)","v":199.43317646}]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1046)),$C$45:C1046,,,-1)","v":"Transmission lines"},null,"$m",2025,null,null,null,null,{"$f":"-IFERROR(M1035/M1013/2,0)\n-((M1024/MAX(M1013,1)\n*(M1013>0)))","v":-1.0170131503111022},{"$f":"-IFERROR(N1035/N1013/2,0)\n-((N1024/MAX(N1013,1)\n*(N1013>0)))","v":-2.0340263006222044},-2.0747068266346487,-2.1162009631673415,-2.1585249824306882,-2.2016954820793022,-2.245729391720888,-2.2906439795553055,-2.3364568591464119,-2.3831859963293405,-2.4308497162559273]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1047)),$C$45:C1047,,,-1)","v":"Transmission lines"},null,"$m",2026,null,null,null,null,null,{"$f":"-IFERROR(N1036/N1014/2,0)\n-((N1025/MAX(N1014,1)\n*(N1014>0)))","v":-1.5224208338206631},-3.0448416676413261,-3.1057385009941529,-3.1678532710140361,-3.2312103364343172,-3.2958345431630041,-3.3617512340262641,-3.4289862587067899,-3.4975659838809254,-3.5675173035585446]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1048)),$C$45:C1048,,,-1)","v":"Transmission lines"},null,"$m",2027,null,null,null,null,null,null,{"$f":"-IFERROR(O1037/O1015/2,0)\n-((O1026/MAX(O1015,1)\n*(O1015>0)))","v":-1.6130983837375932},-3.2261967674751864,-3.2907207028246903,-3.3565351168811839,-3.4236658192188072,-3.4921391356031837,-3.5619819183152472,-3.6332215566815522,-3.7058859878151837]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1049)),$C$45:C1049,,,-1)","v":"Transmission lines"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"-IFERROR(P1038/P1016/2,0)\n-((P1027/MAX(P1016,1)\n*(P1016>0)))","v":-2.26144521754386},-4.5228904350877199,-4.6133482437894733,-4.7056152086652636,-4.7997275128385697,-4.8957220630953415,-4.9936365043572479,-5.0935092344443929]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1050)),$C$45:C1050,,,-1)","v":"Transmission lines"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(Q1039/Q1017/2,0)\n-((Q1028/MAX(Q1017,1)\n*(Q1017>0)))","v":-1.6060841907407408},-3.2121683814814812,-3.2764117491111113,-3.3419399840933339,-3.4087787837752006,-3.4769543594507044,-3.5464934466397189]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1051)),$C$45:C1051,,,-1)","v":"Transmission lines"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(R1040/R1018/2,0)\n-((R1029/MAX(R1018,1)\n*(R1018>0)))","v":-4.0695301834307998},-8.1390603668615995,-8.3018415741988321,-8.4678784056828089,-8.6372359737964644,-8.8099806932723936]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1052)),$C$45:C1052,,,-1)","v":"Transmission lines"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(S1041/S1019/2,0)\n-((S1030/MAX(S1019,1)\n*(S1019>0)))","v":-1.0367152296296296},-2.0734304592592592,-2.1148990684444446,-2.157197049813333,-2.2003409908095999]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1053)),$C$45:C1053,,,-1)","v":"Transmission lines"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(T1042/T1020/2,0)\n-((T1031/MAX(T1020,1)\n*(T1020>0)))","v":-1.0631670131578947},-2.1263340263157895,-2.1688607068421053,-2.2122379209789473]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1054)),$C$45:C1054,,,-1)","v":"Transmission lines"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(U1043/U1021/2,0)\n-((U1032/MAX(U1021,1)\n*(U1021>0)))","v":-1.098123707894737},-2.196247415789474,-2.2401723641052635]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1055)),$C$45:C1055,,,-1)","v":"Transmission lines"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(V1044/V1022/2,0)\n-((V1033/MAX(V1022,1)\n*(V1022>0)))","v":-1.2109140373294349},-2.4218280746588698]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1056)),$C$45:C1056,,,-1)","v":"Transmission lines"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(W1045/W1023/2,0)\n-((W1034/MAX(W1023,1)\n*(W1023>0)))","v":-1.9437931428849904}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1057)),$C$45:C1057,,,-1)","v":"Transmission lines"},null,"$m",2025,null,null,null,null,{"$f":"((M1024+M1046*(M$3>$H1057))*M$43)","v":0},2.0258901954197173,2.0249138627954189,2.0230881207879801,2.020379383555126,2.0167530615846423,2.0121735349819172,2.0066041260904495,2.0000070714293305,1.9923434929313302,1.9835733684648384]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1058)),$C$45:C1058,,,-1)","v":"Transmission lines"},null,"$m",2026,null,null,null,null,null,{"$f":"((N1025+N1047*(N$3>$H1058))*N$43)","v":0},3.0326623009707632,3.0312007769702953,3.0284677270894211,3.0244128749025236,3.0189844415373139,3.0121291056875354,3.0037919626271501,2.9939164822020752,2.9824444657749458]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1059)),$C$45:C1059,,,-1)","v":"Transmission lines"},null,"$m",2027,null,null,null,null,null,null,{"$f":"((O1026+O1048*(O$3>$H1059))*O$43)","v":0},3.213291980405288,3.2117434059569003,3.2088475717384144,3.2045512067888065,3.1987994482125184,3.1915357988104645,3.1827020836530426,3.1722384055698001]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1060)),$C$45:C1060,,,-1)","v":"Transmission lines"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"((P1027+P1049*(P$3>$H1060))*P$43)","v":0},4.5047988733473723,4.50262788593853,4.4985681394839956,4.492544952016905,4.484481409795336,4.4742983079040979,4.461914089373292]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1061)),$C$45:C1061,,,-1)","v":"Transmission lines"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"((Q1028+Q1050*(Q$3>$H1061))*Q$43)","v":0},3.1993197079555582,3.197777867132447,3.1948946247932297,3.1906169416135901,3.1848901932568481,3.1776581281891909]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1062)),$C$45:C1062,,,-1)","v":"Transmission lines"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"((R1029+R1051*(R$3>$H1062))*R$43)","v":0},8.1065041253941601,8.1025973764180659,8.0952917558327719,8.0844528714734984,8.0699423150375207]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1063)),$C$45:C1063,,,-1)","v":"Transmission lines"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"((S1030+S1052*(S$3>$H1063))*S$43)","v":0},{"$f":"((T1030+T1052*(T$3>$H1063))*T$43)","v":2.065136737422224},{"$f":"((U1030+U1052*(U$3>$H1063))*U$43)","v":2.0641414908017794},{"$f":"((V1030+V1052*(V$3>$H1063))*V$43)","v":2.0622803796215483},{"$f":"((W1030+W1052*(W$3>$H1063))*W$43)","v":2.0595191673977875}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1064)),$C$45:C1064,,,-1)","v":"Transmission lines"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((T1031+T1053*(T$3>$H1064))*T$43)","v":0},{"$f":"((U1031+U1053*(U$3>$H1064))*U$43)","v":2.1178286902105281},{"$f":"((V1031+V1053*(V$3>$H1064))*V$43)","v":2.1168080498778963},{"$f":"((W1031+W1053*(W$3>$H1064))*W$43)","v":2.1148994524558753}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1065)),$C$45:C1065,,,-1)","v":"Transmission lines"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U1032+U1054*(U$3>$H1065))*U$43)","v":0},{"$f":"((V1032+V1054*(V$3>$H1065))*V$43)","v":2.1874624261263178},{"$f":"((W1032+W1054*(W$3>$H1065))*W$43)","v":2.1864082273667389}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1066)),$C$45:C1066,,,-1)","v":"Transmission lines"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((V1033+V1055*(V$3>$H1066))*V$43)","v":0},{"$f":"((W1033+W1055*(W$3>$H1066))*W$43)","v":2.4121407623602362}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1067)),$C$45:C1067,,,-1)","v":"Transmission lines"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((W1034+W1056*(W$3>$H1067))*W$43)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1068)),$C$45:C1068,,,-1)","v":"Transmission lines"},null,"$m",2025,null,null,null,null,{"$f":"SUM(M1024,M1035,M1057,M1046)","v":103.32853607160799},103.3203999664055,103.27060700256627,103.1774941601869,103.03934856131133,102.85440614081666,102.62085028407769,102.33681043061284,102.00036064289577,101.60951813949775,101.16224179170666]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1069)),$C$45:C1069,,,-1)","v":"Transmission lines"},null,"$m",2026,null,null,null,null,null,{"$f":"SUM(N1025,N1036,N1058,N1047)","v":154.67795671617935},154.6657773495088,154.59123962548495,154.45185408156036,154.24505662002858,153.96820651840289,153.61858439006417,153.19339009398453,152.6897405923057,152.1046677545221]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1070)),$C$45:C1070,,,-1)","v":"Transmission lines"},null,"$m",2027,null,null,null,null,null,null,{"$f":"SUM(O1026,O1037,O1059,O1048)","v":163.89079578773945},163.87789100066956,163.79891370380176,163.65122615865897,163.43211154622898,163.13877185883831,162.76832573933353,162.31780626630504,161.78415868405966]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1071)),$C$45:C1071,,,-1)","v":"Transmission lines"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"SUM(P1027,P1038,P1060,P1049)","v":229.76283410245614},229.74474254071578,229.63402218286484,229.4269751136836,229.11979255286195,228.70855189956194,228.18921370310878,227.55761855803769]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1072)),$C$45:C1072,,,-1)","v":"Transmission lines"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1028,Q1039,Q1061,Q1050)","v":163.17815377925925},163.16530510573332,163.08667122375468,162.93962586445457,162.72146402229296,162.42939985609911,162.06056453764859]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1073)),$C$45:C1073,,,-1)","v":"Transmission lines"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1029,R1040,R1062,R1051)","v":413.46426663656922},413.43171039510179,413.23246619732106,412.859879547471,412.30709644514803,411.56705806691315]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1074)),$C$45:C1074,,,-1)","v":"Transmission lines"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1030,S1041,S1063,S1052)","v":105.33026733037036},{"$f":"SUM(T1030,T1041,T1063,T1052)","v":105.32197360853333},{"$f":"SUM(U1030,U1041,U1063,U1052)","v":105.27121603089066},{"$f":"SUM(V1030,V1041,V1063,V1052)","v":105.17629936069888},{"$f":"SUM(W1030,W1041,W1063,W1052)","v":105.03547753728706}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1075)),$C$45:C1075,,,-1)","v":"Transmission lines"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1031,T1042,T1064,T1053)","v":108.0177685368421},{"$f":"SUM(U1031,U1042,U1064,U1053)","v":108.00926320073684},{"$f":"SUM(V1031,V1042,V1064,V1053)","v":107.95721054377262},{"$f":"SUM(W1031,W1042,W1064,W1053)","v":107.85987207524954}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1076)),$C$45:C1076,,,-1)","v":"Transmission lines"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1032,U1043,U1065,U1054)","v":111.56936872210527},{"$f":"SUM(V1032,V1043,V1065,V1054)","v":111.56058373244211},{"$f":"SUM(W1032,W1043,W1065,W1054)","v":111.50681959570359}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1077)),$C$45:C1077,,,-1)","v":"Transmission lines"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1033,V1044,V1066,V1055)","v":123.02886619267058},{"$f":"SUM(W1033,W1044,W1066,W1055)","v":123.01917888037194}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1078)),$C$45:C1078,,,-1)","v":"Transmission lines"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1034,W1045,W1067,W1056)","v":197.489383317115}]
[]
[null,null,{"$f":"INDEX(Inputs!$D$374:$D$389,MATCH(0,COUNTIF($C$44:C1079,Inputs!$D$374:$D$389),0))","v":"Operating lease assets"}]
[]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1082)),$C$45:C1082,,,-1)","v":"Operating lease assets"},null,"years",2025,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E1082,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(M$3-$H1082-0.5,0)),0)\n*($H1082<=M$3)","v":5},{"$f":"MAX((_xlfn.XLOOKUP($E1082,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H1082-0.5,0)),0)\n*($H1082<=N$3)","v":4.5},{"$f":"MAX((_xlfn.XLOOKUP($E1082,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H1082-0.5,0)),0)\n*($H1082<=O$3)","v":3.5},{"$f":"MAX((_xlfn.XLOOKUP($E1082,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H1082-0.5,0)),0)\n*($H1082<=P$3)","v":2.5},{"$f":"MAX((_xlfn.XLOOKUP($E1082,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H1082-0.5,0)),0)\n*($H1082<=Q$3)","v":1.5},{"$f":"MAX((_xlfn.XLOOKUP($E1082,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H1082-0.5,0)),0)\n*($H1082<=R$3)","v":0.5},{"$f":"MAX((_xlfn.XLOOKUP($E1082,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H1082-0.5,0)),0)\n*($H1082<=S$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E1082,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H1082-0.5,0)),0)\n*($H1082<=T$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E1082,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H1082-0.5,0)),0)\n*($H1082<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E1082,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H1082-0.5,0)),0)\n*($H1082<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E1082,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H1082-0.5,0)),0)\n*($H1082<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1083)),$C$45:C1083,,,-1)","v":"Operating lease assets"},null,"years",2026,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E1083,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(N$3-$H1083-0.5,0)),0)\n*($H1083<=N$3)","v":5},{"$f":"MAX((_xlfn.XLOOKUP($E1083,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H1083-0.5,0)),0)\n*($H1083<=O$3)","v":4.5},{"$f":"MAX((_xlfn.XLOOKUP($E1083,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H1083-0.5,0)),0)\n*($H1083<=P$3)","v":3.5},{"$f":"MAX((_xlfn.XLOOKUP($E1083,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H1083-0.5,0)),0)\n*($H1083<=Q$3)","v":2.5},{"$f":"MAX((_xlfn.XLOOKUP($E1083,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H1083-0.5,0)),0)\n*($H1083<=R$3)","v":1.5},{"$f":"MAX((_xlfn.XLOOKUP($E1083,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H1083-0.5,0)),0)\n*($H1083<=S$3)","v":0.5},{"$f":"MAX((_xlfn.XLOOKUP($E1083,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H1083-0.5,0)),0)\n*($H1083<=T$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E1083,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H1083-0.5,0)),0)\n*($H1083<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E1083,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H1083-0.5,0)),0)\n*($H1083<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E1083,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H1083-0.5,0)),0)\n*($H1083<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1084)),$C$45:C1084,,,-1)","v":"Operating lease assets"},null,"years",2027,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E1084,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(O$3-$H1084-0.5,0)),0)\n*($H1084<=O$3)","v":5},{"$f":"MAX((_xlfn.XLOOKUP($E1084,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H1084-0.5,0)),0)\n*($H1084<=P$3)","v":4.5},{"$f":"MAX((_xlfn.XLOOKUP($E1084,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H1084-0.5,0)),0)\n*($H1084<=Q$3)","v":3.5},{"$f":"MAX((_xlfn.XLOOKUP($E1084,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H1084-0.5,0)),0)\n*($H1084<=R$3)","v":2.5},{"$f":"MAX((_xlfn.XLOOKUP($E1084,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H1084-0.5,0)),0)\n*($H1084<=S$3)","v":1.5},{"$f":"MAX((_xlfn.XLOOKUP($E1084,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H1084-0.5,0)),0)\n*($H1084<=T$3)","v":0.5},{"$f":"MAX((_xlfn.XLOOKUP($E1084,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H1084-0.5,0)),0)\n*($H1084<=U$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E1084,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H1084-0.5,0)),0)\n*($H1084<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E1084,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H1084-0.5,0)),0)\n*($H1084<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1085)),$C$45:C1085,,,-1)","v":"Operating lease assets"},null,"years",2028,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E1085,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(P$3-$H1085-0.5,0)),0)\n*($H1085<=P$3)","v":5},{"$f":"MAX((_xlfn.XLOOKUP($E1085,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H1085-0.5,0)),0)\n*($H1085<=Q$3)","v":4.5},{"$f":"MAX((_xlfn.XLOOKUP($E1085,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H1085-0.5,0)),0)\n*($H1085<=R$3)","v":3.5},{"$f":"MAX((_xlfn.XLOOKUP($E1085,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H1085-0.5,0)),0)\n*($H1085<=S$3)","v":2.5},{"$f":"MAX((_xlfn.XLOOKUP($E1085,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H1085-0.5,0)),0)\n*($H1085<=T$3)","v":1.5},{"$f":"MAX((_xlfn.XLOOKUP($E1085,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H1085-0.5,0)),0)\n*($H1085<=U$3)","v":0.5},{"$f":"MAX((_xlfn.XLOOKUP($E1085,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H1085-0.5,0)),0)\n*($H1085<=V$3)","v":0},{"$f":"MAX((_xlfn.XLOOKUP($E1085,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H1085-0.5,0)),0)\n*($H1085<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1086)),$C$45:C1086,,,-1)","v":"Operating lease assets"},null,"years",2029,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E1086,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(Q$3-$H1086-0.5,0)),0)\n*($H1086<=Q$3)","v":5},{"$f":"MAX((_xlfn.XLOOKUP($E1086,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H1086-0.5,0)),0)\n*($H1086<=R$3)","v":4.5},{"$f":"MAX((_xlfn.XLOOKUP($E1086,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H1086-0.5,0)),0)\n*($H1086<=S$3)","v":3.5},{"$f":"MAX((_xlfn.XLOOKUP($E1086,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H1086-0.5,0)),0)\n*($H1086<=T$3)","v":2.5},{"$f":"MAX((_xlfn.XLOOKUP($E1086,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H1086-0.5,0)),0)\n*($H1086<=U$3)","v":1.5},{"$f":"MAX((_xlfn.XLOOKUP($E1086,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H1086-0.5,0)),0)\n*($H1086<=V$3)","v":0.5},{"$f":"MAX((_xlfn.XLOOKUP($E1086,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H1086-0.5,0)),0)\n*($H1086<=W$3)","v":0}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1087)),$C$45:C1087,,,-1)","v":"Operating lease assets"},null,"years",2030,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E1087,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(R$3-$H1087-0.5,0)),0)\n*($H1087<=R$3)","v":5},{"$f":"MAX((_xlfn.XLOOKUP($E1087,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H1087-0.5,0)),0)\n*($H1087<=S$3)","v":4.5},{"$f":"MAX((_xlfn.XLOOKUP($E1087,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H1087-0.5,0)),0)\n*($H1087<=T$3)","v":3.5},{"$f":"MAX((_xlfn.XLOOKUP($E1087,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H1087-0.5,0)),0)\n*($H1087<=U$3)","v":2.5},{"$f":"MAX((_xlfn.XLOOKUP($E1087,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H1087-0.5,0)),0)\n*($H1087<=V$3)","v":1.5},{"$f":"MAX((_xlfn.XLOOKUP($E1087,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H1087-0.5,0)),0)\n*($H1087<=W$3)","v":0.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1088)),$C$45:C1088,,,-1)","v":"Operating lease assets"},null,"years",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E1088,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(S$3-$H1088-0.5,0)),0)\n*($H1088<=S$3)","v":5},{"$f":"MAX((_xlfn.XLOOKUP($E1088,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H1088-0.5,0)),0)\n*($H1088<=T$3)","v":4.5},{"$f":"MAX((_xlfn.XLOOKUP($E1088,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H1088-0.5,0)),0)\n*($H1088<=U$3)","v":3.5},{"$f":"MAX((_xlfn.XLOOKUP($E1088,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H1088-0.5,0)),0)\n*($H1088<=V$3)","v":2.5},{"$f":"MAX((_xlfn.XLOOKUP($E1088,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H1088-0.5,0)),0)\n*($H1088<=W$3)","v":1.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1089)),$C$45:C1089,,,-1)","v":"Operating lease assets"},null,"years",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E1089,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(T$3-$H1089-0.5,0)),0)\n*($H1089<=T$3)","v":5},{"$f":"MAX((_xlfn.XLOOKUP($E1089,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H1089-0.5,0)),0)\n*($H1089<=U$3)","v":4.5},{"$f":"MAX((_xlfn.XLOOKUP($E1089,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H1089-0.5,0)),0)\n*($H1089<=V$3)","v":3.5},{"$f":"MAX((_xlfn.XLOOKUP($E1089,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H1089-0.5,0)),0)\n*($H1089<=W$3)","v":2.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1090)),$C$45:C1090,,,-1)","v":"Operating lease assets"},null,"years",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E1090,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(U$3-$H1090-0.5,0)),0)\n*($H1090<=U$3)","v":5},{"$f":"MAX((_xlfn.XLOOKUP($E1090,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H1090-0.5,0)),0)\n*($H1090<=V$3)","v":4.5},{"$f":"MAX((_xlfn.XLOOKUP($E1090,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H1090-0.5,0)),0)\n*($H1090<=W$3)","v":3.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1091)),$C$45:C1091,,,-1)","v":"Operating lease assets"},null,"years",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E1091,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(V$3-$H1091-0.5,0)),0)\n*($H1091<=V$3)","v":5},{"$f":"MAX((_xlfn.XLOOKUP($E1091,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H1091-0.5,0)),0)\n*($H1091<=W$3)","v":4.5}]
[null,null,null,"Remaining useful life",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1092)),$C$45:C1092,,,-1)","v":"Operating lease assets"},null,"years",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX((_xlfn.XLOOKUP($E1092,Inputs!$D$374:$D$389,Inputs!$H$374:$H$389,0)\n-MAX(W$3-$H1092-0.5,0)),0)\n*($H1092<=W$3)","v":5}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1093)),$C$45:C1093,,,-1)","v":"Operating lease assets"},null,"$m",2025,null,null,null,null,{"$f":"L1137","v":0},{"$f":"M1137","v":0.49420022543785708},{"$f":"N1137","v":0.39206551218069996},{"$f":"O1137","v":0.28564773030308144},{"$f":"P1137","v":0.17481641094548583},{"$f":"Q1137","v":5.943757972146517E-2},{"$f":"R1137","v":0},{"$f":"S1137","v":0},{"$f":"T1137","v":0},{"$f":"U1137","v":0},{"$f":"V1137","v":0}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1094)),$C$45:C1094,,,-1)","v":"Operating lease assets"},null,"$m",2026,null,null,null,null,null,0,0.30614460392042403,0.24287471911020303,0.17695158106600506,0.1082943676123951,3.6820084988214333E-2,0,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1095)),$C$45:C1095,,,-1)","v":"Operating lease assets"},null,"$m",2027,null,null,null,null,null,null,0,2.4933034243701733,1.9780207166670043,1.4411293792859603,0.88197118012300768,0.29987020124182262,0,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1096)),$C$45:C1096,,,-1)","v":"Operating lease assets"},null,"$m",2028,null,null,null,null,null,null,null,0,5.961687945083793,4.7296057697664757,3.4458556322584322,2.1088636469421607,0.71701363996033485,0,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1097)),$C$45:C1097,,,-1)","v":"Operating lease assets"},null,"$m",2029,null,null,null,null,null,null,null,null,0,11.153795934471528,8.8486781080140791,6.4468940501245431,3.9454991586762205,1.3414697139499148,0]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1098)),$C$45:C1098,,,-1)","v":"Operating lease assets"},null,"$m",2030,null,null,null,null,null,null,null,null,null,0,8.9282713969436003,7.0830953082419228,5.1605408674334008,3.1582510108692414,1.0738053436955424]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1099)),$C$45:C1099,,,-1)","v":"Operating lease assets"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"R1143","v":0},{"$f":"S1143","v":8.4211164328077928},{"$f":"T1143","v":6.6807523700275162},{"$f":"U1143","v":4.8674052981629057},{"$f":"V1143","v":2.9788520424756983}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1100)),$C$45:C1100,,,-1)","v":"Operating lease assets"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1144","v":0},{"$f":"T1144","v":0.44540247808610522},{"$f":"U1144","v":0.35335263261497679},{"$f":"V1144","v":0.25744263233376879}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1101)),$C$45:C1101,,,-1)","v":"Operating lease assets"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1145","v":0},{"$f":"U1145","v":0.31885814392456202},{"$f":"V1145","v":0.25296079418015255}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1102)),$C$45:C1102,,,-1)","v":"Operating lease assets"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1146","v":0},{"$f":"V1146","v":5.8483358634758389}]
[null,null,null,"Opening RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1103)),$C$45:C1103,,,-1)","v":"Operating lease assets"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1147","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1104)),$C$45:C1104,,,-1)","v":"Operating lease assets"},null,"$m",2025,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1104,Inputs!$D$414:$D$430,0),MATCH($H1104,$D$3:$W$3,0))\n*($H1104=M$3)","v":0.54911136159761897},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1104,Inputs!$D$414:$D$430,0),MATCH($H1104,$D$3:$W$3,0))\n*($H1104=N$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1104,Inputs!$D$414:$D$430,0),MATCH($H1104,$D$3:$W$3,0))\n*($H1104=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1104,Inputs!$D$414:$D$430,0),MATCH($H1104,$D$3:$W$3,0))\n*($H1104=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1104,Inputs!$D$414:$D$430,0),MATCH($H1104,$D$3:$W$3,0))\n*($H1104=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1104,Inputs!$D$414:$D$430,0),MATCH($H1104,$D$3:$W$3,0))\n*($H1104=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1104,Inputs!$D$414:$D$430,0),MATCH($H1104,$D$3:$W$3,0))\n*($H1104=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1104,Inputs!$D$414:$D$430,0),MATCH($H1104,$D$3:$W$3,0))\n*($H1104=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1104,Inputs!$D$414:$D$430,0),MATCH($H1104,$D$3:$W$3,0))\n*($H1104=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1104,Inputs!$D$414:$D$430,0),MATCH($H1104,$D$3:$W$3,0))\n*($H1104=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1104,Inputs!$D$414:$D$430,0),MATCH($H1104,$D$3:$W$3,0))\n*($H1104=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1105)),$C$45:C1105,,,-1)","v":"Operating lease assets"},null,"$m",2026,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1105,Inputs!$D$414:$D$430,0),MATCH($H1105,$D$3:$W$3,0))\n*($H1105=N$3)","v":0.34016067102269337},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1105,Inputs!$D$414:$D$430,0),MATCH($H1105,$D$3:$W$3,0))\n*($H1105=O$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1105,Inputs!$D$414:$D$430,0),MATCH($H1105,$D$3:$W$3,0))\n*($H1105=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1105,Inputs!$D$414:$D$430,0),MATCH($H1105,$D$3:$W$3,0))\n*($H1105=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1105,Inputs!$D$414:$D$430,0),MATCH($H1105,$D$3:$W$3,0))\n*($H1105=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1105,Inputs!$D$414:$D$430,0),MATCH($H1105,$D$3:$W$3,0))\n*($H1105=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1105,Inputs!$D$414:$D$430,0),MATCH($H1105,$D$3:$W$3,0))\n*($H1105=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1105,Inputs!$D$414:$D$430,0),MATCH($H1105,$D$3:$W$3,0))\n*($H1105=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1105,Inputs!$D$414:$D$430,0),MATCH($H1105,$D$3:$W$3,0))\n*($H1105=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1105,Inputs!$D$414:$D$430,0),MATCH($H1105,$D$3:$W$3,0))\n*($H1105=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1106)),$C$45:C1106,,,-1)","v":"Operating lease assets"},null,"$m",2027,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1106,Inputs!$D$414:$D$430,0),MATCH($H1106,$D$3:$W$3,0))\n*($H1106=O$3)","v":2.7703371381890816},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1106,Inputs!$D$414:$D$430,0),MATCH($H1106,$D$3:$W$3,0))\n*($H1106=P$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1106,Inputs!$D$414:$D$430,0),MATCH($H1106,$D$3:$W$3,0))\n*($H1106=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1106,Inputs!$D$414:$D$430,0),MATCH($H1106,$D$3:$W$3,0))\n*($H1106=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1106,Inputs!$D$414:$D$430,0),MATCH($H1106,$D$3:$W$3,0))\n*($H1106=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1106,Inputs!$D$414:$D$430,0),MATCH($H1106,$D$3:$W$3,0))\n*($H1106=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1106,Inputs!$D$414:$D$430,0),MATCH($H1106,$D$3:$W$3,0))\n*($H1106=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1106,Inputs!$D$414:$D$430,0),MATCH($H1106,$D$3:$W$3,0))\n*($H1106=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1106,Inputs!$D$414:$D$430,0),MATCH($H1106,$D$3:$W$3,0))\n*($H1106=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1107)),$C$45:C1107,,,-1)","v":"Operating lease assets"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1107,Inputs!$D$414:$D$430,0),MATCH($H1107,$D$3:$W$3,0))\n*($H1107=P$3)","v":6.6240977167597697},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1107,Inputs!$D$414:$D$430,0),MATCH($H1107,$D$3:$W$3,0))\n*($H1107=Q$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1107,Inputs!$D$414:$D$430,0),MATCH($H1107,$D$3:$W$3,0))\n*($H1107=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1107,Inputs!$D$414:$D$430,0),MATCH($H1107,$D$3:$W$3,0))\n*($H1107=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1107,Inputs!$D$414:$D$430,0),MATCH($H1107,$D$3:$W$3,0))\n*($H1107=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1107,Inputs!$D$414:$D$430,0),MATCH($H1107,$D$3:$W$3,0))\n*($H1107=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1107,Inputs!$D$414:$D$430,0),MATCH($H1107,$D$3:$W$3,0))\n*($H1107=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1107,Inputs!$D$414:$D$430,0),MATCH($H1107,$D$3:$W$3,0))\n*($H1107=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1108)),$C$45:C1108,,,-1)","v":"Operating lease assets"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1108,Inputs!$D$414:$D$430,0),MATCH($H1108,$D$3:$W$3,0))\n*($H1108=Q$3)","v":12.393106593857253},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1108,Inputs!$D$414:$D$430,0),MATCH($H1108,$D$3:$W$3,0))\n*($H1108=R$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1108,Inputs!$D$414:$D$430,0),MATCH($H1108,$D$3:$W$3,0))\n*($H1108=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1108,Inputs!$D$414:$D$430,0),MATCH($H1108,$D$3:$W$3,0))\n*($H1108=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1108,Inputs!$D$414:$D$430,0),MATCH($H1108,$D$3:$W$3,0))\n*($H1108=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1108,Inputs!$D$414:$D$430,0),MATCH($H1108,$D$3:$W$3,0))\n*($H1108=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1108,Inputs!$D$414:$D$430,0),MATCH($H1108,$D$3:$W$3,0))\n*($H1108=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1109)),$C$45:C1109,,,-1)","v":"Operating lease assets"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1109,Inputs!$D$414:$D$430,0),MATCH($H1109,$D$3:$W$3,0))\n*($H1109=R$3)","v":9.9203015521595557},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1109,Inputs!$D$414:$D$430,0),MATCH($H1109,$D$3:$W$3,0))\n*($H1109=S$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1109,Inputs!$D$414:$D$430,0),MATCH($H1109,$D$3:$W$3,0))\n*($H1109=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1109,Inputs!$D$414:$D$430,0),MATCH($H1109,$D$3:$W$3,0))\n*($H1109=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1109,Inputs!$D$414:$D$430,0),MATCH($H1109,$D$3:$W$3,0))\n*($H1109=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1109,Inputs!$D$414:$D$430,0),MATCH($H1109,$D$3:$W$3,0))\n*($H1109=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1110)),$C$45:C1110,,,-1)","v":"Operating lease assets"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1110,Inputs!$D$414:$D$430,0),MATCH($H1110,$D$3:$W$3,0))\n*($H1110=S$3)","v":9.3567960364531029},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1110,Inputs!$D$414:$D$430,0),MATCH($H1110,$D$3:$W$3,0))\n*($H1110=T$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1110,Inputs!$D$414:$D$430,0),MATCH($H1110,$D$3:$W$3,0))\n*($H1110=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1110,Inputs!$D$414:$D$430,0),MATCH($H1110,$D$3:$W$3,0))\n*($H1110=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1110,Inputs!$D$414:$D$430,0),MATCH($H1110,$D$3:$W$3,0))\n*($H1110=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1111)),$C$45:C1111,,,-1)","v":"Operating lease assets"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1111,Inputs!$D$414:$D$430,0),MATCH($H1111,$D$3:$W$3,0))\n*($H1111=T$3)","v":0.49489164231789468},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1111,Inputs!$D$414:$D$430,0),MATCH($H1111,$D$3:$W$3,0))\n*($H1111=U$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1111,Inputs!$D$414:$D$430,0),MATCH($H1111,$D$3:$W$3,0))\n*($H1111=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1111,Inputs!$D$414:$D$430,0),MATCH($H1111,$D$3:$W$3,0))\n*($H1111=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1112)),$C$45:C1112,,,-1)","v":"Operating lease assets"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1112,Inputs!$D$414:$D$430,0),MATCH($H1112,$D$3:$W$3,0))\n*($H1112=U$3)","v":0.35428682658284671},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1112,Inputs!$D$414:$D$430,0),MATCH($H1112,$D$3:$W$3,0))\n*($H1112=V$3)","v":0},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1112,Inputs!$D$414:$D$430,0),MATCH($H1112,$D$3:$W$3,0))\n*($H1112=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1113)),$C$45:C1113,,,-1)","v":"Operating lease assets"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1113,Inputs!$D$414:$D$430,0),MATCH($H1113,$D$3:$W$3,0))\n*($H1113=V$3)","v":6.4981509594175986},{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1113,Inputs!$D$414:$D$430,0),MATCH($H1113,$D$3:$W$3,0))\n*($H1113=W$3)","v":0}]
[null,null,null,"Commissioned assets",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1114)),$C$45:C1114,,,-1)","v":"Operating lease assets"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Inputs!$D$414:$W$430,MATCH($E1114,Inputs!$D$414:$D$430,0),MATCH($H1114,$D$3:$W$3,0))\n*($H1114=W$3)","v":0.65844122890719925}]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1115)),$C$45:C1115,,,-1)","v":"Operating lease assets"},null,"$m",2025,null,null,null,null,{"$f":"-IFERROR(M1104/M1082/2,0)\n-((M1093/MAX(M1082,1)\n*(M1082>0)))","v":-5.4911136159761897E-2},{"$f":"-IFERROR(N1104/N1082/2,0)\n-((N1093/MAX(N1082,1)\n*(N1082>0)))","v":-0.10982227231952379},-0.11201871776591428,-0.11425909212123257,-0.11654427396365723,-5.943757972146517E-2,0,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1116)),$C$45:C1116,,,-1)","v":"Operating lease assets"},null,"$m",2026,null,null,null,null,null,{"$f":"-IFERROR(N1105/N1083/2,0)\n-((N1094/MAX(N1083,1)\n*(N1083>0)))","v":-3.4016067102269336E-2},-6.8032134204538672E-2,-6.9392776888629437E-2,-7.0780632426402021E-2,-7.2196245074930068E-2,-3.6820084988214333E-2,0,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1117)),$C$45:C1117,,,-1)","v":"Operating lease assets"},null,"$m",2027,null,null,null,null,null,null,{"$f":"-IFERROR(O1106/O1084/2,0)\n-((O1095/MAX(O1084,1)\n*(O1084>0)))","v":-0.27703371381890818},-0.55406742763781625,-0.56514877619057269,-0.57645175171438412,-0.58798078674867182,-0.29987020124182262,0,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1118)),$C$45:C1118,,,-1)","v":"Operating lease assets"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"-IFERROR(P1107/P1085/2,0)\n-((P1096/MAX(P1085,1)\n*(P1085>0)))","v":-0.66240977167597692},-1.3248195433519541,-1.3513159342189931,-1.3783422529033729,-1.4059090979614404,-0.71701363996033485,0,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1119)),$C$45:C1119,,,-1)","v":"Operating lease assets"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(Q1108/Q1086/2,0)\n-((Q1097/MAX(Q1086,1)\n*(Q1086>0)))","v":-1.2393106593857253},-2.4786213187714505,-2.5281937451468797,-2.5787576200498172,-2.6303327724508136,-1.3414697139499148,0]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1120)),$C$45:C1120,,,-1)","v":"Operating lease assets"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(R1109/R1087/2,0)\n-((R1098/MAX(R1087,1)\n*(R1087>0)))","v":-0.99203015521595561},-1.9840603104319112,-2.0237415166405492,-2.0642163469733603,-2.1055006739128275,-1.0738053436955424]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1121)),$C$45:C1121,,,-1)","v":"Operating lease assets"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(S1110/S1088/2,0)\n-((S1099/MAX(S1088,1)\n*(S1088>0)))","v":-0.93567960364531033},-1.8713592072906207,-1.9087863914364331,-1.9469621192651623,-1.9859013616504655]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1122)),$C$45:C1122,,,-1)","v":"Operating lease assets"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(T1111/T1089/2,0)\n-((T1100/MAX(T1089,1)\n*(T1089>0)))","v":-4.9489164231789465E-2},-9.8978328463578943E-2,-0.10095789503285051,-0.10297705293350752]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1123)),$C$45:C1123,,,-1)","v":"Operating lease assets"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(U1112/U1090/2,0)\n-((U1101/MAX(U1090,1)\n*(U1090>0)))","v":-3.5428682658284673E-2},-7.0857365316569332E-2,-7.227451262290073E-2]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1124)),$C$45:C1124,,,-1)","v":"Operating lease assets"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(V1113/V1091/2,0)\n-((V1102/MAX(V1091,1)\n*(V1091>0)))","v":-0.6498150959417599},-1.2996301918835198]
[null,null,null,"Depreciation",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1125)),$C$45:C1125,,,-1)","v":"Operating lease assets"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-IFERROR(W1114/W1092/2,0)\n-((W1103/MAX(W1092,1)\n*(W1092>0)))","v":-6.5844122890719919E-2}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1126)),$C$45:C1126,,,-1)","v":"Operating lease assets"},null,"$m",2025,null,null,null,null,{"$f":"((M1093+M1115*(M$3>$H1126))*M$43)","v":0},7.6875590623666726E-3,5.6009358882957187E-3,3.42777276363698E-3,1.1654427396365732E-3,0,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1127)),$C$45:C1127,,,-1)","v":"Operating lease assets"},null,"$m",2026,null,null,null,null,null,{"$f":"((N1094+N1116*(N$3>$H1127))*N$43)","v":0},4.7622493943177109E-3,3.469638844431475E-3,2.1234189727920628E-3,7.219624507493012E-4,0,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1128)),$C$45:C1128,,,-1)","v":"Operating lease assets"},null,"$m",2027,null,null,null,null,null,null,{"$f":"((O1095+O1117*(O$3>$H1128))*O$43)","v":0},3.8784719934647174E-2,2.8257438809528659E-2,1.729355255143154E-2,5.8798078674867221E-3,0,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1129)),$C$45:C1129,,,-1)","v":"Operating lease assets"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"((P1096+P1118*(P$3>$H1129))*P$43)","v":0},9.273736803463685E-2,6.7565796710949713E-2,4.1350267587101225E-2,1.4059090979614419E-2,0,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1130)),$C$45:C1130,,,-1)","v":"Operating lease assets"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"((Q1097+Q1119*(Q$3>$H1130))*Q$43)","v":0},0.17350349231400172,0.12640968725734411,7.7362728601494582E-2,2.630332772450816E-2,0,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1131)),$C$45:C1131,,,-1)","v":"Operating lease assets"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"((R1098+R1120*(R$3>$H1131))*R$43)","v":0},0.1388842217302339,0.10118707583202756,6.1926490409200861E-2,2.1055006739128298E-2,0]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1132)),$C$45:C1132,,,-1)","v":"Operating lease assets"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"((S1099+S1121*(S$3>$H1132))*S$43)","v":0},{"$f":"((T1099+T1121*(T$3>$H1132))*T$43)","v":0.13099514451034358},{"$f":"((U1099+U1121*(U$3>$H1132))*U$43)","v":9.5439319571821751E-2},{"$f":"((V1099+V1121*(V$3>$H1132))*V$43)","v":5.8408863577954918E-2},{"$f":"((W1099+W1121*(W$3>$H1132))*W$43)","v":1.9859013616504675E-2}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1133)),$C$45:C1133,,,-1)","v":"Operating lease assets"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((T1100+T1122*(T$3>$H1133))*T$43)","v":0},{"$f":"((U1100+U1122*(U$3>$H1133))*U$43)","v":6.9284829924505312E-3},{"$f":"((V1100+V1122*(V$3>$H1133))*V$43)","v":5.0478947516425302E-3},{"$f":"((W1100+W1122*(W$3>$H1133))*W$43)","v":3.0893115880052287E-3}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1134)),$C$45:C1134,,,-1)","v":"Operating lease assets"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U1101+U1123*(U$3>$H1134))*U$43)","v":0},{"$f":"((V1101+V1123*(V$3>$H1134))*V$43)","v":4.9600155721598585E-3},{"$f":"((W1101+W1123*(W$3>$H1134))*W$43)","v":3.6137256311450394E-3}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1135)),$C$45:C1135,,,-1)","v":"Operating lease assets"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((V1102+V1124*(V$3>$H1135))*V$43)","v":0},{"$f":"((W1102+W1124*(W$3>$H1135))*W$43)","v":9.0974113431846471E-2}]
[null,null,null,"Revaluation amount",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1136)),$C$45:C1136,,,-1)","v":"Operating lease assets"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((W1103+W1125*(W$3>$H1136))*W$43)","v":0}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1137)),$C$45:C1137,,,-1)","v":"Operating lease assets"},null,"$m",2025,null,null,null,null,{"$f":"SUM(M1093,M1104,M1126,M1115)","v":0.49420022543785708},0.39206551218069996,0.28564773030308144,0.17481641094548583,5.943757972146517E-2,0,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1138)),$C$45:C1138,,,-1)","v":"Operating lease assets"},null,"$m",2026,null,null,null,null,null,{"$f":"SUM(N1094,N1105,N1127,N1116)","v":0.30614460392042403},0.24287471911020303,0.17695158106600506,0.1082943676123951,3.6820084988214333E-2,0,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1139)),$C$45:C1139,,,-1)","v":"Operating lease assets"},null,"$m",2027,null,null,null,null,null,null,{"$f":"SUM(O1095,O1106,O1128,O1117)","v":2.4933034243701733},1.9780207166670043,1.4411293792859603,0.88197118012300768,0.29987020124182262,0,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1140)),$C$45:C1140,,,-1)","v":"Operating lease assets"},null,"$m",2028,null,null,null,null,null,null,null,{"$f":"SUM(P1096,P1107,P1129,P1118)","v":5.961687945083793},4.7296057697664757,3.4458556322584322,2.1088636469421607,0.71701363996033485,0,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1141)),$C$45:C1141,,,-1)","v":"Operating lease assets"},null,"$m",2029,null,null,null,null,null,null,null,null,{"$f":"SUM(Q1097,Q1108,Q1130,Q1119)","v":11.153795934471528},8.8486781080140791,6.4468940501245431,3.9454991586762205,1.3414697139499148,0,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1142)),$C$45:C1142,,,-1)","v":"Operating lease assets"},null,"$m",2030,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1098,R1109,R1131,R1120)","v":8.9282713969436003},7.0830953082419228,5.1605408674334008,3.1582510108692414,1.0738053436955424,0]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1143)),$C$45:C1143,,,-1)","v":"Operating lease assets"},null,"$m",2031,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1099,S1110,S1132,S1121)","v":8.4211164328077928},{"$f":"SUM(T1099,T1110,T1132,T1121)","v":6.6807523700275162},{"$f":"SUM(U1099,U1110,U1132,U1121)","v":4.8674052981629057},{"$f":"SUM(V1099,V1110,V1132,V1121)","v":2.9788520424756983},{"$f":"SUM(W1099,W1110,W1132,W1121)","v":1.0128096944417375}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1144)),$C$45:C1144,,,-1)","v":"Operating lease assets"},null,"$m",2032,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1100,T1111,T1133,T1122)","v":0.44540247808610522},{"$f":"SUM(U1100,U1111,U1133,U1122)","v":0.35335263261497679},{"$f":"SUM(V1100,V1111,V1133,V1122)","v":0.25744263233376879},{"$f":"SUM(W1100,W1111,W1133,W1122)","v":0.15755489098826653}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1145)),$C$45:C1145,,,-1)","v":"Operating lease assets"},null,"$m",2033,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U1101,U1112,U1134,U1123)","v":0.31885814392456202},{"$f":"SUM(V1101,V1112,V1134,V1123)","v":0.25296079418015255},{"$f":"SUM(W1101,W1112,W1134,W1123)","v":0.18430000718839684}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1146)),$C$45:C1146,,,-1)","v":"Operating lease assets"},null,"$m",2034,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V1102,V1113,V1135,V1124)","v":5.8483358634758389},{"$f":"SUM(W1102,W1113,W1135,W1124)","v":4.6396797850241658}]
[null,null,null,"Closing RAB",{"$f":"_xlfn.XLOOKUP(TRUE,NOT(ISBLANK($C$45:C1147)),$C$45:C1147,,,-1)","v":"Operating lease assets"},null,"$m",2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W1103,W1114,W1136,W1125)","v":0.5925971060164793}]
[]
["End of sheet"]

{"sheet":"EV acc","index":9,"n_rows":37,"n_cols":23,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["Transpower revenue model - EV account"]
[{"$f":"Cover!A2","v":"Incremental update determined in 2025"}]
[null,null,null,null,null,null,null,"Global",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,"Parameter","IM ref","IPP ref","Units","n/a","RCP3","RCP3","RCP3","RCP3","RCP3","RCP4","RCP4","RCP4","RCP4","RCP4","RCP5","RCP5","RCP5","RCP5","RCP5"]
[null,null,null,null,null,null,null,null,{"$f":"Inputs!I5","v":"Actual"},{"$f":"Inputs!J5","v":"Actual"},{"$f":"Inputs!K5","v":"Actual"},{"$f":"Inputs!L5","v":"Actual"},{"$f":"Inputs!M5","v":"Forecast"},{"$f":"Inputs!N5","v":"Forecast"},{"$f":"Inputs!O5","v":"Forecast"},{"$f":"Inputs!P5","v":"Forecast"},{"$f":"Inputs!Q5","v":"Forecast"},{"$f":"Inputs!R5","v":"Forecast"},{"$f":"Inputs!S5","v":"Forecast"},{"$f":"Inputs!T5","v":"Forecast"},{"$f":"Inputs!U5","v":"Forecast"},{"$f":"Inputs!V5","v":"Forecast"},{"$f":"Inputs!W5","v":"Forecast"}]
[null,"Forecast EV account balance"]
[null,"Note: A positive integer reflects amounts to return to customers; a negative integer reflects amounts to recover from customers."]
[]
[null,null,null,"Prescribed post-tax WACC","n/a","Sch. B; B","%",null,{"$f":"'WACC & CPI'!I24","v":4.2299999999999997E-2},{"$f":"'WACC & CPI'!J24","v":4.2299999999999997E-2},{"$f":"'WACC & CPI'!K24","v":4.2299999999999997E-2},{"$f":"'WACC & CPI'!L24","v":4.2299999999999997E-2},{"$f":"'WACC & CPI'!M24","v":4.2299999999999997E-2},{"$f":"'WACC & CPI'!N24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!O24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!P24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!Q24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!R24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!S24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!T24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!U24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!V24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!W24","v":6.4399999999999999E-2}]
[null,null,null,"Opening EV account balance","n/a","Sch. B; A","$m",null,{"$f":"H14+Inputs!I342","v":72.634526522876286},{"$f":"I14+Inputs!J342","v":30.129026321922026},{"$f":"J14+Inputs!K342","v":-40.457343217460931},{"$f":"K14+Inputs!L342","v":-79.691394996662297},{"$f":"L14+Inputs!M342","v":-105.71384511985147},{"$f":"M14+Inputs!N342","v":-138.1205138671663},{"$f":"N14+Inputs!O342","v":-187.4371082944308},{"$f":"O14+Inputs!P342","v":-157.83283282178206},{"$f":"P14+Inputs!Q342","v":-109.1433200397083},{"$f":"Q14+Inputs!R342","v":-63.998359513069623},{"$f":"R14+Inputs!S342","v":-3.1263880373444408E-13},{"$f":"S14+Inputs!T342","v":25.939027443850932},{"$f":"T14+Inputs!U342","v":44.754942583022718},{"$f":"U14+Inputs!V342","v":47.388195253329066},{"$f":"V14+Inputs!W342","v":34.636782160016146}]
[null,null,null,"Interest on opening EV account balance","n/a","Sch. B; C","$m",null,{"$f":"I10*I9","v":3.0724404719176666},{"$f":"J10*J9","v":1.2744578134173017},-1.7113456180985973,-3.370946008358815,-4.4716956485697166,-8.8949610930455094,-12.070949774161344,-10.164434433722764,-7.0288298105572142,-4.1214943526416841,-2.01339389604982E-14,1.670473367384,2.8822183023466628,3.0517997743143916,2.23060877110504]
[null,null,null,"New EV account entries","n/a","Sch. B; D","$m",null,{"$f":"-I35","v":-27.608391318017453},{"$f":"-J35","v":-53.891277997945778},-19.553156806248289,-4.6819547599758771,-9.9654237438906321,-73.604397110643262,8.4924614703858001,25.67118343937225,18.991026560771616,34.93709008928672,{"$f":"-S35","v":25.939027443851341},17.145441771787862,-0.24896563204023536,-15.803212867627231,-36.86739093112238]
[null,null,null,"EV account balance recovery from previous RCP","n/a","Sch. B; E","$m",null,{"$f":"-I25","v":-17.969549354854479},-17.969549354854479,-17.969549354854479,-17.969549354854479,-17.969549354854479,33.182763776424274,33.182763776424274,33.182763776424274,33.182763776424274,33.182763776424274,-7.510991149106973E-14,-7.510991149106973E-14,-7.510991149106973E-14,-7.510991149106973E-14,-7.510991149106973E-14]
[null,null,null,"Closing EV account balance","n/a","Sch. B; F","$m",null,{"$f":"SUM(I10:I13)","v":30.129026321922026},-40.457343217460931,-79.691394996662297,-105.71384511985147,-138.1205138671663,-187.4371082944308,{"$f":"SUM(O10:O13)","v":-157.83283282178206},-109.1433200397083,-63.998359513069623,-3.1263880373444408E-13,25.939027443850932,44.754942583022718,47.388195253329066,34.636782160016146,-1.268821707568038E-12]
[]
[null,"Forecast EV account - supporting calculations"]
[]
[null,null,"EV account balance recovery from previous RCP"]
[]
[null,null,null,"RCP4 HVDC transitional adjustment","3.1.1 (5)",11,"$m",null,null,null,null,null,{"$f":"Inputs!M344","v":0}]
[]
[null,null,null,"EV account balance recovery from RCP2","3.1.1 (5)",35.1,"$m",null,{"$f":"Inputs!I343","v":17.969549354854479},{"$f":"Inputs!J343","v":17.969549354854479},{"$f":"Inputs!K343","v":17.969549354854479},{"$f":"Inputs!L343","v":17.969549354854479},{"$f":"Inputs!M343","v":17.969549354854479}]
[null,null,null,"EV account balance recovery from RCP3","3.1.1 (5)","\"","$m",null,null,null,null,null,null,{"$f":"($M$14-$M$20)/(1-1/(1+N9)^COUNT('EV acc'!$N$3:$R$3))*N9","v":-33.182763776424274},{"$f":"($M$14-$M$20)/(1-1/(1+O9)^COUNT('EV acc'!$N$3:$R$3))*O9","v":-33.182763776424274},{"$f":"($M$14-$M$20)/(1-1/(1+P9)^COUNT('EV acc'!$N$3:$R$3))*P9","v":-33.182763776424274},{"$f":"($M$14-$M$20)/(1-1/(1+Q9)^COUNT('EV acc'!$N$3:$R$3))*Q9","v":-33.182763776424274},{"$f":"($M$14-$M$20)/(1-1/(1+R9)^COUNT('EV acc'!$N$3:$R$3))*R9","v":-33.182763776424274}]
[null,null,null,"EV account balance recovery from RCP4","\"","\"","$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-$S$10/(1-1/(1+S9)^COUNT('EV acc'!$S$3:$W$3))*S9","v":7.510991149106973E-14},{"$f":"-$S$10/(1-1/(1+T9)^COUNT('EV acc'!$S$3:$W$3))*T9","v":7.510991149106973E-14},{"$f":"-$S$10/(1-1/(1+U9)^COUNT('EV acc'!$S$3:$W$3))*U9","v":7.510991149106973E-14},{"$f":"-$S$10/(1-1/(1+V9)^COUNT('EV acc'!$S$3:$W$3))*V9","v":7.510991149106973E-14},{"$f":"-$S$10/(1-1/(1+W9)^COUNT('EV acc'!$S$3:$W$3))*W9","v":7.510991149106973E-14}]
[null,null,null,"EV account balance recovery from previous RCP","\"","\"","$m",null,{"$f":"SUM(I22:I24)","v":17.969549354854479},{"$f":"SUM(J22:J24)","v":17.969549354854479},17.969549354854479,17.969549354854479,17.969549354854479,-33.182763776424274,-33.182763776424274,-33.182763776424274,-33.182763776424274,-33.182763776424274,7.510991149106973E-14,7.510991149106973E-14,7.510991149106973E-14,7.510991149106973E-14,7.510991149106973E-14]
[]
[null,null,"Forecast new EV account entries"]
[null,null,"Note:"]
[]
[null,null,null,"Ex-post economic gain or loss","n/a","34.1.3 (d)","$m",null,{"$f":"'Wash-up'!I17","v":33.027123635785529},{"$f":"'Wash-up'!J17","v":32.43465552217458},{"$f":"'Wash-up'!K17","v":5.1803604453917584},{"$f":"'Wash-up'!L17","v":19.175025689361441},{"$f":"'Wash-up'!M17","v":35.927539798268391},{"$f":"'Wash-up'!N17","v":73.60439711064322},{"$f":"'Wash-up'!O17","v":-8.4924614703858374},{"$f":"'Wash-up'!P17","v":-25.671183439372285},{"$f":"'Wash-up'!Q17","v":-18.991026560771616},{"$f":"'Wash-up'!R17","v":-34.93709008928672},{"$f":"'Wash-up'!S17","v":-25.939027443851376},{"$f":"'Wash-up'!T17","v":-17.145441771787862},{"$f":"'Wash-up'!U17","v":0.24896563204023536},{"$f":"'Wash-up'!V17","v":15.803212867627231},{"$f":"'Wash-up'!W17","v":36.86739093112238}]
[null,null,null,"Service measures incentive outcome","n/a","34.1.3 (f)","$m",null,{"$f":"'Service inc'!I37","v":4.0403200999999962},{"$f":"'Service inc'!J37","v":4.1882010999999979},{"$f":"'Service inc'!K37","v":2.39611588863636},{"$f":"'Service inc'!L37","v":2.6992487499999984},{"$f":"'Service inc'!M37","v":0},{"$f":"'Service inc'!N37","v":0},{"$f":"'Service inc'!O37","v":0},{"$f":"'Service inc'!P37","v":0},{"$f":"'Service inc'!Q37","v":0},{"$f":"'Service inc'!R37","v":0},{"$f":"'Service inc'!S37","v":0},{"$f":"'Service inc'!T37","v":0},{"$f":"'Service inc'!U37","v":0},{"$f":"'Service inc'!V37","v":0},{"$f":"'Service inc'!W37","v":0}]
[null,null,null,"Capex incentive outcome","n/a","34.1.3 (g) (h)","$m",null,{"$f":"SUM('Capex inc'!I20,'Capex inc'!I32,'Capex inc'!I99)","v":-9.4590524177680688},{"$f":"SUM('Capex inc'!J20,'Capex inc'!J32,'Capex inc'!J99)","v":17.268421375771194},{"$f":"SUM('Capex inc'!K20,'Capex inc'!K32,'Capex inc'!K99)","v":11.976680472220171},{"$f":"SUM('Capex inc'!L20,'Capex inc'!L32,'Capex inc'!L99)","v":-17.192319679385562},{"$f":"SUM('Capex inc'!M20,'Capex inc'!M32,'Capex inc'!M99)","v":-25.962116054377759},{"$f":"SUM('Capex inc'!N20,'Capex inc'!N32,'Capex inc'!N99)","v":3.656900911747373E-14},{"$f":"SUM('Capex inc'!O20,'Capex inc'!O32,'Capex inc'!O99)","v":3.656900911747373E-14},{"$f":"SUM('Capex inc'!P20,'Capex inc'!P32,'Capex inc'!P99)","v":3.656900911747373E-14},{"$f":"SUM('Capex inc'!Q20,'Capex inc'!Q32,'Capex inc'!Q99)","v":0},{"$f":"SUM('Capex inc'!R20,'Capex inc'!R32,'Capex inc'!R99)","v":0},{"$f":"SUM('Capex inc'!S20,'Capex inc'!S32,'Capex inc'!S99)","v":3.656900911747373E-14},{"$f":"SUM('Capex inc'!T20,'Capex inc'!T32,'Capex inc'!T99)","v":0},{"$f":"SUM('Capex inc'!U20,'Capex inc'!U32,'Capex inc'!U99)","v":0},{"$f":"SUM('Capex inc'!V20,'Capex inc'!V32,'Capex inc'!V99)","v":0},{"$f":"SUM('Capex inc'!W20,'Capex inc'!W32,'Capex inc'!W99)","v":0}]
[null,null,null,"Major capex sunk costs adjustment","n/a","31.1.3 (i)","$m",null,{"$f":"Inputs!I188","v":0},{"$f":"Inputs!J188","v":0},{"$f":"Inputs!K188","v":0},{"$f":"Inputs!L188","v":0},{"$f":"Inputs!M188","v":0},{"$f":"Inputs!N188","v":0},{"$f":"Inputs!O188","v":0},{"$f":"Inputs!P188","v":0},{"$f":"Inputs!Q188","v":0},{"$f":"Inputs!R188","v":0},{"$f":"Inputs!S188","v":0},{"$f":"Inputs!T188","v":0},{"$f":"Inputs!U188","v":0},{"$f":"Inputs!V188","v":0},{"$f":"Inputs!W188","v":0}]
[null,null,null,"RCP4 HVDC transitional adjustment offset","n/a","34.1.3 (k)","$m",null,null,null,null,null,null,{"$f":"Inputs!N345","v":0}]
[null,null,null,"Forecast new EV account entries",null,null,"$m",null,{"$f":"SUM(I30:I34)","v":27.608391318017453},{"$f":"SUM(J30:J34)","v":53.891277997945778},19.553156806248289,4.6819547599758771,9.9654237438906321,73.604397110643262,-8.4924614703858001,-25.67118343937225,-18.991026560771616,-34.93709008928672,-25.939027443851341,-17.145441771787862,0.24896563204023536,15.803212867627231,36.86739093112238]
[]
["End of sheet"]

{"sheet":"Tax","index":10,"n_rows":140,"n_cols":34,"rows_kept":140,"cut":false,"hidden":false,"merged":[]}
["Transpower revenue model - Tax"]
[{"$f":"Cover!A2","v":"Incremental update determined in 2025"}]
[null,null,null,null,null,null,null,"Global",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,"Parameter","IM ref","IPP ref","Units","n/a","RCP3","RCP3","RCP3","RCP3","RCP3","RCP4","RCP4","RCP4","RCP4","RCP4","RCP5","RCP5","RCP5","RCP5","RCP5"]
[null,null,null,null,null,null,null,null,{"$f":"Inputs!I5","v":"Actual"},{"$f":"Inputs!J5","v":"Actual"},{"$f":"Inputs!K5","v":"Actual"},{"$f":"Inputs!L5","v":"Actual"},{"$f":"Inputs!M5","v":"Forecast"},{"$f":"Inputs!N5","v":"Forecast"},{"$f":"Inputs!O5","v":"Forecast"},{"$f":"Inputs!P5","v":"Forecast"},{"$f":"Inputs!Q5","v":"Forecast"},{"$f":"Inputs!R5","v":"Forecast"},{"$f":"Inputs!S5","v":"Forecast"},{"$f":"Inputs!T5","v":"Forecast"},{"$f":"Inputs!U5","v":"Forecast"},{"$f":"Inputs!V5","v":"Forecast"},{"$f":"Inputs!W5","v":"Forecast"}]
[null,"Forecast tax allowance"]
[null,"Note: "]
[]
[null,null,"Tax allowance"]
[]
[null,null,null,"Regulatory profit before tax","2.3.1 (2)","n/a","$m",null,{"$f":"I26","v":73.267106372047891},88.70041885568584,100.71844317827689,47.092834869041887,82.43230463641811,82.91711205986276,72.106606529544706,58.470669231232804,83.348387330848354,108.64537718312508,107.49939610411073,115.62378394727172,126.59625658226562,143.85552492582192,167.37014676943187]
[null,null,null,"Tax allowance","2.3.1 (1)","n/a","$m",null,{"$f":"I11*Inputs!I45","v":20.514789784173413},{"$f":"J11*Inputs!J45","v":24.836117279592038},{"$f":"K11*Inputs!K45","v":28.20116408991753},{"$f":"L11*Inputs!L45","v":13.18599376333173},{"$f":"M11*Inputs!M45","v":23.081045298197072},{"$f":"N11*Inputs!N45","v":23.216791376761574},{"$f":"O11*Inputs!O45","v":20.189849828272521},{"$f":"P11*Inputs!P45","v":16.371787384745186},{"$f":"Q11*Inputs!Q45","v":23.337548452637542},{"$f":"R11*Inputs!R45","v":30.420705611275025},{"$f":"S11*Inputs!S45","v":30.099830909151006},{"$f":"T11*Inputs!T45","v":32.374659505236082},{"$f":"U11*Inputs!U45","v":35.446951843034377},{"$f":"V11*Inputs!V45","v":40.27954697923014},{"$f":"W11*Inputs!W45","v":46.863641095440926}]
[]
[null,"Regulatory profit before tax"]
[]
[null,null,"Regulatory profit before tax"]
[null,null,"Note:"]
[]
[null,null,null,"Regulated revenue",null,null,"$m",null,{"$f":"SUM(I50:I52)","v":787.95826113112298},{"$f":"SUM(J50:J52)","v":791.85940120000009},824.96859761147573,825.3158680395976,840.17793069256095,1031.3026417331575,1085.2216551656718,1119.1185457927959,1188.0513007538632,1229.4604225688415,1258.8807185570124,1296.6194669628221,1346.4771188412285,1394.3805398099316,1450.2545755707631]
[null,null,null,"Less operating expenditure",null,null,"$m",null,{"$f":"-Inputs!I84\n*SUM('WACC & CPI'!I41,'WACC & CPI'!I46,'WACC & CPI'!I51)","v":-277.36944968513529},{"$f":"-Inputs!J84\n*SUM('WACC & CPI'!J41,'WACC & CPI'!J46,'WACC & CPI'!J51)","v":-292.71038018965976},{"$f":"-Inputs!K84\n*SUM('WACC & CPI'!K41,'WACC & CPI'!K46,'WACC & CPI'!K51)","v":-316.96208969628145},{"$f":"-Inputs!L84\n*SUM('WACC & CPI'!L41,'WACC & CPI'!L46,'WACC & CPI'!L51)","v":-335.04423155141734},{"$f":"-Inputs!M84\n*SUM('WACC & CPI'!M41,'WACC & CPI'!M46,'WACC & CPI'!M51)","v":-335.8829051233231},{"$f":"-Inputs!N84\n*SUM('WACC & CPI'!N41,'WACC & CPI'!N46,'WACC & CPI'!N51)","v":-421.10482094415897},{"$f":"-Inputs!O84\n*SUM('WACC & CPI'!O41,'WACC & CPI'!O46,'WACC & CPI'!O51)","v":-434.74557860298711},{"$f":"-Inputs!P84\n*SUM('WACC & CPI'!P41,'WACC & CPI'!P46,'WACC & CPI'!P51)","v":-440.79417119345368},{"$f":"-Inputs!Q84\n*SUM('WACC & CPI'!Q41,'WACC & CPI'!Q46,'WACC & CPI'!Q51)","v":-445.01679924593344},{"$f":"-Inputs!R84\n*SUM('WACC & CPI'!R41,'WACC & CPI'!R46,'WACC & CPI'!R51)","v":-437.62845346604297},{"$f":"-Inputs!S84\n*SUM('WACC & CPI'!S41,'WACC & CPI'!S46,'WACC & CPI'!S51)","v":-462.11918500738352},{"$f":"-Inputs!T84\n*SUM('WACC & CPI'!T41,'WACC & CPI'!T46,'WACC & CPI'!T51)","v":-472.04815428125511},{"$f":"-Inputs!U84\n*SUM('WACC & CPI'!U41,'WACC & CPI'!U46,'WACC & CPI'!U51)","v":-492.31587171822707},{"$f":"-Inputs!V84\n*SUM('WACC & CPI'!V41,'WACC & CPI'!V46,'WACC & CPI'!V51)","v":-504.33249641697444},{"$f":"-Inputs!W84\n*SUM('WACC & CPI'!W41,'WACC & CPI'!W46,'WACC & CPI'!W51)","v":-512.51168413975245}]
[null,null,null,"Less tax depreciation","2.3.1 (3) (b)","n/a","$m",null,{"$f":"-I68","v":-328.54502527371761},-323.30805610154204,-321.13637975685577,-354.34365087524969,-332.2222656154251,-373.98371402524327,-412.84322162647709,-447.37990649480355,-453.33938484967479,-469.29785974343514,-487.14095889658552,-500.2921474465914,-510.00876527587002,-519.95462464033017,-534.96225784190835]
[null,null,null,"Less pass-through costs",null,null,"$m",null,{"$f":"-Inputs!I338","v":-17.267025519999997},{"$f":"-Inputs!J338","v":-18.469512080000001},{"$f":"-Inputs!K338","v":-17.033042179999999},{"$f":"-Inputs!L338","v":-21.485083889999999},{"$f":"-Inputs!M338","v":-21.386001363439998},{"$f":"-Inputs!N338","v":-22.283521472515201},{"$f":"-Inputs!O338","v":-22.898319931415802},{"$f":"-Inputs!P338","v":-23.444232905358284},{"$f":"-Inputs!Q338","v":-24.003702536039032},{"$f":"-Inputs!R338","v":-24.577079108510603},{"$f":"-Inputs!S338","v":-25.068620690680813},{"$f":"-Inputs!T338","v":-25.569993104494429},{"$f":"-Inputs!U338","v":-26.081392966584318},{"$f":"-Inputs!V338","v":-26.603020825916005},{"$f":"-Inputs!W338","v":-27.135081242434321}]
[null,null,null,"Less recoverable costs",null,null,"$m",null,{"$f":"-SUM(Inputs!I339,'Opex inc'!I11)","v":-27.764819924303069},{"$f":"-SUM(Inputs!J339,'Opex inc'!J11)","v":-5.5428762069905275},{"$f":"-SUM(Inputs!K339,'Opex inc'!K11)","v":-5.9346623219718451},{"$f":"-SUM(Inputs!L339,'Opex inc'!L11)","v":-3.7638169217646729},{"$f":"-SUM(Inputs!M339,'Opex inc'!M11)","v":-3.722421375873473},{"$f":"-SUM(Inputs!N339,'Opex inc'!N11)","v":-5.1090635100660622},{"$f":"-SUM(Inputs!O339,'Opex inc'!O11)","v":-7.7659544156820193},{"$f":"-SUM(Inputs!P339,'Opex inc'!P11)","v":-3.820480402205952},{"$f":"-SUM(Inputs!Q339,'Opex inc'!Q11)","v":-28.577668326054518},{"$f":"-SUM(Inputs!R339,'Opex inc'!R11)","v":-27.358038915823006},{"$f":"-SUM(Inputs!S339,'Opex inc'!S11)","v":-2.1397085966016003},{"$f":"-SUM(Inputs!T339,'Opex inc'!T11)","v":-2.1825027685336322},{"$f":"-SUM(Inputs!U339,'Opex inc'!U11)","v":-2.2261528239043047},{"$f":"-SUM(Inputs!V339,'Opex inc'!V11)","v":-2.2706758803823908},{"$f":"-SUM(Inputs!W339,'Opex inc'!W11)","v":-2.3160893979900385}]
[null,null,null,"Less notional deductible interest","2.3.1 (3) (a)","n/a","$m",null,{"$f":"-I74","v":-59.641194305318507},-59.941392607567948,-60.159236511436724,-61.050198299225599,-61.93592279205351,{"$f":"-N74","v":-122.7407882597833},-131.46388138268784,-141.58112000090867,-149.93472634728215,-157.86586987687912,-170.59431274999952,-176.41058674037677,-184.5565246294934,-192.46951554628166,-200.83003931892378]
[null,null,null,"Less term credit spread differential","2.3.1 (3) (a)","n/a","$m",null,{"$f":"-I79","v":-4.103640050600589},-3.1867651585539765,-3.0247439666530678,-2.5360516328984106,-2.5961097860276805,{"$f":"-N79","v":-3.1636214615279901},-3.3980926768772655,-3.6279655648329938,-3.8306321180308349,-4.087744275025643,-4.3185365116507066,-4.4922986742989881,-4.692154844883758,-4.8946815742250491,-5.129276860322336]
[null,null,null,"Regulatory profit before tax","2.3.1 (2)","n/a","$m",null,{"$f":"SUM(I19:I25)","v":73.267106372047891},88.70041885568584,100.71844317827689,47.092834869041887,{"$f":"SUM(M19:M25)","v":82.43230463641811},82.91711205986276,72.106606529544706,58.470669231232804,83.348387330848354,108.64537718312508,107.49939610411073,115.62378394727172,126.59625658226562,143.85552492582192,167.37014676943187]
[]
[null,"Regulatory profit before tax - supporting calculations"]
[]
[null,null,"Regulated revenue"]
[null,null,"Note: This is a regulated revenue derivation using a tax building block that is not self-referential. Rows 33 to 39 represent inwards taxable cashflows realised as revenue; rows 30 to 45 represent tax deductible expenditure. This calculation is not required ex-post as no circularity exists."]
[]
[null,null,null,"Forecast capital charge",null,null,"$m",null,{"$f":"MAR!I11\n*(SUM(I$50:I$51)=0)","v":0},{"$f":"MAR!J11\n*(SUM(J$50:J$51)=0)","v":0},{"$f":"MAR!K11\n*(SUM(K$50:K$51)=0)","v":0},{"$f":"MAR!L11\n*(SUM(L$50:L$51)=0)","v":0},{"$f":"MAR!M11\n*(SUM(M$50:M$51)=0)","v":0},{"$f":"MAR!N11\n*(SUM(N$50:N$51)=0)","v":377.49797277220637},{"$f":"MAR!O11\n*(SUM(O$50:O$51)=0)","v":405.4182558802475},{"$f":"MAR!P11\n*(SUM(P$50:P$51)=0)","v":432.76458157739921},{"$f":"MAR!Q11\n*(SUM(Q$50:Q$51)=0)","v":456.8800294702686},{"$f":"MAR!R11\n*(SUM(R$50:R$51)=0)","v":487.33016563193422},{"$f":"MAR!S11\n*(SUM(S$50:S$51)=0)","v":514.79438915808055},{"$f":"MAR!T11\n*(SUM(T$50:T$51)=0)","v":535.28257678875286},{"$f":"MAR!U11\n*(SUM(U$50:U$51)=0)","v":558.85731251797154},{"$f":"MAR!V11\n*(SUM(V$50:V$51)=0)","v":582.86323804633469},{"$f":"MAR!W11\n*(SUM(W$50:W$51)=0)","v":610.7879203234744}]
[null,null,null,"Forecast revaluation",null,null,"$m",null,{"$f":"MAR!I12\n*(SUM(I$50:I$51)=0)","v":0},{"$f":"MAR!J12\n*(SUM(J$50:J$51)=0)","v":0},{"$f":"MAR!K12\n*(SUM(K$50:K$51)=0)","v":0},{"$f":"MAR!L12\n*(SUM(L$50:L$51)=0)","v":0},{"$f":"MAR!M12\n*(SUM(M$50:M$51)=0)","v":0},{"$f":"MAR!N12\n*(SUM(N$50:N$51)=0)","v":-96.042018728498448},{"$f":"MAR!O12\n*(SUM(O$50:O$51)=0)","v":-102.88994111675252},{"$f":"MAR!P12\n*(SUM(P$50:P$51)=0)","v":-110.86810370825954},{"$f":"MAR!Q12\n*(SUM(Q$50:Q$51)=0)","v":-117.47572797087965},{"$f":"MAR!R12\n*(SUM(R$50:R$51)=0)","v":-123.65191222481344},{"$f":"MAR!S12\n*(SUM(S$50:S$51)=0)","v":-133.94068165866324},{"$f":"MAR!T12\n*(SUM(T$50:T$51)=0)","v":-138.54256035842286},{"$f":"MAR!U12\n*(SUM(U$50:U$51)=0)","v":-145.07976094969848},{"$f":"MAR!V12\n*(SUM(V$50:V$51)=0)","v":-151.38087411776209},{"$f":"MAR!W12\n*(SUM(W$50:W$51)=0)","v":-157.90302519065452}]
[null,null,null,"Forecast depreciation",null,null,"$m",null,{"$f":"MAR!I13\n*(SUM(I$50:I$51)=0)","v":0},{"$f":"MAR!J13\n*(SUM(J$50:J$51)=0)","v":0},{"$f":"MAR!K13\n*(SUM(K$50:K$51)=0)","v":0},{"$f":"MAR!L13\n*(SUM(L$50:L$51)=0)","v":0},{"$f":"MAR!M13\n*(SUM(M$50:M$51)=0)","v":0},{"$f":"MAR!N13\n*(SUM(N$50:N$51)=0)","v":273.27024721088958},{"$f":"MAR!O13\n*(SUM(O$50:O$51)=0)","v":291.94641655979456},{"$f":"MAR!P13\n*(SUM(P$50:P$51)=0)","v":307.41766142196889},{"$f":"MAR!Q13\n*(SUM(Q$50:Q$51)=0)","v":322.00357729013552},{"$f":"MAR!R13\n*(SUM(R$50:R$51)=0)","v":339.83556009156223},{"$f":"MAR!S13\n*(SUM(S$50:S$51)=0)","v":352.40770823905831},{"$f":"MAR!T13\n*(SUM(T$50:T$51)=0)","v":361.29220052150561},{"$f":"MAR!U13\n*(SUM(U$50:U$51)=0)","v":369.93121470932925},{"$f":"MAR!V13\n*(SUM(V$50:V$51)=0)","v":382.44890722100922},{"$f":"MAR!W13\n*(SUM(W$50:W$51)=0)","v":401.28934822043033}]
[null,null,null,"Operating expenditure",null,null,"$m",null,{"$f":"MAR!I14*(SUM(I$50:I$51)=0)","v":0},{"$f":"MAR!J14*(SUM(J$50:J$51)=0)","v":0},{"$f":"MAR!K14*(SUM(K$50:K$51)=0)","v":0},{"$f":"MAR!L14*(SUM(L$50:L$51)=0)","v":0},{"$f":"MAR!M14*(SUM(M$50:M$51)=0)","v":0},{"$f":"MAR!N14*(SUM(N$50:N$51)=0)","v":422.61109848390214},{"$f":"MAR!O14*(SUM(O$50:O$51)=0)","v":436.3006486662652},{"$f":"MAR!P14*(SUM(P$50:P$51)=0)","v":442.37087686552303},{"$f":"MAR!Q14*(SUM(Q$50:Q$51)=0)","v":446.60860911410271},{"$f":"MAR!R14*(SUM(R$50:R$51)=0)","v":439.19383547409137},{"$f":"MAR!S14*(SUM(S$50:S$51)=0)","v":463.77216952439846},{"$f":"MAR!T14*(SUM(T$50:T$51)=0)","v":473.73665438172145},{"$f":"MAR!U14*(SUM(U$50:U$51)=0)","v":494.07686875066565},{"$f":"MAR!V14*(SUM(V$50:V$51)=0)","v":506.13647650490657},{"$f":"MAR!W14*(SUM(W$50:W$51)=0)","v":514.34492090238268}]
[null,null,null,"Forecast TCSD",null,null,"$m",null,{"$f":"MAR!I16\n*(SUM(I$50:I$51)=0)","v":0},{"$f":"MAR!J16\n*(SUM(J$50:J$51)=0)","v":0},{"$f":"MAR!K16\n*(SUM(K$50:K$51)=0)","v":0},{"$f":"MAR!L16\n*(SUM(L$50:L$51)=0)","v":0},{"$f":"MAR!M16\n*(SUM(M$50:M$51)=0)","v":0},{"$f":"MAR!N16\n*(SUM(N$50:N$51)=0)","v":3.1749376272775649},{"$f":"MAR!O16\n*(SUM(O$50:O$51)=0)","v":3.4102475381435648},{"$f":"MAR!P16\n*(SUM(P$50:P$51)=0)","v":3.6409426735562263},{"$f":"MAR!Q16\n*(SUM(Q$50:Q$51)=0)","v":3.844334158082221},{"$f":"MAR!R16\n*(SUM(R$50:R$51)=0)","v":4.1023659964675385},{"$f":"MAR!S16\n*(SUM(S$50:S$51)=0)","v":4.3339837690282774},{"$f":"MAR!T16\n*(SUM(T$50:T$51)=0)","v":4.5083674729884526},{"$f":"MAR!U16\n*(SUM(U$50:U$51)=0)","v":4.7089385222589044},{"$f":"MAR!V16\n*(SUM(V$50:V$51)=0)","v":4.9121896827831968},{"$f":"MAR!W16\n*(SUM(W$50:W$51)=0)","v":5.1476241081940302}]
[null,null,null,"Forecast pass-through costs",null,null,"$m",null,{"$f":"MAR!I18\n*(SUM(I$50:I$51)=0)","v":0},{"$f":"MAR!J18\n*(SUM(J$50:J$51)=0)","v":0},{"$f":"MAR!K18\n*(SUM(K$50:K$51)=0)","v":0},{"$f":"MAR!L18\n*(SUM(L$50:L$51)=0)","v":0},{"$f":"MAR!M18\n*(SUM(M$50:M$51)=0)","v":0},{"$f":"MAR!N18\n*(SUM(N$50:N$51)=0)","v":22.363228866567777},{"$f":"MAR!O18\n*(SUM(O$50:O$51)=0)","v":22.980226438525392},{"$f":"MAR!P18\n*(SUM(P$50:P$51)=0)","v":23.528092124501566},{"$f":"MAR!Q18\n*(SUM(Q$50:Q$51)=0)","v":24.089562958913426},{"$f":"MAR!R18\n*(SUM(R$50:R$51)=0)","v":24.664990479771181},{"$f":"MAR!S18\n*(SUM(S$50:S$51)=0)","v":25.158290289366601},{"$f":"MAR!T18\n*(SUM(T$50:T$51)=0)","v":25.661456095153934},{"$f":"MAR!U18\n*(SUM(U$50:U$51)=0)","v":26.174685217057014},{"$f":"MAR!V18\n*(SUM(V$50:V$51)=0)","v":26.698178921398153},{"$f":"MAR!W18\n*(SUM(W$50:W$51)=0)","v":27.232142499826111}]
[null,null,null,"Forecast recoverable costs",null,null,"$m",null,{"$f":"MAR!I19\n*(SUM(I$50:I$51)=0)","v":0},{"$f":"MAR!J19\n*(SUM(J$50:J$51)=0)","v":0},{"$f":"MAR!K19\n*(SUM(K$50:K$51)=0)","v":0},{"$f":"MAR!L19\n*(SUM(L$50:L$51)=0)","v":0},{"$f":"MAR!M19\n*(SUM(M$50:M$51)=0)","v":0},{"$f":"MAR!N19\n*(SUM(N$50:N$51)=0)","v":5.1273384554753294},{"$f":"MAR!O19\n*(SUM(O$50:O$51)=0)","v":7.7937329689761459},{"$f":"MAR!P19\n*(SUM(P$50:P$51)=0)","v":3.8341461299170931},{"$f":"MAR!Q19\n*(SUM(Q$50:Q$51)=0)","v":28.679889668097701},{"$f":"MAR!R19\n*(SUM(R$50:R$51)=0)","v":27.455897685185771},{"$f":"MAR!S19\n*(SUM(S$50:S$51)=0)","v":2.1473622610584213},{"$f":"MAR!T19\n*(SUM(T$50:T$51)=0)","v":2.1903095062795903},{"$f":"MAR!U19\n*(SUM(U$50:U$51)=0)","v":2.2341156964051816},{"$f":"MAR!V19\n*(SUM(V$50:V$51)=0)","v":2.2787980103332854},{"$f":"MAR!W19\n*(SUM(W$50:W$51)=0)","v":2.3243739705399507}]
[null,null,null,"Less operating expenditure",null,null,"$m",null,{"$f":"-Inputs!I84*SUM('WACC & CPI'!I41,'WACC & CPI'!I46,'WACC & CPI'!I51)\n*(SUM(I$50:I$51)=0)","v":0},{"$f":"-Inputs!J84*SUM('WACC & CPI'!J41,'WACC & CPI'!J46,'WACC & CPI'!J51)\n*(SUM(J$50:J$51)=0)","v":0},{"$f":"-Inputs!K84*SUM('WACC & CPI'!K41,'WACC & CPI'!K46,'WACC & CPI'!K51)\n*(SUM(K$50:K$51)=0)","v":0},{"$f":"-Inputs!L84*SUM('WACC & CPI'!L41,'WACC & CPI'!L46,'WACC & CPI'!L51)\n*(SUM(L$50:L$51)=0)","v":0},{"$f":"-Inputs!M84*SUM('WACC & CPI'!M41,'WACC & CPI'!M46,'WACC & CPI'!M51)\n*(SUM(M$50:M$51)=0)","v":0},{"$f":"-Inputs!N84*SUM('WACC & CPI'!N41,'WACC & CPI'!N46,'WACC & CPI'!N51)\n*(SUM(N$50:N$51)=0)","v":-421.10482094415897},{"$f":"-Inputs!O84*SUM('WACC & CPI'!O41,'WACC & CPI'!O46,'WACC & CPI'!O51)\n*(SUM(O$50:O$51)=0)","v":-434.74557860298711},{"$f":"-Inputs!P84*SUM('WACC & CPI'!P41,'WACC & CPI'!P46,'WACC & CPI'!P51)\n*(SUM(P$50:P$51)=0)","v":-440.79417119345368},{"$f":"-Inputs!Q84*SUM('WACC & CPI'!Q41,'WACC & CPI'!Q46,'WACC & CPI'!Q51)\n*(SUM(Q$50:Q$51)=0)","v":-445.01679924593344},{"$f":"-Inputs!R84*SUM('WACC & CPI'!R41,'WACC & CPI'!R46,'WACC & CPI'!R51)\n*(SUM(R$50:R$51)=0)","v":-437.62845346604297},{"$f":"-Inputs!S84*SUM('WACC & CPI'!S41,'WACC & CPI'!S46,'WACC & CPI'!S51)\n*(SUM(S$50:S$51)=0)","v":-462.11918500738352},{"$f":"-Inputs!T84*SUM('WACC & CPI'!T41,'WACC & CPI'!T46,'WACC & CPI'!T51)\n*(SUM(T$50:T$51)=0)","v":-472.04815428125511},{"$f":"-Inputs!U84*SUM('WACC & CPI'!U41,'WACC & CPI'!U46,'WACC & CPI'!U51)\n*(SUM(U$50:U$51)=0)","v":-492.31587171822707},{"$f":"-Inputs!V84*SUM('WACC & CPI'!V41,'WACC & CPI'!V46,'WACC & CPI'!V51)\n*(SUM(V$50:V$51)=0)","v":-504.33249641697444},{"$f":"-Inputs!W84*SUM('WACC & CPI'!W41,'WACC & CPI'!W46,'WACC & CPI'!W51)\n*(SUM(W$50:W$51)=0)","v":-512.51168413975245}]
[null,null,null,"Less tax depreciation","2.3.1 (3) (b)","n/a","$m",null,{"$f":"-I68\n*(SUM(I$50:I$51)=0)","v":0},0,0,0,0,-373.98371402524327,-412.84322162647709,-447.37990649480355,-453.33938484967479,-469.29785974343514,-487.14095889658552,-500.2921474465914,-510.00876527587002,-519.95462464033017,-534.96225784190835,null,-466.08954624829067,-527.94708889831441,-531.28568961470967,-538.0433561587588,-593.13190579404488,-578.52225600848567,-612.60643252812679,-620.97244475728382,-636.16285125962713,-671.94014548115854]
[null,null,null,"Less pass-through costs",null,null,"$m",null,{"$f":"-Inputs!I338\n*(SUM(I$50:I$51)=0)","v":0},{"$f":"-Inputs!J338\n*(SUM(J$50:J$51)=0)","v":0},{"$f":"-Inputs!K338\n*(SUM(K$50:K$51)=0)","v":0},{"$f":"-Inputs!L338\n*(SUM(L$50:L$51)=0)","v":0},{"$f":"-Inputs!M338\n*(SUM(M$50:M$51)=0)","v":0},{"$f":"-Inputs!N338\n*(SUM(N$50:N$51)=0)","v":-22.283521472515201},{"$f":"-Inputs!O338\n*(SUM(O$50:O$51)=0)","v":-22.898319931415802},{"$f":"-Inputs!P338\n*(SUM(P$50:P$51)=0)","v":-23.444232905358284},{"$f":"-Inputs!Q338\n*(SUM(Q$50:Q$51)=0)","v":-24.003702536039032},{"$f":"-Inputs!R338\n*(SUM(R$50:R$51)=0)","v":-24.577079108510603},{"$f":"-Inputs!S338\n*(SUM(S$50:S$51)=0)","v":-25.068620690680813},{"$f":"-Inputs!T338\n*(SUM(T$50:T$51)=0)","v":-25.569993104494429},{"$f":"-Inputs!U338\n*(SUM(U$50:U$51)=0)","v":-26.081392966584318},{"$f":"-Inputs!V338\n*(SUM(V$50:V$51)=0)","v":-26.603020825916005},{"$f":"-Inputs!W338\n*(SUM(W$50:W$51)=0)","v":-27.135081242434321}]
[null,null,null,"Less recoverable costs","2.3.1 (3) (a)","n/a","$m",null,{"$f":"-SUM(Inputs!I339,'Opex inc'!I11)\n*(SUM(I$50:I$51)=0)","v":0},{"$f":"-SUM(Inputs!J339,'Opex inc'!J11)\n*(SUM(J$50:J$51)=0)","v":0},{"$f":"-SUM(Inputs!K339,'Opex inc'!K11)\n*(SUM(K$50:K$51)=0)","v":0},{"$f":"-SUM(Inputs!L339,'Opex inc'!L11)\n*(SUM(L$50:L$51)=0)","v":0},{"$f":"-SUM(Inputs!M339,'Opex inc'!M11)\n*(SUM(M$50:M$51)=0)","v":0},{"$f":"-SUM(Inputs!N339,'Opex inc'!N11)\n*(SUM(N$50:N$51)=0)","v":-5.1090635100660622},{"$f":"-SUM(Inputs!O339,'Opex inc'!O11)\n*(SUM(O$50:O$51)=0)","v":-7.7659544156820193},{"$f":"-SUM(Inputs!P339,'Opex inc'!P11)\n*(SUM(P$50:P$51)=0)","v":-3.820480402205952},{"$f":"-SUM(Inputs!Q339,'Opex inc'!Q11)\n*(SUM(Q$50:Q$51)=0)","v":-28.577668326054518},{"$f":"-SUM(Inputs!R339,'Opex inc'!R11)\n*(SUM(R$50:R$51)=0)","v":-27.358038915823006},{"$f":"-SUM(Inputs!S339,'Opex inc'!S11)\n*(SUM(S$50:S$51)=0)","v":-2.1397085966016003},{"$f":"-SUM(Inputs!T339,'Opex inc'!T11)\n*(SUM(T$50:T$51)=0)","v":-2.1825027685336322},{"$f":"-SUM(Inputs!U339,'Opex inc'!U11)\n*(SUM(U$50:U$51)=0)","v":-2.2261528239043047},{"$f":"-SUM(Inputs!V339,'Opex inc'!V11)\n*(SUM(V$50:V$51)=0)","v":-2.2706758803823908},{"$f":"-SUM(Inputs!W339,'Opex inc'!W11)\n*(SUM(W$50:W$51)=0)","v":-2.3160893979900385}]
[null,null,null,"Less notional deductible interest","2.3.1 (3) (a)","n/a","$m",null,{"$f":"-I74\n*(SUM(I$50:I$51)=0)","v":0},0,0,0,0,-122.7407882597833,-131.46388138268784,-141.58112000090867,-149.93472634728215,-157.86586987687912,-170.59431274999952,-176.41058674037677,-184.5565246294934,-192.46951554628166,-200.83003931892378]
[null,null,null,"Less term credit spread differential",null,null,"$m",null,{"$f":"-I79\n*(SUM(I$50:I$51)=0)","v":0},0,0,0,0,-3.1636214615279901,-3.3980926768772655,-3.6279655648329938,-3.8306321180308349,-4.087744275025643,-4.3185365116507066,-4.4922986742989881,-4.692154844883758,-4.8946815742250491,-5.129276860322336]
[null,null,null,"Profit before tax exclusive of tax",null,null,"$m",null,{"$f":"SUM(I33:I45)","v":0},{"$f":"SUM(J33:J45)","v":0},0,0,0,59.617275014525568,51.84453829907261,42.040320523043746,59.927361265705585,78.115857748482597,77.291899129425531,83.133321392428584,91.022512205026061,103.43189938489346,120.33887603286172]
[null,null,null,"Profit before tax inclusive of tax","2.3.1 (2)","n/a","$m",null,{"$f":"I46/(1-Inputs!I45*I60)","v":0},{"$f":"J46/(1-Inputs!J45*J60)","v":0},{"$f":"K46/(1-Inputs!K45*K60)","v":0},{"$f":"L46/(1-Inputs!L45*L60)","v":0},{"$f":"M46/(1-Inputs!M45*M60)","v":0},{"$f":"N46/(1-Inputs!N45*N60)","v":82.917112059862745},{"$f":"O46/(1-Inputs!O45*O60)","v":72.106606529544678},{"$f":"P46/(1-Inputs!P45*P60)","v":58.470669231232833},{"$f":"Q46/(1-Inputs!Q45*Q60)","v":83.348387330848411},{"$f":"R46/(1-Inputs!R45*R60)","v":108.64537718312508},{"$f":"S46/(1-Inputs!S45*S60)","v":107.49939610411067},{"$f":"T46/(1-Inputs!T45*T60)","v":115.62378394727175},{"$f":"U46/(1-Inputs!U45*U60)","v":126.5962565822656},{"$f":"V46/(1-Inputs!V45*V60)","v":143.85552492582187},{"$f":"W46/(1-Inputs!W45*W60)","v":167.37014676943184}]
[null,null,null,"Forecast tax allowance",null,null,"$m",null,{"$f":"I47*Inputs!I45*I60","v":0},{"$f":"J47*Inputs!J45*J60","v":0},{"$f":"K47*Inputs!K45*K60","v":0},{"$f":"L47*Inputs!L45*L60","v":0},{"$f":"M47*Inputs!M45*M60","v":0},{"$f":"N47*Inputs!N45*N60","v":23.299837045337174},{"$f":"O47*Inputs!O45*O60","v":20.26206823047206},{"$f":"P47*Inputs!P45*P60","v":16.430348708189083},{"$f":"Q47*Inputs!Q45*Q60","v":23.421026065142822},{"$f":"R47*Inputs!R45*R60","v":30.529519434642481},{"$f":"S47*Inputs!S45*S60","v":30.207496974685142},{"$f":"T47*Inputs!T45*T60","v":32.490462554843148},{"$f":"U47*Inputs!U45*U60","v":35.573744377239528},{"$f":"V47*Inputs!V45*V60","v":40.423625540928398},{"$f":"W47*Inputs!W45*W60","v":47.031270736570121}]
[]
[null,null,null,"Actual revenue received",null,null,"$m",null,{"$f":"Inputs!I331","v":787.95826113112298},{"$f":"Inputs!J331","v":791.85940120000009},{"$f":"Inputs!K331","v":824.96859761147573},{"$f":"Inputs!L331","v":825.3158680395976},{"$f":"Inputs!M331","v":0},{"$f":"Inputs!N331","v":0},{"$f":"Inputs!O331","v":0},{"$f":"Inputs!P331","v":0},{"$f":"Inputs!Q331","v":0},{"$f":"Inputs!R331","v":0},{"$f":"Inputs!S331","v":0},{"$f":"Inputs!T331","v":0},{"$f":"Inputs!U331","v":0},{"$f":"Inputs!V331","v":0},{"$f":"Inputs!W331","v":0}]
[null,null,null,"Forecast SMAR (if already fixed in an IPP)",null,null,"$m",null,{"$f":"Inputs!I334*(I50=0)*(OR(Inputs!$H$13<>\"Yes\",I4<>\"RCP4\"))","v":0},{"$f":"Inputs!J334*(J50=0)*(OR(Inputs!$H$13<>\"Yes\",J4<>\"RCP4\"))","v":0},{"$f":"Inputs!K334*(K50=0)*(OR(Inputs!$H$13<>\"Yes\",K4<>\"RCP4\"))","v":0},{"$f":"Inputs!L334*(L50=0)*(OR(Inputs!$H$13<>\"Yes\",L4<>\"RCP4\"))","v":0},{"$f":"Inputs!M334*(M50=0)*(OR(Inputs!$H$13<>\"Yes\",M4<>\"RCP4\"))","v":840.17793069256095},{"$f":"Inputs!N334*(N50=0)*(OR(Inputs!$H$13<>\"Yes\",N4<>\"RCP4\"))","v":0},{"$f":"Inputs!O334*(O50=0)*(OR(Inputs!$H$13<>\"Yes\",O4<>\"RCP4\"))","v":0},{"$f":"Inputs!P334*(P50=0)*(OR(Inputs!$H$13<>\"Yes\",P4<>\"RCP4\"))","v":0},{"$f":"Inputs!Q334*(Q50=0)*(OR(Inputs!$H$13<>\"Yes\",Q4<>\"RCP4\"))","v":0},{"$f":"Inputs!R334*(R50=0)*(OR(Inputs!$H$13<>\"Yes\",R4<>\"RCP4\"))","v":0},{"$f":"Inputs!S334*(S50=0)*(OR(Inputs!$H$13<>\"Yes\",S4<>\"RCP4\"))","v":0},{"$f":"Inputs!T334*(T50=0)*(OR(Inputs!$H$13<>\"Yes\",T4<>\"RCP4\"))","v":0},{"$f":"Inputs!U334*(U50=0)*(OR(Inputs!$H$13<>\"Yes\",U4<>\"RCP4\"))","v":0},{"$f":"Inputs!V334*(V50=0)*(OR(Inputs!$H$13<>\"Yes\",V4<>\"RCP4\"))","v":0},{"$f":"Inputs!W334*(W50=0)*(OR(Inputs!$H$13<>\"Yes\",W4<>\"RCP4\"))","v":0}]
[null,null,null,"Forecast MAR (excluding EV adjustment)",null,null,"$m",null,{"$f":"SUM(I33:I39,I48)","v":0},0,0,0,0,1031.3026417331575,1085.2216551656718,1119.1185457927959,1188.0513007538632,1229.4604225688415,1258.8807185570124,1296.6194669628221,1346.4771188412285,1394.3805398099316,1450.2545755707631]
[]
[null,null,"Forecast tax allowance timing adjustment"]
[null,null,"Note: To represent profit before tax and forecast tax allowance in mid-year cashflow timing terms."]
[]
[null,null,null,"Prescribed vanilla WACC",null,null,"%",null,{"$f":"'WACC & CPI'!I23*(I4=\"RCP3\")\n+'WACC & CPI'!I59*(I4<>\"RCP3\")","v":4.5699999999999998E-2},{"$f":"'WACC & CPI'!J23*(J4=\"RCP3\")\n+'WACC & CPI'!J59*(J4<>\"RCP3\")","v":4.5699999999999998E-2},{"$f":"'WACC & CPI'!K23*(K4=\"RCP3\")\n+'WACC & CPI'!K59*(K4<>\"RCP3\")","v":4.5699999999999998E-2},{"$f":"'WACC & CPI'!L23*(L4=\"RCP3\")\n+'WACC & CPI'!L59*(L4<>\"RCP3\")","v":4.5699999999999998E-2},{"$f":"'WACC & CPI'!M23*(M4=\"RCP3\")\n+'WACC & CPI'!M59*(M4<>\"RCP3\")","v":4.5699999999999998E-2},{"$f":"'WACC & CPI'!N23*(N4=\"RCP3\")\n+'WACC & CPI'!N59*(N4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!O23*(O4=\"RCP3\")\n+'WACC & CPI'!O59*(O4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!P23*(P4=\"RCP3\")\n+'WACC & CPI'!P59*(P4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!Q23*(Q4=\"RCP3\")\n+'WACC & CPI'!Q59*(Q4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!R23*(R4=\"RCP3\")\n+'WACC & CPI'!R59*(R4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!S23*(S4=\"RCP3\")\n+'WACC & CPI'!S59*(S4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!T23*(T4=\"RCP3\")\n+'WACC & CPI'!T59*(T4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!U23*(U4=\"RCP3\")\n+'WACC & CPI'!U59*(U4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!V23*(V4=\"RCP3\")\n+'WACC & CPI'!V59*(V4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!W23*(W4=\"RCP3\")\n+'WACC & CPI'!W59*(W4<>\"RCP3\")","v":7.0999999999999952E-2}]
[null,null,null,"Year-end factor applied to forecast tax",null,null,"scalar",null,{"$f":"Inputs!I$309/Inputs!I$307","v":0.49863013698630138},{"$f":"Inputs!J$309/Inputs!J$307","v":0.49863013698630138},{"$f":"Inputs!K$309/Inputs!K$307","v":0.49863013698630138},{"$f":"Inputs!L$309/Inputs!L$307","v":0.49863013698630138},{"$f":"Inputs!M$309/Inputs!M$307","v":0.49863013698630138},{"$f":"Inputs!N$309/Inputs!N$307","v":0.49863013698630138},{"$f":"Inputs!O$309/Inputs!O$307","v":0.49863013698630138},{"$f":"Inputs!P$309/Inputs!P$307","v":0.49863013698630138},{"$f":"Inputs!Q$309/Inputs!Q$307","v":0.49863013698630138},{"$f":"Inputs!R$309/Inputs!R$307","v":0.49863013698630138},{"$f":"Inputs!S$309/Inputs!S$307","v":0.49863013698630138},{"$f":"Inputs!T$309/Inputs!T$307","v":0.49863013698630138},{"$f":"Inputs!U$309/Inputs!U$307","v":0.49863013698630138},{"$f":"Inputs!V$309/Inputs!V$307","v":0.49863013698630138},{"$f":"Inputs!W$309/Inputs!W$307","v":0.49863013698630138}]
[null,null,null,"Revenue date factor applied to all building blocks",null,null,"scalar",null,{"$f":"Inputs!I308/Inputs!I307","v":0.44657534246575342},{"$f":"Inputs!J308/Inputs!J307","v":0.44657534246575342},{"$f":"Inputs!K308/Inputs!K307","v":0.44657534246575342},{"$f":"Inputs!L308/Inputs!L307","v":0.44657534246575342},{"$f":"Inputs!M308/Inputs!M307","v":0.44657534246575342},{"$f":"Inputs!N308/Inputs!N307","v":0.44657534246575342},{"$f":"Inputs!O308/Inputs!O307","v":0.44657534246575342},{"$f":"Inputs!P308/Inputs!P307","v":0.44657534246575342},{"$f":"Inputs!Q308/Inputs!Q307","v":0.44657534246575342},{"$f":"Inputs!R308/Inputs!R307","v":0.44657534246575342},{"$f":"Inputs!S308/Inputs!S307","v":0.44657534246575342},{"$f":"Inputs!T308/Inputs!T307","v":0.44657534246575342},{"$f":"Inputs!U308/Inputs!U307","v":0.44657534246575342},{"$f":"Inputs!V308/Inputs!V307","v":0.44657534246575342},{"$f":"Inputs!W308/Inputs!W307","v":0.44657534246575342}]
[null,null,null,"Forecast tax allowance timing adjustment",null,null,"scalar",null,{"$f":"(1+I57)^I58/(1+I57)^I59","v":1.0023288550727552},1.0023288550727552,1.0023288550727552,1.0023288550727552,1.0023288550727552,1.0035769657929015,1.0035769657929015,1.0035769657929015,1.0035769657929015,1.0035769657929015,1.0035769657929015,1.0035769657929015,1.0035769657929015,1.0035769657929015,1.0035769657929015]
[]
[null,null,"Tax depreciation"]
[]
[null,null,null,"Existing asset tax depreciation",null,null,"$m",null,{"$f":"SUM(Inputs!I364:I365)","v":306.36157957891811},{"$f":"SUM(Inputs!J364:J365)","v":300.36672214374187},{"$f":"SUM(Inputs!K364:K365)","v":300.67560568146246},{"$f":"SUM(Inputs!L364:L365)","v":320.09358207524974},{"$f":"SUM(Inputs!M364:M365)","v":281.39068865875083},{"$f":"SUM(Inputs!N364:N365)","v":270.21541767523269},{"$f":"SUM(Inputs!O364:O365)","v":250.93678631795672},{"$f":"SUM(Inputs!P364:P365)","v":237.04893683451792},{"$f":"SUM(Inputs!Q364:Q365)","v":222.94496146096492},{"$f":"SUM(Inputs!R364:R365)","v":209.50905095619382},{"$f":"SUM(Inputs!S364:S365)","v":199.36379719547435},{"$f":"SUM(Inputs!T364:T365)","v":192.61270960824254},{"$f":"SUM(Inputs!U364:U365)","v":185.50568349774645},{"$f":"SUM(Inputs!V364:V365)","v":178.89923774778481},{"$f":"SUM(Inputs!W364:W365)","v":173.80487375177287}]
[null,null,null,"New asset tax depreciation",null,null,"$m",null,{"$f":"Tax!I138","v":0},{"$f":"Tax!J138","v":0},{"$f":"Tax!K138","v":0},{"$f":"Tax!L138","v":0},{"$f":"Tax!M138","v":25.772081489907499},{"$f":"Tax!N138","v":80.451826245797378},{"$f":"Tax!O138","v":137.03429378590596},{"$f":"Tax!P138","v":179.02188028304511},{"$f":"Tax!Q138","v":206.447152748831},{"$f":"Tax!R138","v":236.68910534459292},{"$f":"Tax!S138","v":264.46682118336582},{"$f":"Tax!T138","v":284.33280811208556},{"$f":"Tax!U138","v":300.96205416816053},{"$f":"Tax!V138","v":317.3191073412566},{"$f":"Tax!W138","v":337.40540376921075}]
[null,null,null,"Capitalised lease costs",null,null,"$m",null,{"$f":"Inputs!I366","v":9.8568077447999993},{"$f":"Inputs!J366","v":9.8568077447999993},{"$f":"Inputs!K366","v":12.579336258393319},{"$f":"Inputs!L366","v":11.230053},{"$f":"Inputs!M366","v":11.828282036633119},{"$f":"Inputs!N366","v":11.316470104213245},{"$f":"Inputs!O366","v":12.872141522614406},{"$f":"Inputs!P366","v":19.309089377240532},{"$f":"Inputs!Q366","v":11.947270639878893},{"$f":"Inputs!R366","v":11.099703442648385},{"$f":"Inputs!S366","v":11.310340517745342},{"$f":"Inputs!T366","v":11.346629726263322},{"$f":"Inputs!U366","v":11.541027609963063},{"$f":"Inputs!V366","v":11.736279551288836},{"$f":"Inputs!W366","v":11.751980320924805}]
[null,null,null,"Tax write-offs",null,null,"$m",null,{"$f":"Inputs!I367","v":12.32663794999951},{"$f":"Inputs!J367","v":13.084526213000192},{"$f":"Inputs!K367","v":7.8814378170000081},{"$f":"Inputs!L367","v":23.020015799999946},{"$f":"Inputs!M367","v":13.231213430133581},{"$f":"Inputs!N367","v":12},{"$f":"Inputs!O367","v":12},{"$f":"Inputs!P367","v":12},{"$f":"Inputs!Q367","v":12},{"$f":"Inputs!R367","v":12},{"$f":"Inputs!S367","v":12},{"$f":"Inputs!T367","v":12},{"$f":"Inputs!U367","v":12},{"$f":"Inputs!V367","v":12},{"$f":"Inputs!W367","v":12}]
[null,null,null,"Total tax depreciation","2.3.1 (3) (b)","n/a","$m",null,{"$f":"SUM(I64:I67)","v":328.54502527371761},323.30805610154204,321.13637975685577,354.34365087524969,332.2222656154251,373.98371402524327,412.84322162647709,447.37990649480355,453.33938484967479,469.29785974343514,487.14095889658552,500.2921474465914,510.00876527587002,519.95462464033017,534.96225784190835]
[]
[null,null,"Notional deductible interest"]
[]
[null,null,null,"Opening RAB",null,null,"$m",null,{"$f":"RAB!I9","v":4863.1110816469754},{"$f":"RAB!J9","v":4887.5890906366558},{"$f":"RAB!K9","v":4905.3519660336524},{"$f":"RAB!L9","v":4978.0005136354857},{"$f":"RAB!M9","v":5050.2220150076246},{"$f":"RAB!N9","v":5215.4664850762001},{"$f":"RAB!O9","v":5586.1256642597036},{"$f":"RAB!P9","v":6016.0244752659419},{"$f":"RAB!Q9","v":6370.983527971538},{"$f":"RAB!R9","v":6707.9914114421317},{"$f":"RAB!S9","v":7248.8447671453869},{"$f":"RAB!T9","v":7495.9882187633548},{"$f":"RAB!U9","v":7842.1230827523332},{"$f":"RAB!V9","v":8178.3596305890069},{"$f":"RAB!W9","v":8533.6126165940259}]
[null,null,null,"Proportion of opening RAB funded by debt",null,null,"$m",null,{"$f":"I72*Inputs!I26","v":2042.5066542917295},{"$f":"J72*Inputs!J26","v":2052.7874180673953},{"$f":"K72*Inputs!K26","v":2060.247825734134},{"$f":"L72*Inputs!L26","v":2090.7602157269039},{"$f":"M72*Inputs!M26","v":2121.0932463032022},{"$f":"N72*Inputs!N26","v":2138.3412588812421},{"$f":"O72*Inputs!O26","v":2290.3115223464783},{"$f":"P72*Inputs!P26","v":2466.5700348590362},{"$f":"Q72*Inputs!Q26","v":2612.1032464683303},{"$f":"R72*Inputs!R26","v":2750.276478691274},{"$f":"S72*Inputs!S26","v":2972.0263545296084},{"$f":"T72*Inputs!T26","v":3073.3551696929753},{"$f":"U72*Inputs!U26","v":3215.2704639284566},{"$f":"V72*Inputs!V26","v":3353.1274485414924},{"$f":"W72*Inputs!W26","v":3498.7811728035504}]
[null,null,null,"Notional interest","2.3.1 (4)","n/a","$m",null,{"$f":"I73*'WACC & CPI'!I18","v":59.641194305318507},{"$f":"J73*'WACC & CPI'!J18","v":59.941392607567948},{"$f":"K73*'WACC & CPI'!K18","v":60.159236511436724},{"$f":"L73*'WACC & CPI'!L18","v":61.050198299225599},{"$f":"M73*'WACC & CPI'!M18","v":61.93592279205351},{"$f":"N73*'WACC & CPI'!N18","v":122.7407882597833},{"$f":"O73*'WACC & CPI'!O18","v":131.46388138268784},{"$f":"P73*'WACC & CPI'!P18","v":141.58112000090867},{"$f":"Q73*'WACC & CPI'!Q18","v":149.93472634728215},{"$f":"R73*'WACC & CPI'!R18","v":157.86586987687912},{"$f":"S73*'WACC & CPI'!S18","v":170.59431274999952},{"$f":"T73*'WACC & CPI'!T18","v":176.41058674037677},{"$f":"U73*'WACC & CPI'!U18","v":184.5565246294934},{"$f":"V73*'WACC & CPI'!V18","v":192.46951554628166},{"$f":"W73*'WACC & CPI'!W18","v":200.83003931892378}]
[]
[null,null,"Term credit spread differential"]
[null,null,"Note: Forecast TCSD is derived from the TCSD factor (A/B*C) multiplied by average RAB."]
[]
[null,null,null,"Term credit spread differential","2.3.1 (4)","n/a","$m",null,{"$f":"MAX(Inputs!I336,\nInputs!I337*AVERAGE(RAB!I9,RAB!I14))","v":4.103640050600589},{"$f":"MAX(Inputs!J336,\nInputs!J337*AVERAGE(RAB!J9,RAB!J14))","v":3.1867651585539765},{"$f":"MAX(Inputs!K336,\nInputs!K337*AVERAGE(RAB!K9,RAB!K14))","v":3.0247439666530678},{"$f":"MAX(Inputs!L336,\nInputs!L337*AVERAGE(RAB!L9,RAB!L14))","v":2.5360516328984106},{"$f":"MAX(Inputs!M336,\nInputs!M337*AVERAGE(RAB!M9,RAB!M14))","v":2.5961097860276805},{"$f":"MAX(Inputs!N336,\nInputs!N337*AVERAGE(RAB!N9,RAB!N14))","v":3.1636214615279901},{"$f":"MAX(Inputs!O336,\nInputs!O337*AVERAGE(RAB!O9,RAB!O14))","v":3.3980926768772655},{"$f":"MAX(Inputs!P336,\nInputs!P337*AVERAGE(RAB!P9,RAB!P14))","v":3.6279655648329938},{"$f":"MAX(Inputs!Q336,\nInputs!Q337*AVERAGE(RAB!Q9,RAB!Q14))","v":3.8306321180308349},{"$f":"MAX(Inputs!R336,\nInputs!R337*AVERAGE(RAB!R9,RAB!R14))","v":4.087744275025643},{"$f":"MAX(Inputs!S336,\nInputs!S337*AVERAGE(RAB!S9,RAB!S14))","v":4.3185365116507066},{"$f":"MAX(Inputs!T336,\nInputs!T337*AVERAGE(RAB!T9,RAB!T14))","v":4.4922986742989881},{"$f":"MAX(Inputs!U336,\nInputs!U337*AVERAGE(RAB!U9,RAB!U14))","v":4.692154844883758},{"$f":"MAX(Inputs!V336,\nInputs!V337*AVERAGE(RAB!V9,RAB!V14))","v":4.8946815742250491},{"$f":"MAX(Inputs!W336,\nInputs!W337*AVERAGE(RAB!W9,RAB!W14))","v":5.129276860322336}]
[]
[null,"Tax depreciation - supporting calculations"]
[null,"Note: Tax depreciation on new assets."]
[]
[null,null,"New asset tax commissioning"]
[]
[null,null,null,"Buildings",null,null,"$m",null,null,null,null,null,{"$f":"Inputs!M438","v":16.038468639999998},{"$f":"Inputs!N438","v":11.751085400399999},{"$f":"Inputs!O438","v":3.1818306516756492},{"$f":"Inputs!P438","v":5.3450577003999999},{"$f":"Inputs!Q438","v":4.5237598804000001},{"$f":"Inputs!R438","v":7.5993578196000007},{"$f":"Inputs!S438","v":1.9428920000000001},{"$f":"Inputs!T438","v":3.3679929999999998},{"$f":"Inputs!U438","v":3.8771879999999999},{"$f":"Inputs!V438","v":2.6953550000000002},{"$f":"Inputs!W438","v":7.2248330000000003}]
[null,null,null,"Communications",null,null,"$m",null,null,null,null,null,{"$f":"Inputs!M439","v":4.4700140000000008},{"$f":"Inputs!N439","v":8.5869009999999992},{"$f":"Inputs!O439","v":6.2245424212764906},{"$f":"Inputs!P439","v":4.300514999999999},{"$f":"Inputs!Q439","v":6.0764189999999996},{"$f":"Inputs!R439","v":9.3134589999999999},{"$f":"Inputs!S439","v":6.3619050000000001},{"$f":"Inputs!T439","v":4.8333630000000003},{"$f":"Inputs!U439","v":9.0427809999999997},{"$f":"Inputs!V439","v":5.6207859999999998},{"$f":"Inputs!W439","v":7.5253139999999998}]
[null,null,null,"Easements",null,null,"$m",null,null,null,null,null,{"$f":"Inputs!M440","v":1},{"$f":"Inputs!N440","v":2.0816850000000011},{"$f":"Inputs!O440","v":0},{"$f":"Inputs!P440","v":0},{"$f":"Inputs!Q440","v":0},{"$f":"Inputs!R440","v":5.6654730000000004},{"$f":"Inputs!S440","v":0},{"$f":"Inputs!T440","v":0},{"$f":"Inputs!U440","v":0},{"$f":"Inputs!V440","v":0},{"$f":"Inputs!W440","v":0}]
[null,null,null,"Furniture and fittings",null,null,"$m",null,null,null,null,null,{"$f":"Inputs!M441","v":2.1865019999999999},{"$f":"Inputs!N441","v":1.6464019999999999},{"$f":"Inputs!O441","v":13.009814432678741},{"$f":"Inputs!P441","v":1.870854},{"$f":"Inputs!Q441","v":1.9082619999999997},{"$f":"Inputs!R441","v":1.9464279999999967},{"$f":"Inputs!S441","v":1.9853559999999997},{"$f":"Inputs!T441","v":2.0250620000000001},{"$f":"Inputs!U441","v":1.6631810000000002},{"$f":"Inputs!V441","v":2.5092569999999998},{"$f":"Inputs!W441","v":2.1490119999999999}]
[null,null,null,"HVDC cables",null,null,"$m",null,null,null,null,null,{"$f":"Inputs!M442","v":1.166156},{"$f":"Inputs!N442","v":1.440464},{"$f":"Inputs!O442","v":0},{"$f":"Inputs!P442","v":0},{"$f":"Inputs!Q442","v":98.508341000000001},{"$f":"Inputs!R442","v":2.8934869999999964},{"$f":"Inputs!S442","v":0},{"$f":"Inputs!T442","v":0},{"$f":"Inputs!U442","v":0},{"$f":"Inputs!V442","v":0},{"$f":"Inputs!W442","v":0}]
[null,null,null,"HVDC lines",null,null,"$m",null,null,null,null,null,{"$f":"Inputs!M443","v":0},{"$f":"Inputs!N443","v":0},{"$f":"Inputs!O443","v":0},{"$f":"Inputs!P443","v":0},{"$f":"Inputs!Q443","v":0},{"$f":"Inputs!R443","v":0},{"$f":"Inputs!S443","v":0},{"$f":"Inputs!T443","v":0},{"$f":"Inputs!U443","v":0},{"$f":"Inputs!V443","v":0},{"$f":"Inputs!W443","v":0}]
[null,null,null,"HVDC stations",null,null,"$m",null,null,null,null,null,{"$f":"Inputs!M444","v":25.353794000000001},{"$f":"Inputs!N444","v":28.809834000000002},{"$f":"Inputs!O444","v":26.098994095949131},{"$f":"Inputs!P444","v":32.667898000000001},{"$f":"Inputs!Q444","v":12.251950000000001},{"$f":"Inputs!R444","v":13.941426},{"$f":"Inputs!S444","v":24.246441000000001},{"$f":"Inputs!T444","v":25.361143999999999},{"$f":"Inputs!U444","v":26.022103999999999},{"$f":"Inputs!V444","v":25.527318999999999},{"$f":"Inputs!W444","v":25.927574}]
[null,null,null,"ICT",null,null,"$m",null,null,null,null,null,{"$f":"Inputs!M445","v":37.435626374999998},{"$f":"Inputs!N445","v":59.736611113099997},{"$f":"Inputs!O445","v":61.557059661369095},{"$f":"Inputs!P445","v":45.909730079999996},{"$f":"Inputs!Q445","v":23.021842352799997},{"$f":"Inputs!R445","v":14.054351920000002},{"$f":"Inputs!S445","v":41.956045514999992},{"$f":"Inputs!T445","v":18.975191079999998},{"$f":"Inputs!U445","v":15.33237984},{"$f":"Inputs!V445","v":24.446145400000002},{"$f":"Inputs!W445","v":20.453291}]
[null,null,null,"Intangible assets",null,null,"$m",null,null,null,null,null,{"$f":"Inputs!M446","v":0},{"$f":"Inputs!N446","v":0},{"$f":"Inputs!O446","v":0},{"$f":"Inputs!P446","v":0},{"$f":"Inputs!Q446","v":0},{"$f":"Inputs!R446","v":0},{"$f":"Inputs!S446","v":0},{"$f":"Inputs!T446","v":0},{"$f":"Inputs!U446","v":0},{"$f":"Inputs!V446","v":0},{"$f":"Inputs!W446","v":0}]
[null,null,null,"Land",null,null,"$m",null,null,null,null,null,{"$f":"Inputs!M447","v":0},{"$f":"Inputs!N447","v":0},{"$f":"Inputs!O447","v":0},{"$f":"Inputs!P447","v":0},{"$f":"Inputs!Q447","v":0},{"$f":"Inputs!R447","v":0},{"$f":"Inputs!S447","v":0},{"$f":"Inputs!T447","v":0},{"$f":"Inputs!U447","v":0},{"$f":"Inputs!V447","v":0},{"$f":"Inputs!W447","v":0}]
[null,null,null,"Other assets",null,null,"$m",null,null,null,null,null,{"$f":"Inputs!M448","v":0},{"$f":"Inputs!N448","v":0},{"$f":"Inputs!O448","v":0},{"$f":"Inputs!P448","v":0},{"$f":"Inputs!Q448","v":0},{"$f":"Inputs!R448","v":0},{"$f":"Inputs!S448","v":0.40900399999999998},{"$f":"Inputs!T448","v":0.40426200000000001},{"$f":"Inputs!U448","v":0.21209500000000001},{"$f":"Inputs!V448","v":0},{"$f":"Inputs!W448","v":0.248255}]
[null,null,null,"Software",null,null,"$m",null,null,null,null,null,{"$f":"Inputs!M449","v":10.001393739999997},{"$f":"Inputs!N449","v":2.2996262399999967},{"$f":"Inputs!O449","v":5.486558095368391},{"$f":"Inputs!P449","v":-0.26990160000000241},{"$f":"Inputs!Q449","v":16.481438870000002},{"$f":"Inputs!R449","v":7.206544318399998},{"$f":"Inputs!S449","v":22.775798999999999},{"$f":"Inputs!T449","v":30.608675999999999},{"$f":"Inputs!U449","v":31.146932999999997},{"$f":"Inputs!V449","v":31.785005000000005},{"$f":"Inputs!W449","v":32.553452999999998}]
[null,null,null,"Substations",null,null,"$m",null,null,null,null,null,{"$f":"Inputs!M450","v":176.98831780500001},{"$f":"Inputs!N450","v":254.20977844162027},{"$f":"Inputs!O450","v":314.35939798319419},{"$f":"Inputs!P450","v":203.83414036237474},{"$f":"Inputs!Q450","v":179.43269550327307},{"$f":"Inputs!R450","v":245.89924821747269},{"$f":"Inputs!S450","v":157.51013126978998},{"$f":"Inputs!T450","v":277.61308436000002},{"$f":"Inputs!U450","v":263.06371481999997},{"$f":"Inputs!V450","v":263.56340925000001},{"$f":"Inputs!W450","v":283.71899882999998}]
[null,null,null,"Tower painting",null,null,"$m",null,null,null,null,null,{"$f":"Inputs!M451","v":49.059967999999998},{"$f":"Inputs!N451","v":3.2092390000000002},{"$f":"Inputs!O451","v":4.3282984879380848},{"$f":"Inputs!P451","v":4.4413280000000004},{"$f":"Inputs!Q451","v":4.3704450000000001},{"$f":"Inputs!R451","v":4.149489},{"$f":"Inputs!S451","v":80.212112000000005},{"$f":"Inputs!T451","v":83.966594999999998},{"$f":"Inputs!U451","v":86.075148999999996},{"$f":"Inputs!V451","v":87.679978000000006},{"$f":"Inputs!W451","v":89.919978}]
[null,null,null,"Transmission lines",null,null,"$m",null,null,null,null,null,{"$f":"Inputs!M452","v":101.40393428},{"$f":"Inputs!N452","v":151.83737755000001},{"$f":"Inputs!O452","v":161.08255817147702},{"$f":"Inputs!P452","v":219.35694932000001},{"$f":"Inputs!Q452","v":159.12898896999999},{"$f":"Inputs!R452","v":388.32267882000002},{"$f":"Inputs!S452","v":104.01212756},{"$f":"Inputs!T452","v":106.66336154999999},{"$f":"Inputs!U452","v":110.17956143000001},{"$f":"Inputs!V452","v":120.74263123},{"$f":"Inputs!W452","v":190.33871746}]
[null,null,null,"Total new asset tax commissioning",null,null,"$m",null,null,null,null,null,{"$f":"SUM(M86:M100)","v":425.10417483999998},525.60900374512028,595.32905400092682,517.4565708627747,505.70414257647315,700.99194309547272,441.41181334478995,553.81873199000006,546.61508708999997,564.56988588000002,660.05942628999992]
[]
[null,null,"New asset tax depreciation rate"]
[]
[null,null,null,"Buildings",null,null,"%",{"$f":"Inputs!H394","v":0}]
[null,null,null,"Communications",null,null,"%",{"$f":"Inputs!H395","v":0.3}]
[null,null,null,"Easements",null,null,"%",{"$f":"Inputs!H396","v":0}]
[null,null,null,"Furniture and fittings",null,null,"%",{"$f":"Inputs!H397","v":0.17}]
[null,null,null,"HVDC cables",null,null,"%",{"$f":"Inputs!H398","v":0.1}]
[null,null,null,"HVDC lines",null,null,"%",{"$f":"Inputs!H399","v":0.1}]
[null,null,null,"HVDC stations",null,null,"%",{"$f":"Inputs!H400","v":0.09}]
[null,null,null,"ICT",null,null,"%",{"$f":"Inputs!H401","v":0.45}]
[null,null,null,"Intangible assets",null,null,"%",{"$f":"Inputs!H402","v":0.5}]
[null,null,null,"Land",null,null,"%",{"$f":"Inputs!H403","v":0}]
[null,null,null,"Other assets",null,null,"%",{"$f":"Inputs!H404","v":0.33}]
[null,null,null,"Software",null,null,"%",{"$f":"Inputs!H405","v":0.5}]
[null,null,null,"Substations",null,null,"%",{"$f":"Inputs!H406","v":9.2999999999999999E-2}]
[null,null,null,"Tower painting",null,null,"%",{"$f":"Inputs!H407","v":0}]
[null,null,null,"Transmission lines",null,null,"%",{"$f":"Inputs!H408","v":0.09}]
[]
[null,null,"New asset tax depreciation"]
[]
[null,null,null,"Buildings",null,null,"$m",null,null,null,null,null,{"$f":"(SUM(Tax!$I86:L86)-SUM($I123:L123))*$H105\n+Tax!M86*$H105/2","v":0},{"$f":"(SUM(Tax!$I86:M86)-SUM($I123:M123))*$H105\n+Tax!N86*$H105/2","v":0},{"$f":"(SUM(Tax!$I86:N86)-SUM($I123:N123))*$H105\n+Tax!O86*$H105/2","v":0},{"$f":"(SUM(Tax!$I86:O86)-SUM($I123:O123))*$H105\n+Tax!P86*$H105/2","v":0},{"$f":"(SUM(Tax!$I86:P86)-SUM($I123:P123))*$H105\n+Tax!Q86*$H105/2","v":0},{"$f":"(SUM(Tax!$I86:Q86)-SUM($I123:Q123))*$H105\n+Tax!R86*$H105/2","v":0},{"$f":"(SUM(Tax!$I86:R86)-SUM($I123:R123))*$H105\n+Tax!S86*$H105/2","v":0},{"$f":"(SUM(Tax!$I86:S86)-SUM($I123:S123))*$H105\n+Tax!T86*$H105/2","v":0},{"$f":"(SUM(Tax!$I86:T86)-SUM($I123:T123))*$H105\n+Tax!U86*$H105/2","v":0},{"$f":"(SUM(Tax!$I86:U86)-SUM($I123:U123))*$H105\n+Tax!V86*$H105/2","v":0},{"$f":"(SUM(Tax!$I86:V86)-SUM($I123:V123))*$H105\n+Tax!W86*$H105/2","v":0}]
[null,null,null,"Communications",null,null,"$m",null,null,null,null,null,{"$f":"(SUM(Tax!$I87:L87)-SUM($I124:L124))*$H106\n+Tax!M87*$H106/2","v":0.6705021000000001},{"$f":"(SUM(Tax!$I87:M87)-SUM($I124:M124))*$H106\n+Tax!N87*$H106/2","v":2.4278887199999999},{"$f":"(SUM(Tax!$I87:N87)-SUM($I124:N124))*$H106\n+Tax!O87*$H106/2","v":3.9212386171914737},{"$f":"(SUM(Tax!$I87:O87)-SUM($I124:O124))*$H106\n+Tax!P87*$H106/2","v":4.3236256452255049},{"$f":"(SUM(Tax!$I87:P87)-SUM($I124:P124))*$H106\n+Tax!Q87*$H106/2","v":4.5830780516578535},{"$f":"(SUM(Tax!$I87:Q87)-SUM($I124:Q124))*$H106\n+Tax!R87*$H106/2","v":5.5166363361604978},{"$f":"(SUM(Tax!$I87:R87)-SUM($I124:R124))*$H106\n+Tax!S87*$H106/2","v":6.2129500353123479},{"$f":"(SUM(Tax!$I87:S87)-SUM($I124:S124))*$H106\n+Tax!T87*$H106/2","v":6.028355224718644},{"$f":"(SUM(Tax!$I87:T87)-SUM($I124:T124))*$H106\n+Tax!U87*$H106/2","v":6.3012702573030506},{"$f":"(SUM(Tax!$I87:U87)-SUM($I124:U124))*$H106\n+Tax!V87*$H106/2","v":6.6104242301121339},{"$f":"(SUM(Tax!$I87:V87)-SUM($I124:V124))*$H106\n+Tax!W87*$H106/2","v":6.599211961078491}]
[null,null,null,"Easements",null,null,"$m",null,null,null,null,null,{"$f":"(SUM(Tax!$I88:L88)-SUM($I125:L125))*$H107\n+Tax!M88*$H107/2","v":0},{"$f":"(SUM(Tax!$I88:M88)-SUM($I125:M125))*$H107\n+Tax!N88*$H107/2","v":0},{"$f":"(SUM(Tax!$I88:N88)-SUM($I125:N125))*$H107\n+Tax!O88*$H107/2","v":0},{"$f":"(SUM(Tax!$I88:O88)-SUM($I125:O125))*$H107\n+Tax!P88*$H107/2","v":0},{"$f":"(SUM(Tax!$I88:P88)-SUM($I125:P125))*$H107\n+Tax!Q88*$H107/2","v":0},{"$f":"(SUM(Tax!$I88:Q88)-SUM($I125:Q125))*$H107\n+Tax!R88*$H107/2","v":0},{"$f":"(SUM(Tax!$I88:R88)-SUM($I125:R125))*$H107\n+Tax!S88*$H107/2","v":0},{"$f":"(SUM(Tax!$I88:S88)-SUM($I125:S125))*$H107\n+Tax!T88*$H107/2","v":0},{"$f":"(SUM(Tax!$I88:T88)-SUM($I125:T125))*$H107\n+Tax!U88*$H107/2","v":0},{"$f":"(SUM(Tax!$I88:U88)-SUM($I125:U125))*$H107\n+Tax!V88*$H107/2","v":0},{"$f":"(SUM(Tax!$I88:V88)-SUM($I125:V125))*$H107\n+Tax!W88*$H107/2","v":0}]
[null,null,null,"Furniture and fittings",null,null,"$m",null,null,null,null,null,{"$f":"(SUM(Tax!$I89:L89)-SUM($I126:L126))*$H108\n+Tax!M89*$H108/2","v":0.18585267},{"$f":"(SUM(Tax!$I89:M89)-SUM($I126:M126))*$H108\n+Tax!N89*$H108/2","v":0.48005455610000003},{"$f":"(SUM(Tax!$I89:N89)-SUM($I126:N126))*$H108\n+Tax!O89*$H108/2","v":1.6442236783406932},{"$f":"(SUM(Tax!$I89:O89)-SUM($I126:O126))*$H108\n+Tax!P89*$H108/2","v":2.6295624698004683},{"$f":"(SUM(Tax!$I89:P89)-SUM($I126:P126))*$H108\n+Tax!Q89*$H108/2","v":2.503761709934389},{"$f":"(SUM(Tax!$I89:Q89)-SUM($I126:Q126))*$H108\n+Tax!R89*$H108/2","v":2.4057708692455426},{"$f":"(SUM(Tax!$I89:R89)-SUM($I126:R126))*$H108\n+Tax!S89*$H108/2","v":2.3309914614738001},{"$f":"(SUM(Tax!$I89:S89)-SUM($I126:S126))*$H108\n+Tax!T89*$H108/2","v":2.2756084430232537},{"$f":"(SUM(Tax!$I89:T89)-SUM($I126:T126))*$H108\n+Tax!U89*$H108/2","v":2.2022556627093004},{"$f":"(SUM(Tax!$I89:U89)-SUM($I126:U126))*$H108\n+Tax!V89*$H108/2","v":2.1825294300487195},{"$f":"(SUM(Tax!$I89:V89)-SUM($I126:V126))*$H108\n+Tax!W89*$H108/2","v":2.2074522919404367}]
[null,null,null,"HVDC cables",null,null,"$m",null,null,null,null,null,{"$f":"(SUM(Tax!$I90:L90)-SUM($I127:L127))*$H109\n+Tax!M90*$H109/2","v":5.83078E-2},{"$f":"(SUM(Tax!$I90:M90)-SUM($I127:M127))*$H109\n+Tax!N90*$H109/2","v":0.18280802000000002},{"$f":"(SUM(Tax!$I90:N90)-SUM($I127:N127))*$H109\n+Tax!O90*$H109/2","v":0.23655041799999998},{"$f":"(SUM(Tax!$I90:O90)-SUM($I127:O127))*$H109\n+Tax!P90*$H109/2","v":0.21289537620000001},{"$f":"(SUM(Tax!$I90:P90)-SUM($I127:P127))*$H109\n+Tax!Q90*$H109/2","v":5.1170228885800002},{"$f":"(SUM(Tax!$I90:Q90)-SUM($I127:Q127))*$H109\n+Tax!R90*$H109/2","v":9.6754119997219998},{"$f":"(SUM(Tax!$I90:R90)-SUM($I127:R127))*$H109\n+Tax!S90*$H109/2","v":8.8525451497497993},{"$f":"(SUM(Tax!$I90:S90)-SUM($I127:S127))*$H109\n+Tax!T90*$H109/2","v":7.9672906347748214},{"$f":"(SUM(Tax!$I90:T90)-SUM($I127:T127))*$H109\n+Tax!U90*$H109/2","v":7.1705615712973385},{"$f":"(SUM(Tax!$I90:U90)-SUM($I127:U127))*$H109\n+Tax!V90*$H109/2","v":6.4535054141676049},{"$f":"(SUM(Tax!$I90:V90)-SUM($I127:V127))*$H109\n+Tax!W90*$H109/2","v":5.8081548727508441}]
[null,null,null,"HVDC lines",null,null,"$m",null,null,null,null,null,{"$f":"(SUM(Tax!$I91:L91)-SUM($I128:L128))*$H110\n+Tax!M91*$H110/2","v":0},{"$f":"(SUM(Tax!$I91:M91)-SUM($I128:M128))*$H110\n+Tax!N91*$H110/2","v":0},{"$f":"(SUM(Tax!$I91:N91)-SUM($I128:N128))*$H110\n+Tax!O91*$H110/2","v":0},{"$f":"(SUM(Tax!$I91:O91)-SUM($I128:O128))*$H110\n+Tax!P91*$H110/2","v":0},{"$f":"(SUM(Tax!$I91:P91)-SUM($I128:P128))*$H110\n+Tax!Q91*$H110/2","v":0},{"$f":"(SUM(Tax!$I91:Q91)-SUM($I128:Q128))*$H110\n+Tax!R91*$H110/2","v":0},{"$f":"(SUM(Tax!$I91:R91)-SUM($I128:R128))*$H110\n+Tax!S91*$H110/2","v":0},{"$f":"(SUM(Tax!$I91:S91)-SUM($I128:S128))*$H110\n+Tax!T91*$H110/2","v":0},{"$f":"(SUM(Tax!$I91:T91)-SUM($I128:T128))*$H110\n+Tax!U91*$H110/2","v":0},{"$f":"(SUM(Tax!$I91:U91)-SUM($I128:U128))*$H110\n+Tax!V91*$H110/2","v":0},{"$f":"(SUM(Tax!$I91:V91)-SUM($I128:V128))*$H110\n+Tax!W91*$H110/2","v":0}]
[null,null,null,"HVDC stations",null,null,"$m",null,null,null,null,null,{"$f":"(SUM(Tax!$I92:L92)-SUM($I129:L129))*$H111\n+Tax!M92*$H111/2","v":1.1409207299999999},{"$f":"(SUM(Tax!$I92:M92)-SUM($I129:M129))*$H111\n+Tax!N92*$H111/2","v":3.4756011242999998},{"$f":"(SUM(Tax!$I92:N92)-SUM($I129:N129))*$H111\n+Tax!O92*$H111/2","v":5.6336942874307105},{"$f":"(SUM(Tax!$I92:O92)-SUM($I129:O129))*$H111\n+Tax!P92*$H111/2","v":7.771171945879658},{"$f":"(SUM(Tax!$I92:P92)-SUM($I129:P129))*$H111\n+Tax!Q92*$H111/2","v":9.0931596307504883},{"$f":"(SUM(Tax!$I92:Q92)-SUM($I129:Q129))*$H111\n+Tax!R92*$H111/2","v":9.4534771839829439},{"$f":"(SUM(Tax!$I92:R92)-SUM($I129:R129))*$H111\n+Tax!S92*$H111/2","v":10.32111825242448},{"$f":"(SUM(Tax!$I92:S92)-SUM($I129:S129))*$H111\n+Tax!T92*$H111/2","v":11.624558934706277},{"$f":"(SUM(Tax!$I92:T92)-SUM($I129:T129))*$H111\n+Tax!U92*$H111/2","v":12.890594790582712},{"$f":"(SUM(Tax!$I92:U92)-SUM($I129:U129))*$H111\n+Tax!V92*$H111/2","v":14.050165294430267},{"$f":"(SUM(Tax!$I92:V92)-SUM($I129:V129))*$H111\n+Tax!W92*$H111/2","v":15.101120602931543}]
[null,null,null,"ICT",null,null,"$m",null,null,null,null,null,{"$f":"(SUM(Tax!$I93:L93)-SUM($I130:L130))*$H112\n+Tax!M93*$H112/2","v":8.423015934375},{"$f":"(SUM(Tax!$I93:M93)-SUM($I130:M130))*$H112\n+Tax!N93*$H112/2","v":26.496412198728748},{"$f":"(SUM(Tax!$I93:N93)-SUM($I130:N130))*$H112\n+Tax!O93*$H112/2","v":41.864102633556357},{"$f":"(SUM(Tax!$I93:O93)-SUM($I130:O130))*$H112\n+Tax!P93*$H112/2","v":47.205284140264041},{"$f":"(SUM(Tax!$I93:P93)-SUM($I130:P130))*$H112\n+Tax!Q93*$H112/2","v":41.472510074525225},{"$f":"(SUM(Tax!$I93:Q93)-SUM($I130:Q130))*$H112\n+Tax!R93*$H112/2","v":31.152024252368882},{"$f":"(SUM(Tax!$I93:R93)-SUM($I130:R130))*$H112\n+Tax!S93*$H112/2","v":29.735952761677893},{"$f":"(SUM(Tax!$I93:S93)-SUM($I130:S130))*$H112\n+Tax!T93*$H112/2","v":30.064302252797823},{"$f":"(SUM(Tax!$I93:T93)-SUM($I130:T130))*$H112\n+Tax!U93*$H112/2","v":24.254569696038814},{"$f":"(SUM(Tax!$I93:U93)-SUM($I130:U130))*$H112\n+Tax!V93*$H112/2","v":22.290181511821348},{"$f":"(SUM(Tax!$I93:V93)-SUM($I130:V130))*$H112\n+Tax!W93*$H112/2","v":22.361973021501733}]
[null,null,null,"Intangible assets",null,null,"$m",null,null,null,null,null,{"$f":"(SUM(Tax!$I94:L94)-SUM($I131:L131))*$H113\n+Tax!M94*$H113/2","v":0},{"$f":"(SUM(Tax!$I94:M94)-SUM($I131:M131))*$H113\n+Tax!N94*$H113/2","v":0},{"$f":"(SUM(Tax!$I94:N94)-SUM($I131:N131))*$H113\n+Tax!O94*$H113/2","v":0},{"$f":"(SUM(Tax!$I94:O94)-SUM($I131:O131))*$H113\n+Tax!P94*$H113/2","v":0},{"$f":"(SUM(Tax!$I94:P94)-SUM($I131:P131))*$H113\n+Tax!Q94*$H113/2","v":0},{"$f":"(SUM(Tax!$I94:Q94)-SUM($I131:Q131))*$H113\n+Tax!R94*$H113/2","v":0},{"$f":"(SUM(Tax!$I94:R94)-SUM($I131:R131))*$H113\n+Tax!S94*$H113/2","v":0},{"$f":"(SUM(Tax!$I94:S94)-SUM($I131:S131))*$H113\n+Tax!T94*$H113/2","v":0},{"$f":"(SUM(Tax!$I94:T94)-SUM($I131:T131))*$H113\n+Tax!U94*$H113/2","v":0},{"$f":"(SUM(Tax!$I94:U94)-SUM($I131:U131))*$H113\n+Tax!V94*$H113/2","v":0},{"$f":"(SUM(Tax!$I94:V94)-SUM($I131:V131))*$H113\n+Tax!W94*$H113/2","v":0}]
[null,null,null,"Land",null,null,"$m",null,null,null,null,null,{"$f":"(SUM(Tax!$I95:L95)-SUM($I132:L132))*$H114\n+Tax!M95*$H114/2","v":0},{"$f":"(SUM(Tax!$I95:M95)-SUM($I132:M132))*$H114\n+Tax!N95*$H114/2","v":0},{"$f":"(SUM(Tax!$I95:N95)-SUM($I132:N132))*$H114\n+Tax!O95*$H114/2","v":0},{"$f":"(SUM(Tax!$I95:O95)-SUM($I132:O132))*$H114\n+Tax!P95*$H114/2","v":0},{"$f":"(SUM(Tax!$I95:P95)-SUM($I132:P132))*$H114\n+Tax!Q95*$H114/2","v":0},{"$f":"(SUM(Tax!$I95:Q95)-SUM($I132:Q132))*$H114\n+Tax!R95*$H114/2","v":0},{"$f":"(SUM(Tax!$I95:R95)-SUM($I132:R132))*$H114\n+Tax!S95*$H114/2","v":0},{"$f":"(SUM(Tax!$I95:S95)-SUM($I132:S132))*$H114\n+Tax!T95*$H114/2","v":0},{"$f":"(SUM(Tax!$I95:T95)-SUM($I132:T132))*$H114\n+Tax!U95*$H114/2","v":0},{"$f":"(SUM(Tax!$I95:U95)-SUM($I132:U132))*$H114\n+Tax!V95*$H114/2","v":0},{"$f":"(SUM(Tax!$I95:V95)-SUM($I132:V132))*$H114\n+Tax!W95*$H114/2","v":0}]
[null,null,null,"Other assets",null,null,"$m",null,null,null,null,null,{"$f":"(SUM(Tax!$I96:L96)-SUM($I133:L133))*$H115\n+Tax!M96*$H115/2","v":0},{"$f":"(SUM(Tax!$I96:M96)-SUM($I133:M133))*$H115\n+Tax!N96*$H115/2","v":0},{"$f":"(SUM(Tax!$I96:N96)-SUM($I133:N133))*$H115\n+Tax!O96*$H115/2","v":0},{"$f":"(SUM(Tax!$I96:O96)-SUM($I133:O133))*$H115\n+Tax!P96*$H115/2","v":0},{"$f":"(SUM(Tax!$I96:P96)-SUM($I133:P133))*$H115\n+Tax!Q96*$H115/2","v":0},{"$f":"(SUM(Tax!$I96:Q96)-SUM($I133:Q133))*$H115\n+Tax!R96*$H115/2","v":0},{"$f":"(SUM(Tax!$I96:R96)-SUM($I133:R133))*$H115\n+Tax!S96*$H115/2","v":6.7485660000000003E-2},{"$f":"(SUM(Tax!$I96:S96)-SUM($I133:S133))*$H115\n+Tax!T96*$H115/2","v":0.17940428219999999},{"$f":"(SUM(Tax!$I96:T96)-SUM($I133:T133))*$H115\n+Tax!U96*$H115/2","v":0.22189977407400005},{"$f":"(SUM(Tax!$I96:U96)-SUM($I133:U133))*$H115\n+Tax!V96*$H115/2","v":0.18366852362958},{"$f":"(SUM(Tax!$I96:V96)-SUM($I133:V133))*$H115\n+Tax!W96*$H115/2","v":0.16401998583181859}]
[null,null,null,"Software",null,null,"$m",null,null,null,null,null,{"$f":"(SUM(Tax!$I97:L97)-SUM($I134:L134))*$H116\n+Tax!M97*$H116/2","v":2.5003484349999994},{"$f":"(SUM(Tax!$I97:M97)-SUM($I134:M134))*$H116\n+Tax!N97*$H116/2","v":4.3254292124999978},{"$f":"(SUM(Tax!$I97:N97)-SUM($I134:N134))*$H116\n+Tax!O97*$H116/2","v":4.1092606900920963},{"$f":"(SUM(Tax!$I97:O97)-SUM($I134:O134))*$H116\n+Tax!P97*$H116/2","v":3.3587944688881461},{"$f":"(SUM(Tax!$I97:P97)-SUM($I134:P134))*$H116\n+Tax!Q97*$H116/2","v":5.732281551944074},{"$f":"(SUM(Tax!$I97:Q97)-SUM($I134:Q134))*$H116\n+Tax!R97*$H116/2","v":8.7881365730720375},{"$f":"(SUM(Tax!$I97:R97)-SUM($I134:R134))*$H116\n+Tax!S97*$H116/2","v":11.889654116136018},{"$f":"(SUM(Tax!$I97:S97)-SUM($I134:S134))*$H116\n+Tax!T97*$H116/2","v":19.29094580806801},{"$f":"(SUM(Tax!$I97:T97)-SUM($I134:T134))*$H116\n+Tax!U97*$H116/2","v":25.084375154033999},{"$f":"(SUM(Tax!$I97:U97)-SUM($I134:U134))*$H116\n+Tax!V97*$H116/2","v":28.275172077017004},{"$f":"(SUM(Tax!$I97:V97)-SUM($I134:V134))*$H116\n+Tax!W97*$H116/2","v":30.222200538508503}]
[null,null,null,"Substations",null,null,"$m",null,null,null,null,null,{"$f":"(SUM(Tax!$I98:L98)-SUM($I135:L135))*$H117\n+Tax!M98*$H117/2","v":8.2299567779325002},{"$f":"(SUM(Tax!$I98:M98)-SUM($I135:M135))*$H117\n+Tax!N98*$H117/2","v":27.51528227305262},{"$f":"(SUM(Tax!$I98:N98)-SUM($I135:N135))*$H117\n+Tax!O98*$H117/2","v":51.394827725412597},{"$f":"(SUM(Tax!$I98:O98)-SUM($I135:O135))*$H117\n+Tax!P98*$H117/2","v":70.71110828001818},{"$f":"(SUM(Tax!$I98:P98)-SUM($I135:P135))*$H117\n+Tax!Q98*$H117/2","v":81.956883077729088},{"$f":"(SUM(Tax!$I98:Q98)-SUM($I135:Q135))*$H117\n+Tax!R98*$H117/2","v":94.112828334515001},{"$f":"(SUM(Tax!$I98:R98)-SUM($I135:R135))*$H117\n+Tax!S98*$H117/2","v":104.1188714455628},{"$f":"(SUM(Tax!$I98:S98)-SUM($I135:S135))*$H117\n+Tax!T98*$H117/2","v":114.66904592791069},{"$f":"(SUM(Tax!$I98:T98)-SUM($I135:T135))*$H117\n+Tax!U98*$H117/2","v":129.14629581848502},{"$f":"(SUM(Tax!$I98:U98)-SUM($I135:U135))*$H117\n+Tax!V98*$H117/2","v":141.62385157662086},{"$f":"(SUM(Tax!$I98:V98)-SUM($I135:V135))*$H117\n+Tax!W98*$H117/2","v":153.90146535571515}]
[null,null,null,"Tower painting",null,null,"$m",null,null,null,null,null,{"$f":"(SUM(Tax!$I99:L99)-SUM($I136:L136))*$H118\n+Tax!M99*$H118/2","v":0},{"$f":"(SUM(Tax!$I99:M99)-SUM($I136:M136))*$H118\n+Tax!N99*$H118/2","v":0},{"$f":"(SUM(Tax!$I99:N99)-SUM($I136:N136))*$H118\n+Tax!O99*$H118/2","v":0},{"$f":"(SUM(Tax!$I99:O99)-SUM($I136:O136))*$H118\n+Tax!P99*$H118/2","v":0},{"$f":"(SUM(Tax!$I99:P99)-SUM($I136:P136))*$H118\n+Tax!Q99*$H118/2","v":0},{"$f":"(SUM(Tax!$I99:Q99)-SUM($I136:Q136))*$H118\n+Tax!R99*$H118/2","v":0},{"$f":"(SUM(Tax!$I99:R99)-SUM($I136:R136))*$H118\n+Tax!S99*$H118/2","v":0},{"$f":"(SUM(Tax!$I99:S99)-SUM($I136:S136))*$H118\n+Tax!T99*$H118/2","v":0},{"$f":"(SUM(Tax!$I99:T99)-SUM($I136:T136))*$H118\n+Tax!U99*$H118/2","v":0},{"$f":"(SUM(Tax!$I99:U99)-SUM($I136:U136))*$H118\n+Tax!V99*$H118/2","v":0},{"$f":"(SUM(Tax!$I99:V99)-SUM($I136:V136))*$H118\n+Tax!W99*$H118/2","v":0}]
[null,null,null,"Transmission lines",null,null,"$m",null,null,null,null,null,{"$f":"(SUM(Tax!$I100:L100)-SUM($I137:L137))*$H119\n+Tax!M100*$H119/2","v":4.5631770425999996},{"$f":"(SUM(Tax!$I100:M100)-SUM($I137:M137))*$H119\n+Tax!N100*$H119/2","v":15.548350141116},{"$f":"(SUM(Tax!$I100:N100)-SUM($I137:N137))*$H119\n+Tax!O100*$H119/2","v":28.230395735882027},{"$f":"(SUM(Tax!$I100:O100)-SUM($I137:O137))*$H119\n+Tax!P100*$H119/2","v":42.809437956769116},{"$f":"(SUM(Tax!$I100:P100)-SUM($I137:P137))*$H119\n+Tax!Q100*$H119/2","v":55.988455763709894},{"$f":"(SUM(Tax!$I100:Q100)-SUM($I137:Q137))*$H119\n+Tax!R100*$H119/2","v":75.584819795526002},{"$f":"(SUM(Tax!$I100:R100)-SUM($I137:R137))*$H119\n+Tax!S100*$H119/2","v":90.937252301028664},{"$f":"(SUM(Tax!$I100:S100)-SUM($I137:S137))*$H119\n+Tax!T100*$H119/2","v":92.233296603886075},{"$f":"(SUM(Tax!$I100:T100)-SUM($I137:T137))*$H119\n+Tax!U100*$H119/2","v":93.690231443636335},{"$f":"(SUM(Tax!$I100:U100)-SUM($I137:U137))*$H119\n+Tax!V100*$H119/2","v":95.649609283409049},{"$f":"(SUM(Tax!$I100:V100)-SUM($I137:V137))*$H119\n+Tax!W100*$H119/2","v":101.03980513895223}]
[null,null,null,"Total new asset tax depreciation",null,null,"$m",null,null,null,null,null,{"$f":"SUM(M123:M137)","v":25.772081489907499},80.451826245797378,137.03429378590596,179.02188028304511,206.447152748831,236.68910534459292,264.46682118336582,284.33280811208556,300.96205416816053,317.3191073412566,337.40540376921075]
[]
["End of sheet"]

{"sheet":"MAR","index":11,"n_rows":121,"n_cols":29,"rows_kept":121,"cut":false,"hidden":false,"merged":[]}
["Transpower revenue model - Maximum allowable revenue"]
[{"$f":"Cover!A2","v":"Incremental update determined in 2025"}]
[null,null,null,null,null,null,null,"Global",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,"Parameters","IM ref","IPP ref","Units","n/a","RCP3","RCP3","RCP3","RCP3","RCP3","RCP4","RCP4","RCP4","RCP4","RCP4","RCP5","RCP5","RCP5","RCP5","RCP5"]
[null,null,null,null,null,null,null,null,{"$f":"Inputs!I5","v":"Actual"},{"$f":"Inputs!J5","v":"Actual"},{"$f":"Inputs!K5","v":"Actual"},{"$f":"Inputs!L5","v":"Actual"},{"$f":"Inputs!M5","v":"Forecast"},{"$f":"Inputs!N5","v":"Forecast"},{"$f":"Inputs!O5","v":"Forecast"},{"$f":"Inputs!P5","v":"Forecast"},{"$f":"Inputs!Q5","v":"Forecast"},{"$f":"Inputs!R5","v":"Forecast"},{"$f":"Inputs!S5","v":"Forecast"},{"$f":"Inputs!T5","v":"Forecast"},{"$f":"Inputs!U5","v":"Forecast"},{"$f":"Inputs!V5","v":"Forecast"},{"$f":"Inputs!W5","v":"Forecast"}]
[null,"Maximum allowable revenue (MAR)"]
[null,"Note: Maximum allowable revenue calculated applying the building blocks in accordance with Schedule D of the Transpower IPP determination. Used for the purpose of determing smoothed maximum allowable revenue (SMAR). Represented in revenue date terms."]
[null,"RCP3 building blocks and RCP3 forecast MAR reflect ex-post outcome, not the values reflected in the RCP3 IPP determination. For 2024 and earlier, reflecting actual values consistent with our Annual Compliance Statement. For 2025, reflecting outcome based on forecast expenditure."]
[]
[null,null,null,"Prescribed vanilla WACC","n/a","Sch. D; A1","%",null,{"$f":"'WACC & CPI'!I23*(I4=\"RCP3\")\n+'WACC & CPI'!I59*(I4<>\"RCP3\")","v":4.5699999999999998E-2},{"$f":"'WACC & CPI'!J23*(J4=\"RCP3\")\n+'WACC & CPI'!J59*(J4<>\"RCP3\")","v":4.5699999999999998E-2},{"$f":"'WACC & CPI'!K23*(K4=\"RCP3\")\n+'WACC & CPI'!K59*(K4<>\"RCP3\")","v":4.5699999999999998E-2},{"$f":"'WACC & CPI'!L23*(L4=\"RCP3\")\n+'WACC & CPI'!L59*(L4<>\"RCP3\")","v":4.5699999999999998E-2},{"$f":"'WACC & CPI'!M23*(M4=\"RCP3\")\n+'WACC & CPI'!M59*(M4<>\"RCP3\")","v":4.5699999999999998E-2},{"$f":"'WACC & CPI'!N23*(N4=\"RCP3\")\n+'WACC & CPI'!N59*(N4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!O23*(O4=\"RCP3\")\n+'WACC & CPI'!O59*(O4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!P23*(P4=\"RCP3\")\n+'WACC & CPI'!P59*(P4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!Q23*(Q4=\"RCP3\")\n+'WACC & CPI'!Q59*(Q4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!R23*(R4=\"RCP3\")\n+'WACC & CPI'!R59*(R4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!S23*(S4=\"RCP3\")\n+'WACC & CPI'!S59*(S4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!T23*(T4=\"RCP3\")\n+'WACC & CPI'!T59*(T4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!U23*(U4=\"RCP3\")\n+'WACC & CPI'!U59*(U4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!V23*(V4=\"RCP3\")\n+'WACC & CPI'!V59*(V4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!W23*(W4=\"RCP3\")\n+'WACC & CPI'!W59*(W4<>\"RCP3\")","v":7.0999999999999952E-2}]
[null,null,null,"Forecast capital charge","n/a","Sch. D; D","$m",null,{"$f":"I41","v":222.82735928144751},{"$f":"J41","v":223.78172503915908},225.02912058114467,228.269242657532,235.76144095199501,377.49797277220637,405.4182558802475,432.76458157739921,456.8800294702686,487.33016563193422,514.79438915808055,535.28257678875286,558.85731251797154,582.86323804633469,610.7879203234744,null,1.8280369951529565,1.7711968856973499,1.7134599049691133,1.6918169554191991,1.6728119172529432]
[null,null,null,"Forecast revaluation","n/a","Sch. D; E1","$m",null,{"$f":"I46","v":0},{"$f":"J46","v":0},0,0,0,-96.042018728498448,-102.88994111675252,-110.86810370825954,-117.47572797087965,-123.65191222481344,-133.94068165866324,-138.54256035842286,-145.07976094969848,-151.38087411776209,-157.90302519065452,null,-0.48914578450634849,-0.47320074702264492,-0.46722368280009619,-0.46197512213564096,-0.45632972957139373]
[null,null,null,"Forecast depreciation","n/a","Sch. D; E2","$m",null,{"$f":"I55","v":267.62908955566536},{"$f":"J55","v":270.39632742927182},266.94116583014562,256.94478625958902,269.6796972299046,273.27024721088958,291.94641655979456,307.41766142196889,322.00357729013552,339.83556009156223,352.40770823905831,361.29220052150561,369.93121470932925,382.44890722100922,401.28934822043033,null,1.2897107064137572,1.2863976586911576,0.77205395814860367,0.72965171602697865,0.74424475034754778]
[null,null,null,"Operating expenditure","n/a","Sch. D; F","$m",null,{"$f":"I61","v":278.01540293506184},{"$f":"J61","v":293.39206024341252},317.70024846674175,335.82450100966321,336.6651277307713,422.61109848390214,436.3006486662652,442.37087686552303,446.60860911410271,439.19383547409137,463.77216952439846,473.73665438172145,494.07686875066565,506.13647650490657,514.34492090238268,null,0,0,0,0,0]
[null,null,null,"Forecast tax","n/a","Sch. D; G","$m",null,{"$f":"I67","v":20.562565756428793},{"$f":"J67","v":24.893956997306159},28.266840513965935,13.216702031796784,{"$f":"M67","v":23.134797707624269},23.299837045337181,20.262068230472075,16.430348708189076,23.421026065142811,30.529519434642484,30.20749697468516,32.490462554843148,35.573744377239535,40.423625540928413,47.031270736570129,null,4.063024925331149E-2,0.12925207956693896,-7.8302979218847213E-3,3.4327465618837039E-2,8.9812786965744351E-2]
[null,null,null,"Forecast TCSD","n/a","Sch. D; H","$m",null,{"$f":"I73","v":4.1131968335491917},{"$f":"J73","v":3.1941866727591544},3.0317881569835934,2.5419577296084555,2.6021557494723009,3.1749376272775649,3.4102475381435648,3.6409426735562263,3.844334158082221,4.1023659964675385,4.3339837690282774,4.5083674729884526,4.7089385222589044,4.9121896827831968,5.1476241081940302,null,1.5363932328435581E-2,1.4874840838899672E-2,1.4535994318388923E-2,1.4362481578390707E-2,1.4194095435692056E-2]
[null,null,null,"Forecast EV adjustment","n/a","Sch. D; I","$m",null,{"$f":"I80","v":-17.614505274514883},{"$f":"J80","v":-17.614505274514883},-17.614505274514883,-17.614505274514883,-17.614505274514883,44.696839542932473,44.696839542932473,44.696839542932473,44.696839542932473,44.696839542932473,-1.0117227379310139E-13,-1.0117227379310139E-13,-1.0117227379310139E-13,-1.0117227379310139E-13,-1.0117227379310139E-13,null,-5.7484246473353062E-14,-5.7484246473353062E-14,-5.7484246473353062E-14,-5.7484246473353062E-14,-5.7484246473353062E-14]
[null,null,null,"Forecast pass-through costs","n/a","Sch. D; J","$m",null,{"$f":"I86","v":17.307237919973645},{"$f":"J86","v":18.512524896898825},17.072709666685345,21.535119536605798,21.435806261201193,22.363228866567777,22.980226438525392,23.528092124501566,24.089562958913426,24.664990479771181,25.158290289366601,25.661456095153934,26.174685217057014,26.698178921398153,27.232142499826111,null,0,0,0,0,0]
[null,null,null,"Forecast recoverable costs","n/a","Sch. D; K","$m",null,{"$f":"I93","v":27.829480166027917},{"$f":"J93","v":5.5557847623628316},5.9484832904254583,3.7725823058958468,3.7310903557776083,5.1273384554753294,7.7937329689761459,3.8341461299170931,28.679889668097701,27.455897685185771,2.1473622610584213,2.1903095062795903,{"$f":"U93","v":2.2341156964051816},2.2787980103332854,2.3243739705399507,null,0,0,0,0,0]
[null,null,null,"Forecast MAR","n/a","Sch. D; L","$m",null,{"$f":"SUM(I11:I19)","v":820.66982717363931},822.11206076665565,846.37585123157749,844.49038625617629,875.39561071223147,{"$f":"SUM(N11:N19)","v":1075.9994812760901},1129.9184947086042,1163.8153853357283,1232.7481402967956,1274.1572621117739,1258.8807185570124,1296.6194669628221,1346.4771188412285,1394.3805398099314,1450.2545755707631,null,2.684596098642055,2.728520717771644,2.0249958767140677,2.0081834965077072,2.0647338204304764]
[]
[null,"Maximum allowable revenue - supporting calculations"]
[null,"Note: Each component building block first expressed in year-end terms and then revenue date terms. Mathematically consistent with schedule D, but provides more transparency."]
[]
[null,null,"Forecast capital charge"]
[]
[null,null,null,"Return on opening RAB","n/a","Sch. D; B","$m",null,{"$f":"RAB!I9*I10","v":222.24417643126677},{"$f":"RAB!J9*J10","v":223.36282144209517},{"$f":"RAB!K9*K10","v":224.17458484773789},{"$f":"RAB!L9*L10","v":227.49462347314167},{"$f":"RAB!M9*M10","v":230.79514608584844},{"$f":"RAB!N9*N10","v":370.29812044040995},{"$f":"RAB!O9*O10","v":396.61492216243869},{"$f":"RAB!P9*P10","v":427.13773774388159},{"$f":"RAB!Q9*Q10","v":452.33983048597889},{"$f":"RAB!R9*R10","v":476.26739021239104},{"$f":"RAB!S9*S10","v":514.66797846732209},{"$f":"RAB!T9*T10","v":532.21516353219783},{"$f":"RAB!U9*U10","v":556.79073887541529},{"$f":"RAB!V9*V10","v":580.66353377181906},{"$f":"RAB!W9*W10","v":605.88649577817546}]
[null,null,null,"Return on commissioned assets in July","n/a","Sch. D; C1","$m",null,{"$f":"Inputs!I129*((1+I$10)^I99-1)","v":0.34530765998262142},{"$f":"Inputs!J129*((1+J$10)^J99-1)","v":0.94522756422428811},{"$f":"Inputs!K129*((1+K$10)^K99-1)","v":0.69601424941282575},{"$f":"Inputs!L129*((1+L$10)^L99-1)","v":0.29793501606868539},{"$f":"Inputs!M129*((1+M$10)^M99-1)","v":0},{"$f":"Inputs!N129*((1+N$10)^N99-1)","v":0},{"$f":"Inputs!O129*((1+O$10)^O99-1)","v":0},{"$f":"Inputs!P129*((1+P$10)^P99-1)","v":0},{"$f":"Inputs!Q129*((1+Q$10)^Q99-1)","v":0},{"$f":"Inputs!R129*((1+R$10)^R99-1)","v":0},{"$f":"Inputs!S129*((1+S$10)^S99-1)","v":0},{"$f":"Inputs!T129*((1+T$10)^T99-1)","v":0},{"$f":"Inputs!U129*((1+U$10)^U99-1)","v":0},{"$f":"Inputs!V129*((1+V$10)^V99-1)","v":0},{"$f":"Inputs!W129*((1+W$10)^W99-1)","v":0}]
[null,null,null,"Return on commissioned assets in August","n/a","Sch. D; C2","$m",null,{"$f":"Inputs!I130*((1+I$10)^I100-1)","v":1.0165696263532089},{"$f":"Inputs!J130*((1+J$10)^J100-1)","v":0.4070007055483687},{"$f":"Inputs!K130*((1+K$10)^K100-1)","v":0.69218441284237231},{"$f":"Inputs!L130*((1+L$10)^L100-1)","v":0.35661070036809006},{"$f":"Inputs!M130*((1+M$10)^M100-1)","v":0},{"$f":"Inputs!N130*((1+N$10)^N100-1)","v":0},{"$f":"Inputs!O130*((1+O$10)^O100-1)","v":0},{"$f":"Inputs!P130*((1+P$10)^P100-1)","v":0},{"$f":"Inputs!Q130*((1+Q$10)^Q100-1)","v":0},{"$f":"Inputs!R130*((1+R$10)^R100-1)","v":0},{"$f":"Inputs!S130*((1+S$10)^S100-1)","v":0},{"$f":"Inputs!T130*((1+T$10)^T100-1)","v":0},{"$f":"Inputs!U130*((1+U$10)^U100-1)","v":0},{"$f":"Inputs!V130*((1+V$10)^V100-1)","v":0},{"$f":"Inputs!W130*((1+W$10)^W100-1)","v":0}]
[null,null,null,"Return on commissioned assets in September","n/a","Sch. D; C3","$m",null,{"$f":"Inputs!I131*((1+I$10)^I101-1)","v":0.65885310223312232},{"$f":"Inputs!J131*((1+J$10)^J101-1)","v":0.63287705016722651},{"$f":"Inputs!K131*((1+K$10)^K101-1)","v":0.61062137048839626},{"$f":"Inputs!L131*((1+L$10)^L101-1)","v":1.4103668170199792},{"$f":"Inputs!M131*((1+M$10)^M101-1)","v":0},{"$f":"Inputs!N131*((1+N$10)^N101-1)","v":0},{"$f":"Inputs!O131*((1+O$10)^O101-1)","v":0},{"$f":"Inputs!P131*((1+P$10)^P101-1)","v":0},{"$f":"Inputs!Q131*((1+Q$10)^Q101-1)","v":0},{"$f":"Inputs!R131*((1+R$10)^R101-1)","v":0},{"$f":"Inputs!S131*((1+S$10)^S101-1)","v":0},{"$f":"Inputs!T131*((1+T$10)^T101-1)","v":0},{"$f":"Inputs!U131*((1+U$10)^U101-1)","v":0},{"$f":"Inputs!V131*((1+V$10)^V101-1)","v":0},{"$f":"Inputs!W131*((1+W$10)^W101-1)","v":0}]
[null,null,null,"Return on commissioned assets in October","n/a","Sch. D; C4","$m",null,{"$f":"Inputs!I132*((1+I$10)^I102-1)","v":0.43666140780983048},{"$f":"Inputs!J132*((1+J$10)^J102-1)","v":0.36279855027023517},{"$f":"Inputs!K132*((1+K$10)^K102-1)","v":0.51495012694338038},{"$f":"Inputs!L132*((1+L$10)^L102-1)","v":0.3514874452530386},{"$f":"Inputs!M132*((1+M$10)^M102-1)","v":0},{"$f":"Inputs!N132*((1+N$10)^N102-1)","v":0},{"$f":"Inputs!O132*((1+O$10)^O102-1)","v":0},{"$f":"Inputs!P132*((1+P$10)^P102-1)","v":0},{"$f":"Inputs!Q132*((1+Q$10)^Q102-1)","v":0},{"$f":"Inputs!R132*((1+R$10)^R102-1)","v":0},{"$f":"Inputs!S132*((1+S$10)^S102-1)","v":0},{"$f":"Inputs!T132*((1+T$10)^T102-1)","v":0},{"$f":"Inputs!U132*((1+U$10)^U102-1)","v":0},{"$f":"Inputs!V132*((1+V$10)^V102-1)","v":0},{"$f":"Inputs!W132*((1+W$10)^W102-1)","v":0}]
[null,null,null,"Return on commissioned assets in November","n/a","Sch. D; C5","$m",null,{"$f":"Inputs!I133*((1+I$10)^I103-1)","v":0.77951138794718589},{"$f":"Inputs!J133*((1+J$10)^J103-1)","v":0.55782437931882811},{"$f":"Inputs!K133*((1+K$10)^K103-1)","v":0.6915315889058401},{"$f":"Inputs!L133*((1+L$10)^L103-1)","v":0.35775473760362203},{"$f":"Inputs!M133*((1+M$10)^M103-1)","v":0},{"$f":"Inputs!N133*((1+N$10)^N103-1)","v":0},{"$f":"Inputs!O133*((1+O$10)^O103-1)","v":0},{"$f":"Inputs!P133*((1+P$10)^P103-1)","v":0},{"$f":"Inputs!Q133*((1+Q$10)^Q103-1)","v":0},{"$f":"Inputs!R133*((1+R$10)^R103-1)","v":0},{"$f":"Inputs!S133*((1+S$10)^S103-1)","v":0},{"$f":"Inputs!T133*((1+T$10)^T103-1)","v":0},{"$f":"Inputs!U133*((1+U$10)^U103-1)","v":0},{"$f":"Inputs!V133*((1+V$10)^V103-1)","v":0},{"$f":"Inputs!W133*((1+W$10)^W103-1)","v":0}]
[null,null,null,"Return on commissioned assets in December","n/a","Sch. D; C6","$m",null,{"$f":"Inputs!I134*((1+I$10)^I104-1)","v":0.59594593386965178},{"$f":"Inputs!J134*((1+J$10)^J104-1)","v":0.73680191178872745},{"$f":"Inputs!K134*((1+K$10)^K104-1)","v":1.0626895494595219},{"$f":"Inputs!L134*((1+L$10)^L104-1)","v":0.86937889166766968},{"$f":"Inputs!M134*((1+M$10)^M104-1)","v":5.2799040328605544},{"$f":"Inputs!N134*((1+N$10)^N104-1)","v":10.29595184730408},{"$f":"Inputs!O134*((1+O$10)^O104-1)","v":11.639574974757595},{"$f":"Inputs!P134*((1+P$10)^P104-1)","v":10.375366606501029},{"$f":"Inputs!Q134*((1+Q$10)^Q104-1)","v":10.192456370161768},{"$f":"Inputs!R134*((1+R$10)^R104-1)","v":14.252600086830467},{"$f":"Inputs!S134*((1+S$10)^S104-1)","v":8.7725473327987498},{"$f":"Inputs!T134*((1+T$10)^T104-1)","v":10.71751536495867},{"$f":"Inputs!U134*((1+U$10)^U104-1)","v":10.572102057349076},{"$f":"Inputs!V134*((1+V$10)^V104-1)","v":11.050342405142127},{"$f":"Inputs!W134*((1+W$10)^W104-1)","v":12.990981678873952}]
[null,null,null,"Return on commissioned assets in January","n/a","Sch. D; C7","$m",null,{"$f":"Inputs!I135*((1+I$10)^I105-1)","v":0.13711240315520601},{"$f":"Inputs!J135*((1+J$10)^J105-1)","v":0.23221565352638576},{"$f":"Inputs!K135*((1+K$10)^K105-1)","v":0.10009074534634765},{"$f":"Inputs!L135*((1+L$10)^L105-1)","v":0.31216655851758868},{"$f":"Inputs!M135*((1+M$10)^M105-1)","v":4.4384802435657367},{"$f":"Inputs!N135*((1+N$10)^N105-1)","v":8.6462888962129423},{"$f":"Inputs!O135*((1+O$10)^O105-1)","v":9.7746307824114638},{"$f":"Inputs!P135*((1+P$10)^P105-1)","v":8.7129794713849495},{"$f":"Inputs!Q135*((1+Q$10)^Q105-1)","v":8.5593759222504495},{"$f":"Inputs!R135*((1+R$10)^R105-1)","v":11.968985451810687},{"$f":"Inputs!S135*((1+S$10)^S105-1)","v":7.3669709920934663},{"$f":"Inputs!T135*((1+T$10)^T105-1)","v":9.000307642201907},{"$f":"Inputs!U135*((1+U$10)^U105-1)","v":8.8781930980011552},{"$f":"Inputs!V135*((1+V$10)^V105-1)","v":9.2798076616829768},{"$f":"Inputs!W135*((1+W$10)^W105-1)","v":10.909509126187764}]
[null,null,null,"Return on commissioned assets in February","n/a","Sch. D; C8","$m",null,{"$f":"Inputs!I136*((1+I$10)^I106-1)","v":0.3204809849306926},{"$f":"Inputs!J136*((1+J$10)^J106-1)","v":0.18388438295545118},{"$f":"Inputs!K136*((1+K$10)^K106-1)","v":0.22499527840447259},{"$f":"Inputs!L136*((1+L$10)^L106-1)","v":0.24110966940677495},{"$f":"Inputs!M136*((1+M$10)^M106-1)","v":0},{"$f":"Inputs!N136*((1+N$10)^N106-1)","v":0},{"$f":"Inputs!O136*((1+O$10)^O106-1)","v":0},{"$f":"Inputs!P136*((1+P$10)^P106-1)","v":0},{"$f":"Inputs!Q136*((1+Q$10)^Q106-1)","v":0},{"$f":"Inputs!R136*((1+R$10)^R106-1)","v":0},{"$f":"Inputs!S136*((1+S$10)^S106-1)","v":0},{"$f":"Inputs!T136*((1+T$10)^T106-1)","v":0},{"$f":"Inputs!U136*((1+U$10)^U106-1)","v":0},{"$f":"Inputs!V136*((1+V$10)^V106-1)","v":0},{"$f":"Inputs!W136*((1+W$10)^W106-1)","v":0}]
[null,null,null,"Return on commissioned assets in March","n/a","Sch. D; C9","$m",null,{"$f":"Inputs!I137*((1+I$10)^I107-1)","v":0.26935712989568888},{"$f":"Inputs!J137*((1+J$10)^J107-1)","v":0.12962787220628003},{"$f":"Inputs!K137*((1+K$10)^K107-1)","v":0.29373050310839971},{"$f":"Inputs!L137*((1+L$10)^L107-1)","v":0.50820244594408792},{"$f":"Inputs!M137*((1+M$10)^M107-1)","v":0},{"$f":"Inputs!N137*((1+N$10)^N107-1)","v":0},{"$f":"Inputs!O137*((1+O$10)^O107-1)","v":0},{"$f":"Inputs!P137*((1+P$10)^P107-1)","v":0},{"$f":"Inputs!Q137*((1+Q$10)^Q107-1)","v":0},{"$f":"Inputs!R137*((1+R$10)^R107-1)","v":0},{"$f":"Inputs!S137*((1+S$10)^S107-1)","v":0},{"$f":"Inputs!T137*((1+T$10)^T107-1)","v":0},{"$f":"Inputs!U137*((1+U$10)^U107-1)","v":0},{"$f":"Inputs!V137*((1+V$10)^V107-1)","v":0},{"$f":"Inputs!W137*((1+W$10)^W107-1)","v":0}]
[null,null,null,"Return on commissioned assets in April","n/a","Sch. D; C10","$m",null,{"$f":"Inputs!I138*((1+I$10)^I108-1)","v":0.24495106178631926},{"$f":"Inputs!J138*((1+J$10)^J108-1)","v":0.45057418210312095},{"$f":"Inputs!K138*((1+K$10)^K108-1)","v":0.15437797545227527},{"$f":"Inputs!L138*((1+L$10)^L108-1)","v":0.22331768698548324},{"$f":"Inputs!M138*((1+M$10)^M108-1)","v":0},{"$f":"Inputs!N138*((1+N$10)^N108-1)","v":0},{"$f":"Inputs!O138*((1+O$10)^O108-1)","v":0},{"$f":"Inputs!P138*((1+P$10)^P108-1)","v":0},{"$f":"Inputs!Q138*((1+Q$10)^Q108-1)","v":0},{"$f":"Inputs!R138*((1+R$10)^R108-1)","v":0},{"$f":"Inputs!S138*((1+S$10)^S108-1)","v":0},{"$f":"Inputs!T138*((1+T$10)^T108-1)","v":0},{"$f":"Inputs!U138*((1+U$10)^U108-1)","v":0},{"$f":"Inputs!V138*((1+V$10)^V108-1)","v":0},{"$f":"Inputs!W138*((1+W$10)^W108-1)","v":0}]
[null,null,null,"Return on commissioned assets in May","n/a","Sch. D; C11","$m",null,{"$f":"Inputs!I139*((1+I$10)^I109-1)","v":0.11396174938921991},{"$f":"Inputs!J139*((1+J$10)^J109-1)","v":0.20290368288197472},{"$f":"Inputs!K139*((1+K$10)^K109-1)","v":0.13642861795751007},{"$f":"Inputs!L139*((1+L$10)^L109-1)","v":0.32374140992873002},{"$f":"Inputs!M139*((1+M$10)^M109-1)","v":0},{"$f":"Inputs!N139*((1+N$10)^N109-1)","v":0},{"$f":"Inputs!O139*((1+O$10)^O109-1)","v":0},{"$f":"Inputs!P139*((1+P$10)^P109-1)","v":0},{"$f":"Inputs!Q139*((1+Q$10)^Q109-1)","v":0},{"$f":"Inputs!R139*((1+R$10)^R109-1)","v":0},{"$f":"Inputs!S139*((1+S$10)^S109-1)","v":0},{"$f":"Inputs!T139*((1+T$10)^T109-1)","v":0},{"$f":"Inputs!U139*((1+U$10)^U109-1)","v":0},{"$f":"Inputs!V139*((1+V$10)^V109-1)","v":0},{"$f":"Inputs!W139*((1+W$10)^W109-1)","v":0}]
[null,null,null,"Return on commissioned assets in June","n/a","Sch. D; C12","$m",null,{"$f":"Inputs!I140*((1+I$10)^I110-1)","v":0.15585597498176074},{"$f":"Inputs!J140*((1+J$10)^J110-1)","v":8.7789761592923496E-2},{"$f":"Inputs!K140*((1+K$10)^K110-1)","v":0.21268635198123387},{"$f":"Inputs!L140*((1+L$10)^L110-1)","v":0.12362186737825763},{"$f":"Inputs!M140*((1+M$10)^M110-1)","v":0},{"$f":"Inputs!N140*((1+N$10)^N110-1)","v":0},{"$f":"Inputs!O140*((1+O$10)^O110-1)","v":0},{"$f":"Inputs!P140*((1+P$10)^P110-1)","v":0},{"$f":"Inputs!Q140*((1+Q$10)^Q110-1)","v":0},{"$f":"Inputs!R140*((1+R$10)^R110-1)","v":0},{"$f":"Inputs!S140*((1+S$10)^S110-1)","v":0},{"$f":"Inputs!T140*((1+T$10)^T110-1)","v":0},{"$f":"Inputs!U140*((1+U$10)^U110-1)","v":0},{"$f":"Inputs!V140*((1+V$10)^V110-1)","v":0},{"$f":"Inputs!W140*((1+W$10)^W110-1)","v":0}]
[null,null,null,"Forecast capital charge (year-end terms)","n/a","Sch. D; D","$m",null,{"$f":"SUM(I27:I39)","v":227.31874485360126},228.29234713867896,229.56488561804042,232.87031671928372,240.51353036227474,389.24036118392695,418.02912791960773,446.22608382176753,471.09166277839114,502.48897575103217,530.80749679221424,551.93298653935847,576.24103403076549,600.99368383864419,629.78698658323719]
[null,null,null,"Forecast capital charge (revenue date terms)","n/a","\"","$m",null,{"$f":"I40/(1+I$10)^I$119","v":222.82735928144751},223.78172503915908,225.02912058114467,228.269242657532,235.76144095199501,377.49797277220637,405.4182558802475,432.76458157739921,456.8800294702686,487.33016563193422,514.79438915808055,535.28257678875286,558.85731251797154,582.86323804633469,610.7879203234744]
[]
[null,null,"Forecast revaluation"]
[]
[null,null,null,"Revaluation (year-end terms)",null,null,"$m",null,{"$f":"-RAB!I13","v":0},{"$f":"-RAB!J13","v":0},{"$f":"-RAB!K13","v":0},{"$f":"-RAB!L13","v":0},{"$f":"-RAB!M13","v":0},{"$f":"-RAB!N13","v":-99.02948560010546},{"$f":"-RAB!O13","v":-106.09041830972811},{"$f":"-RAB!P13","v":-114.31674828415738},{"$f":"-RAB!Q13","v":-121.12990819509},{"$f":"-RAB!R13","v":-127.49820779703337},{"$f":"-RAB!S13","v":-138.10701796139011},{"$f":"-RAB!T13","v":-142.85204192553186},{"$f":"-RAB!U13","v":-149.5925875782508},{"$f":"-RAB!V13","v":-156.08970211210254},{"$f":"-RAB!W13","v":-162.81473011865214}]
[null,null,null,"Revaluation (revenue date terms)","n/a","Sch. D; E1","$m",null,{"$f":"I45/(1+I$10)^I$119","v":0},0,0,0,0,-96.042018728498448,-102.88994111675252,-110.86810370825954,-117.47572797087965,-123.65191222481344,-133.94068165866324,-138.54256035842286,-145.07976094969848,-151.38087411776209,-157.90302519065452]
[]
[null,null,"Forecast depreciation"]
[]
[null,null,null,"Depreciation",null,null,"$m",null,{"$f":"-RAB!I11","v":253.91863192690059},{"$f":"-RAB!J11","v":248.57688456488663},{"$f":"-RAB!K11","v":251.35372271106775},{"$f":"-RAB!L11","v":256.72789725826067},{"$f":"-RAB!M11","v":261.88424135282486},{"$f":"-RAB!N11","v":269.77054553183837},{"$f":"-RAB!O11","v":288.90765266148804},{"$f":"-RAB!P11","v":304.73774346268129},{"$f":"-RAB!Q11","v":319.65251837517167},{"$f":"-RAB!R11","v":337.91183487266585},{"$f":"-RAB!S11","v":350.74515828546453},{"$f":"-RAB!T11","v":359.7735203932898},{"$f":"-RAB!U11","v":368.54611881226396},{"$f":"-RAB!V11","v":381.31534228048531},{"$f":"-RAB!W11","v":400.60123174124647}]
[null,null,null,"Disposals",null,null,"$m",null,{"$f":"-RAB!I12","v":12.189900041999893},{"$f":"-RAB!J12","v":8.9916931499997368},{"$f":"-RAB!K12","v":7.919620652999992},{"$f":"-RAB!L12","v":2.9404001699999966},{"$f":"-RAB!M12","v":6.5572674301335798},{"$f":"-RAB!N12","v":6},{"$f":"-RAB!O12","v":6.12},{"$f":"-RAB!P12","v":6.2423999999999999},{"$f":"-RAB!Q12","v":6.367248},{"$f":"-RAB!R12","v":6.4945929600000003},{"$f":"-RAB!S12","v":6.6244848192000001},{"$f":"-RAB!T12","v":6.756974515584},{"$f":"-RAB!U12","v":6.8921140058956798},{"$f":"-RAB!V12","v":7.0299562860135945},{"$f":"-RAB!W12","v":7.1705554117338668}]
[null,null,null,"Dismantling costs",null,null,"$m",null,{"$f":"Inputs!I355","v":9.1962752200000004},{"$f":"Inputs!J355","v":20.3555679344},{"$f":"Inputs!K355","v":15.828981940000002},{"$f":"Inputs!L355","v":2.6592715099999937},{"$f":"Inputs!M355","v":6.6739459999999999},{"$f":"Inputs!N355","v":6},{"$f":"Inputs!O355","v":6},{"$f":"Inputs!P355","v":6},{"$f":"Inputs!Q355","v":6},{"$f":"Inputs!R355","v":6},{"$f":"Inputs!S355","v":6},{"$f":"Inputs!T355","v":6},{"$f":"Inputs!U355","v":6},{"$f":"Inputs!V355","v":6},{"$f":"Inputs!W355","v":6}]
[null,null,null,"Cash proceeds from asset disposals",null,null,"$m",null,{"$f":"-Inputs!I358","v":-2.2812928399999999},{"$f":"-Inputs!J358","v":-2.0776160200000002},{"$f":"-Inputs!K358","v":-2.7806007100000003},{"$f":"-Inputs!L358","v":-0.20371440999999998},{"$f":"-Inputs!M358","v":0},{"$f":"-Inputs!N358","v":0},{"$f":"-Inputs!O358","v":0},{"$f":"-Inputs!P358","v":0},{"$f":"-Inputs!Q358","v":0},{"$f":"-Inputs!R358","v":0},{"$f":"-Inputs!S358","v":0},{"$f":"-Inputs!T358","v":0},{"$f":"-Inputs!U358","v":0},{"$f":"-Inputs!V358","v":0},{"$f":"-Inputs!W358","v":0}]
[null,null,null,"Forecast depreciation (year-end terms)",null,null,"$m",null,{"$f":"SUM(I50:I53)","v":273.02351434890051},{"$f":"SUM(J50:J53)","v":275.84652962928641},272.32172459406775,262.12385452826067,275.11545478295847,281.77054553183837,301.02765266148805,316.98014346268127,332.01976637517168,350.40642783266583,363.36964310466453,372.53049490887378,381.43823281815963,394.34529856649891,413.77178715298032]
[null,null,null,"Forecast depreciation (revenue date terms)","n/a","Sch. D; E2","$m",null,{"$f":"I54/(1+I$10)^I$119","v":267.62908955566536},270.39632742927182,266.94116583014562,256.94478625958902,269.6796972299046,273.27024721088958,291.94641655979456,307.41766142196889,322.00357729013552,339.83556009156223,352.40770823905831,361.29220052150561,369.93121470932925,382.44890722100922,401.28934822043033]
[]
[null,null,"Operating expenditure"]
[]
[null,null,null,"Operating expenditure allowance",null,null,"$m",null,{"$f":"Inputs!I84\n*SUM('WACC & CPI'!I41,'WACC & CPI'!I46,'WACC & CPI'!I51)","v":277.36944968513529},{"$f":"Inputs!J84\n*SUM('WACC & CPI'!J41,'WACC & CPI'!J46,'WACC & CPI'!J51)","v":292.71038018965976},{"$f":"Inputs!K84\n*SUM('WACC & CPI'!K41,'WACC & CPI'!K46,'WACC & CPI'!K51)","v":316.96208969628145},{"$f":"Inputs!L84\n*SUM('WACC & CPI'!L41,'WACC & CPI'!L46,'WACC & CPI'!L51)","v":335.04423155141734},{"$f":"Inputs!M84\n*SUM('WACC & CPI'!M41,'WACC & CPI'!M46,'WACC & CPI'!M51)","v":335.8829051233231},{"$f":"Inputs!N84\n*SUM('WACC & CPI'!N41,'WACC & CPI'!N46,'WACC & CPI'!N51)","v":421.10482094415897},{"$f":"Inputs!O84\n*SUM('WACC & CPI'!O41,'WACC & CPI'!O46,'WACC & CPI'!O51)","v":434.74557860298711},{"$f":"Inputs!P84\n*SUM('WACC & CPI'!P41,'WACC & CPI'!P46,'WACC & CPI'!P51)","v":440.79417119345368},{"$f":"Inputs!Q84\n*SUM('WACC & CPI'!Q41,'WACC & CPI'!Q46,'WACC & CPI'!Q51)","v":445.01679924593344},{"$f":"Inputs!R84\n*SUM('WACC & CPI'!R41,'WACC & CPI'!R46,'WACC & CPI'!R51)","v":437.62845346604297},{"$f":"Inputs!S84\n*SUM('WACC & CPI'!S41,'WACC & CPI'!S46,'WACC & CPI'!S51)","v":462.11918500738352},{"$f":"Inputs!T84\n*SUM('WACC & CPI'!T41,'WACC & CPI'!T46,'WACC & CPI'!T51)","v":472.04815428125511},{"$f":"Inputs!U84\n*SUM('WACC & CPI'!U41,'WACC & CPI'!U46,'WACC & CPI'!U51)","v":492.31587171822707},{"$f":"Inputs!V84\n*SUM('WACC & CPI'!V41,'WACC & CPI'!V46,'WACC & CPI'!V51)","v":504.33249641697444},{"$f":"Inputs!W84\n*SUM('WACC & CPI'!W41,'WACC & CPI'!W46,'WACC & CPI'!W51)","v":512.51168413975245}]
[null,null,null,"Operating expenditure (year-end terms)",null,null,"$m",null,{"$f":"I59*(1+I$10)^I113","v":283.61917786470087},299.30577241327819,324.10392491309267,342.59349617917206,343.45106686415841,435.75676819189914,449.87214321841321,456.13119091447527,460.50074134920908,452.85532500818772,478.19818858116292,488.47262702752943,509.44554068156867,521.88027256509531,530.34404745259587]
[null,null,null,"Operating expenditure (revenue date terms)","n/a","Sch. D; F","$m",null,{"$f":"I60/(1+I$10)^I$119","v":278.01540293506184},293.39206024341252,317.70024846674175,335.82450100966321,336.6651277307713,422.61109848390214,436.3006486662652,442.37087686552303,446.60860911410271,439.19383547409137,463.77216952439846,473.73665438172145,494.07686875066565,506.13647650490657,514.34492090238268]
[]
[null,null,"Forecast tax"]
[]
[null,null,null,"Tax allowance",null,null,"$m",null,{"$f":"Tax!I12","v":20.514789784173413},{"$f":"Tax!J12","v":24.836117279592038},{"$f":"Tax!K12","v":28.20116408991753},{"$f":"Tax!L12","v":13.18599376333173},{"$f":"Tax!M12","v":23.081045298197072},{"$f":"Tax!N12","v":23.216791376761574},{"$f":"Tax!O12","v":20.189849828272521},{"$f":"Tax!P12","v":16.371787384745186},{"$f":"Tax!Q12","v":23.337548452637542},{"$f":"Tax!R12","v":30.420705611275025},{"$f":"Tax!S12","v":30.099830909151006},{"$f":"Tax!T12","v":32.374659505236082},{"$f":"Tax!U12","v":35.446951843034377},{"$f":"Tax!V12","v":40.27954697923014},{"$f":"Tax!W12","v":46.863641095440926}]
[null,null,null,"Forecast tax (year-end terms)",null,null,"$m",null,{"$f":"I65*(1+I$10)^I114","v":20.97703196678421},25.395728232454594,28.836596759627138,13.483102463990074,23.601110717722264,24.024597855327652,20.892336714935055,16.941428370034011,24.14955656038839,31.479165528347647,31.147126291944218,33.501105415237127,36.680295283113864,41.681036034091406,48.494217529184681]
[null,null,null,"Forecast tax (revenue date terms)","n/a","Sch. D; G","$m",null,{"$f":"I66/(1+I$10)^I$119","v":20.562565756428793},24.893956997306159,28.266840513965935,13.216702031796784,23.134797707624269,23.299837045337181,20.262068230472075,16.430348708189076,23.421026065142811,30.529519434642484,30.20749697468516,32.490462554843148,35.573744377239535,40.423625540928413,47.031270736570129]
[]
[null,null,"Forecast TCSD"]
[]
[null,null,null,"TCSD allowance",null,null,"$m",null,{"$f":"Tax!I79","v":4.103640050600589},{"$f":"Tax!J79","v":3.1867651585539765},{"$f":"Tax!K79","v":3.0247439666530678},{"$f":"Tax!L79","v":2.5360516328984106},{"$f":"Tax!M79","v":2.5961097860276805},{"$f":"Tax!N79","v":3.1636214615279901},{"$f":"Tax!O79","v":3.3980926768772655},{"$f":"Tax!P79","v":3.6279655648329938},{"$f":"Tax!Q79","v":3.8306321180308349},{"$f":"Tax!R79","v":4.087744275025643},{"$f":"Tax!S79","v":4.3185365116507066},{"$f":"Tax!T79","v":4.4922986742989881},{"$f":"Tax!U79","v":4.692154844883758},{"$f":"Tax!V79","v":4.8946815742250491},{"$f":"Tax!W79","v":5.129276860322336}]
[null,null,null,"Forecast TCSD (year-end terms)",null,null,"$m",null,{"$f":"I71*(1+I$10)^I115","v":4.1961038561572064},3.2585698076805523,3.0928979310706413,2.5931943116359237,2.6546057036761508,3.2736967027997435,3.5163261241527128,3.7541972236237156,3.9639153694385163,4.2299735027643344,4.4687959387792713,4.6486039928877068,4.8554139714625579,5.0649874283808751,5.307745237407155]
[null,null,null,"Forecast TCSD (revenue date terms)","n/a","Sch. D; H","$m",null,{"$f":"I72/(1+I$10)^I$119","v":4.1131968335491917},3.1941866727591544,3.0317881569835934,2.5419577296084555,2.6021557494723009,3.1749376272775649,3.4102475381435648,3.6409426735562263,3.844334158082221,4.1023659964675385,4.3339837690282774,4.5083674729884526,4.7089385222589044,4.9121896827831968,5.1476241081940302]
[]
[null,null,"Forecast EV adjustment"]
[null,null,"Note: EV account balance recovery is not represented in the tax allowance ex-ante and therefore needs to be adjusted to a pre-tax basis. Ex-post the recovery is implicit in the revenue for the year."]
[]
[null,null,null,"EV account balance recovery from previous RCP","3.1.1 (5)","n/a","$m",null,{"$f":"'EV acc'!I13","v":-17.969549354854479},{"$f":"'EV acc'!J13","v":-17.969549354854479},{"$f":"'EV acc'!K13","v":-17.969549354854479},{"$f":"'EV acc'!L13","v":-17.969549354854479},{"$f":"'EV acc'!M13","v":-17.969549354854479},{"$f":"'EV acc'!N13","v":33.182763776424274},{"$f":"'EV acc'!O13","v":33.182763776424274},{"$f":"'EV acc'!P13","v":33.182763776424274},{"$f":"'EV acc'!Q13","v":33.182763776424274},{"$f":"'EV acc'!R13","v":33.182763776424274},{"$f":"'EV acc'!S13","v":-7.510991149106973E-14},{"$f":"'EV acc'!T13","v":-7.510991149106973E-14},{"$f":"'EV acc'!U13","v":-7.510991149106973E-14},{"$f":"'EV acc'!V13","v":-7.510991149106973E-14},{"$f":"'EV acc'!W13","v":-7.510991149106973E-14}]
[null,null,null,"Forecast EV adjustment (year-end terms)",null,null,"$m",null,{"$f":"I78\n/(1-(Inputs!I45*(Tax!I52<>0)))","v":-17.969549354854479},{"$f":"J78\n/(1-(Inputs!J45*(Tax!J52<>0)))","v":-17.969549354854479},{"$f":"K78\n/(1-(Inputs!K45*(Tax!K52<>0)))","v":-17.969549354854479},{"$f":"L78\n/(1-(Inputs!L45*(Tax!L52<>0)))","v":-17.969549354854479},{"$f":"M78\n/(1-(Inputs!M45*(Tax!M52<>0)))","v":-17.969549354854479},{"$f":"N78\n/(1-(Inputs!N45*(Tax!N52<>0)))","v":46.087171911700381},{"$f":"O78\n/(1-(Inputs!O45*(Tax!O52<>0)))","v":46.087171911700381},{"$f":"P78\n/(1-(Inputs!P45*(Tax!P52<>0)))","v":46.087171911700381},{"$f":"Q78\n/(1-(Inputs!Q45*(Tax!Q52<>0)))","v":46.087171911700381},{"$f":"R78\n/(1-(Inputs!R45*(Tax!R52<>0)))","v":46.087171911700381},{"$f":"S78\n/(1-(Inputs!S45*(Tax!S52<>0)))","v":-1.0431932151537462E-13},{"$f":"T78\n/(1-(Inputs!T45*(Tax!T52<>0)))","v":-1.0431932151537462E-13},{"$f":"U78\n/(1-(Inputs!U45*(Tax!U52<>0)))","v":-1.0431932151537462E-13},{"$f":"V78\n/(1-(Inputs!V45*(Tax!V52<>0)))","v":-1.0431932151537462E-13},{"$f":"W78\n/(1-(Inputs!W45*(Tax!W52<>0)))","v":-1.0431932151537462E-13}]
[null,null,null,"Forecast EV adjustment (revenue date terms)","n/a","Sch. D; I","$m",null,{"$f":"I79/(1+I$10)^I$119","v":-17.614505274514883},-17.614505274514883,-17.614505274514883,-17.614505274514883,-17.614505274514883,44.696839542932473,44.696839542932473,44.696839542932473,44.696839542932473,44.696839542932473,-1.0117227379310139E-13,-1.0117227379310139E-13,-1.0117227379310139E-13,-1.0117227379310139E-13,-1.0117227379310139E-13]
[]
[null,null,"Forecast pass-through costs"]
[]
[null,null,null,"Pass-through costs",null,null,"$m",null,{"$f":"Inputs!I338","v":17.267025519999997},{"$f":"Inputs!J338","v":18.469512080000001},{"$f":"Inputs!K338","v":17.033042179999999},{"$f":"Inputs!L338","v":21.485083889999999},{"$f":"Inputs!M338","v":21.386001363439998},{"$f":"Inputs!N338","v":22.283521472515201},{"$f":"Inputs!O338","v":22.898319931415802},{"$f":"Inputs!P338","v":23.444232905358284},{"$f":"Inputs!Q338","v":24.003702536039032},{"$f":"Inputs!R338","v":24.577079108510603},{"$f":"Inputs!S338","v":25.068620690680813},{"$f":"Inputs!T338","v":25.569993104494429},{"$f":"Inputs!U338","v":26.081392966584318},{"$f":"Inputs!V338","v":26.603020825916005},{"$f":"Inputs!W338","v":27.135081242434321}]
[null,null,null,"Forecast pass-through costs (year-end terms)",null,null,"$m",null,{"$f":"I84*(1+I$10)^I117","v":17.656088612896941},18.885669772349452,17.416833126756813,21.969188878419203,21.867873810175006,23.058855700171726,23.695045494767811,24.259952998571357,24.838888850268212,25.432215522750766,25.940859833205781,26.459677029869898,26.988870570467295,27.528647981876642,28.079220941514169]
[null,null,null,"Forecast pass-through costs (revenue date terms)","n/a","Sch. D; J","$m",null,{"$f":"I85/(1+I$10)^I$119","v":17.307237919973645},18.512524896898825,17.072709666685345,21.535119536605798,21.435806261201193,22.363228866567777,22.980226438525392,23.528092124501566,24.089562958913426,24.664990479771181,25.158290289366601,25.661456095153934,26.174685217057014,26.698178921398153,27.232142499826111]
[]
[null,null,"Forecast recoverable costs"]
[]
[null,null,null,"Recoverable costs (IRIS)",null,null,"$m",null,{"$f":"'Opex inc'!I11","v":20.944984309954862},{"$f":"'Opex inc'!J11","v":5.3171215269905279},{"$f":"'Opex inc'!K11","v":-2.9397235980281549},{"$f":"'Opex inc'!L11","v":1.9984270517646723},{"$f":"'Opex inc'!M11","v":1.8224213758734731},{"$f":"'Opex inc'!N11","v":3.1710635100660625},{"$f":"'Opex inc'!O11","v":5.7891944156820188},{"$f":"'Opex inc'!P11","v":1.8041852022059519},{"$f":"'Opex inc'!Q11","v":26.521047222054516},{"$f":"'Opex inc'!R11","v":25.260285389743004},{"$f":"'Opex inc'!S11","v":0},{"$f":"'Opex inc'!T11","v":0},{"$f":"'Opex inc'!U11","v":0},{"$f":"'Opex inc'!V11","v":0},{"$f":"'Opex inc'!W11","v":0}]
[null,null,null,"Recoverable costs (non-IRIS)",null,null,"$m",null,{"$f":"Inputs!I339","v":6.8198356143482055},{"$f":"Inputs!J339","v":0.22575468000000001},{"$f":"Inputs!K339","v":8.8743859199999999},{"$f":"Inputs!L339","v":1.7653898700000004},{"$f":"Inputs!M339","v":1.9},{"$f":"Inputs!N339","v":1.9379999999999999},{"$f":"Inputs!O339","v":1.9767600000000001},{"$f":"Inputs!P339","v":2.0162952000000001},{"$f":"Inputs!Q339","v":2.056621104},{"$f":"Inputs!R339","v":2.0977535260800004},{"$f":"Inputs!S339","v":2.1397085966016003},{"$f":"Inputs!T339","v":2.1825027685336322},{"$f":"Inputs!U339","v":2.2261528239043047},{"$f":"Inputs!V339","v":2.2706758803823908},{"$f":"Inputs!W339","v":2.3160893979900385}]
[null,null,null,"Forecast recoverable costs (year-end terms)",null,null,"$m",null,{"$f":"SUM(I90:I91)*(1+I$10)^I118","v":28.390420824757175},5.6677690878250848,6.0683829836811194,3.8486237838952397,3.806295507633199,5.2868285825888695,8.0361635150977122,3.9534104341838328,29.572001489559884,28.30993621801375,2.2141577501701843,2.2584409051735883,2.3036097232770598,2.3496819177426009,2.3966755560974526]
[null,null,null,"Forecast recoverable costs (revenue date terms)","n/a","Sch. D; K","$m",null,{"$f":"I92/(1+I$10)^I$119","v":27.829480166027917},5.5557847623628316,5.9484832904254583,3.7725823058958468,3.7310903557776083,5.1273384554753294,7.7937329689761459,3.8341461299170931,28.679889668097701,27.455897685185771,2.1473622610584213,2.1903095062795903,2.2341156964051816,2.2787980103332854,2.3243739705399507]
[]
[null,null,"Cashflow timing factors"]
[null,null,"Note: All cashflows are first adjusted into year-end terms and then into revenue date terms. Certain cashflows already expressed in year-end terms are therefore left unadjusted."]
[]
[null,null,null,"Year-end factor applied to opening RAB",null,null,"scalar",null,{"$f":"Inputs!I307/Inputs!I$307","v":1},{"$f":"Inputs!J307/Inputs!J$307","v":1},{"$f":"Inputs!K307/Inputs!K$307","v":1},{"$f":"Inputs!L307/Inputs!L$307","v":1},{"$f":"Inputs!M307/Inputs!M$307","v":1},{"$f":"Inputs!N307/Inputs!N$307","v":1},{"$f":"Inputs!O307/Inputs!O$307","v":1},{"$f":"Inputs!P307/Inputs!P$307","v":1},{"$f":"Inputs!Q307/Inputs!Q$307","v":1},{"$f":"Inputs!R307/Inputs!R$307","v":1},{"$f":"Inputs!S307/Inputs!S$307","v":1},{"$f":"Inputs!T307/Inputs!T$307","v":1},{"$f":"Inputs!U307/Inputs!U$307","v":1},{"$f":"Inputs!V307/Inputs!V$307","v":1},{"$f":"Inputs!W307/Inputs!W$307","v":1}]
[null,null,null,"Year-end factor applied to commissioned assets in July",null,null,"scalar",null,{"$f":"Inputs!I310/Inputs!I$307","v":0.95753424657534247},{"$f":"Inputs!J310/Inputs!J$307","v":0.95753424657534247},{"$f":"Inputs!K310/Inputs!K$307","v":0.95753424657534247},{"$f":"Inputs!L310/Inputs!L$307","v":0.95753424657534247},{"$f":"Inputs!M310/Inputs!M$307","v":0.95753424657534247},{"$f":"Inputs!N310/Inputs!N$307","v":0.95753424657534247},{"$f":"Inputs!O310/Inputs!O$307","v":0.95753424657534247},{"$f":"Inputs!P310/Inputs!P$307","v":0.95753424657534247},{"$f":"Inputs!Q310/Inputs!Q$307","v":0.95753424657534247},{"$f":"Inputs!R310/Inputs!R$307","v":0.95753424657534247},{"$f":"Inputs!S310/Inputs!S$307","v":0.95753424657534247},{"$f":"Inputs!T310/Inputs!T$307","v":0.95753424657534247},{"$f":"Inputs!U310/Inputs!U$307","v":0.95753424657534247},{"$f":"Inputs!V310/Inputs!V$307","v":0.95753424657534247},{"$f":"Inputs!W310/Inputs!W$307","v":0.95753424657534247}]
[null,null,null,"Year-end factor applied to commissioned assets in August",null,null,"scalar",null,{"$f":"Inputs!I311/Inputs!I$307","v":0.87260273972602742},{"$f":"Inputs!J311/Inputs!J$307","v":0.87260273972602742},{"$f":"Inputs!K311/Inputs!K$307","v":0.87260273972602742},{"$f":"Inputs!L311/Inputs!L$307","v":0.87260273972602742},{"$f":"Inputs!M311/Inputs!M$307","v":0.87260273972602742},{"$f":"Inputs!N311/Inputs!N$307","v":0.87260273972602742},{"$f":"Inputs!O311/Inputs!O$307","v":0.87260273972602742},{"$f":"Inputs!P311/Inputs!P$307","v":0.87260273972602742},{"$f":"Inputs!Q311/Inputs!Q$307","v":0.87260273972602742},{"$f":"Inputs!R311/Inputs!R$307","v":0.87260273972602742},{"$f":"Inputs!S311/Inputs!S$307","v":0.87260273972602742},{"$f":"Inputs!T311/Inputs!T$307","v":0.87260273972602742},{"$f":"Inputs!U311/Inputs!U$307","v":0.87260273972602742},{"$f":"Inputs!V311/Inputs!V$307","v":0.87260273972602742},{"$f":"Inputs!W311/Inputs!W$307","v":0.87260273972602742}]
[null,null,null,"Year-end factor applied to commissioned assets in September",null,null,"scalar",null,{"$f":"Inputs!I312/Inputs!I$307","v":0.78904109589041094},{"$f":"Inputs!J312/Inputs!J$307","v":0.78904109589041094},{"$f":"Inputs!K312/Inputs!K$307","v":0.78904109589041094},{"$f":"Inputs!L312/Inputs!L$307","v":0.78904109589041094},{"$f":"Inputs!M312/Inputs!M$307","v":0.78904109589041094},{"$f":"Inputs!N312/Inputs!N$307","v":0.78904109589041094},{"$f":"Inputs!O312/Inputs!O$307","v":0.78904109589041094},{"$f":"Inputs!P312/Inputs!P$307","v":0.78904109589041094},{"$f":"Inputs!Q312/Inputs!Q$307","v":0.78904109589041094},{"$f":"Inputs!R312/Inputs!R$307","v":0.78904109589041094},{"$f":"Inputs!S312/Inputs!S$307","v":0.78904109589041094},{"$f":"Inputs!T312/Inputs!T$307","v":0.78904109589041094},{"$f":"Inputs!U312/Inputs!U$307","v":0.78904109589041094},{"$f":"Inputs!V312/Inputs!V$307","v":0.78904109589041094},{"$f":"Inputs!W312/Inputs!W$307","v":0.78904109589041094}]
[null,null,null,"Year-end factor applied to commissioned assets in October",null,null,"scalar",null,{"$f":"Inputs!I313/Inputs!I$307","v":0.70547945205479456},{"$f":"Inputs!J313/Inputs!J$307","v":0.70547945205479456},{"$f":"Inputs!K313/Inputs!K$307","v":0.70547945205479456},{"$f":"Inputs!L313/Inputs!L$307","v":0.70547945205479456},{"$f":"Inputs!M313/Inputs!M$307","v":0.70547945205479456},{"$f":"Inputs!N313/Inputs!N$307","v":0.70547945205479456},{"$f":"Inputs!O313/Inputs!O$307","v":0.70547945205479456},{"$f":"Inputs!P313/Inputs!P$307","v":0.70547945205479456},{"$f":"Inputs!Q313/Inputs!Q$307","v":0.70547945205479456},{"$f":"Inputs!R313/Inputs!R$307","v":0.70547945205479456},{"$f":"Inputs!S313/Inputs!S$307","v":0.70547945205479456},{"$f":"Inputs!T313/Inputs!T$307","v":0.70547945205479456},{"$f":"Inputs!U313/Inputs!U$307","v":0.70547945205479456},{"$f":"Inputs!V313/Inputs!V$307","v":0.70547945205479456},{"$f":"Inputs!W313/Inputs!W$307","v":0.70547945205479456}]
[null,null,null,"Year-end factor applied to commissioned assets in November",null,null,"scalar",null,{"$f":"Inputs!I314/Inputs!I$307","v":0.62191780821917808},{"$f":"Inputs!J314/Inputs!J$307","v":0.62191780821917808},{"$f":"Inputs!K314/Inputs!K$307","v":0.62191780821917808},{"$f":"Inputs!L314/Inputs!L$307","v":0.62191780821917808},{"$f":"Inputs!M314/Inputs!M$307","v":0.62191780821917808},{"$f":"Inputs!N314/Inputs!N$307","v":0.62191780821917808},{"$f":"Inputs!O314/Inputs!O$307","v":0.62191780821917808},{"$f":"Inputs!P314/Inputs!P$307","v":0.62191780821917808},{"$f":"Inputs!Q314/Inputs!Q$307","v":0.62191780821917808},{"$f":"Inputs!R314/Inputs!R$307","v":0.62191780821917808},{"$f":"Inputs!S314/Inputs!S$307","v":0.62191780821917808},{"$f":"Inputs!T314/Inputs!T$307","v":0.62191780821917808},{"$f":"Inputs!U314/Inputs!U$307","v":0.62191780821917808},{"$f":"Inputs!V314/Inputs!V$307","v":0.62191780821917808},{"$f":"Inputs!W314/Inputs!W$307","v":0.62191780821917808}]
[null,null,null,"Year-end factor applied to commissioned assets in December",null,null,"scalar",null,{"$f":"Inputs!I315/Inputs!I$307","v":0.5383561643835616},{"$f":"Inputs!J315/Inputs!J$307","v":0.5383561643835616},{"$f":"Inputs!K315/Inputs!K$307","v":0.5383561643835616},{"$f":"Inputs!L315/Inputs!L$307","v":0.5383561643835616},{"$f":"Inputs!M315/Inputs!M$307","v":0.5383561643835616},{"$f":"Inputs!N315/Inputs!N$307","v":0.5383561643835616},{"$f":"Inputs!O315/Inputs!O$307","v":0.5383561643835616},{"$f":"Inputs!P315/Inputs!P$307","v":0.5383561643835616},{"$f":"Inputs!Q315/Inputs!Q$307","v":0.5383561643835616},{"$f":"Inputs!R315/Inputs!R$307","v":0.5383561643835616},{"$f":"Inputs!S315/Inputs!S$307","v":0.5383561643835616},{"$f":"Inputs!T315/Inputs!T$307","v":0.5383561643835616},{"$f":"Inputs!U315/Inputs!U$307","v":0.5383561643835616},{"$f":"Inputs!V315/Inputs!V$307","v":0.5383561643835616},{"$f":"Inputs!W315/Inputs!W$307","v":0.5383561643835616}]
[null,null,null,"Year-end factor applied to commissioned assets in January",null,null,"scalar",null,{"$f":"Inputs!I316/Inputs!I$307","v":0.4534246575342466},{"$f":"Inputs!J316/Inputs!J$307","v":0.4534246575342466},{"$f":"Inputs!K316/Inputs!K$307","v":0.4534246575342466},{"$f":"Inputs!L316/Inputs!L$307","v":0.4534246575342466},{"$f":"Inputs!M316/Inputs!M$307","v":0.4534246575342466},{"$f":"Inputs!N316/Inputs!N$307","v":0.4534246575342466},{"$f":"Inputs!O316/Inputs!O$307","v":0.4534246575342466},{"$f":"Inputs!P316/Inputs!P$307","v":0.4534246575342466},{"$f":"Inputs!Q316/Inputs!Q$307","v":0.4534246575342466},{"$f":"Inputs!R316/Inputs!R$307","v":0.4534246575342466},{"$f":"Inputs!S316/Inputs!S$307","v":0.4534246575342466},{"$f":"Inputs!T316/Inputs!T$307","v":0.4534246575342466},{"$f":"Inputs!U316/Inputs!U$307","v":0.4534246575342466},{"$f":"Inputs!V316/Inputs!V$307","v":0.4534246575342466},{"$f":"Inputs!W316/Inputs!W$307","v":0.4534246575342466}]
[null,null,null,"Year-end factor applied to commissioned assets in February",null,null,"scalar",null,{"$f":"Inputs!I317/Inputs!I$307","v":0.37260273972602742},{"$f":"Inputs!J317/Inputs!J$307","v":0.37260273972602742},{"$f":"Inputs!K317/Inputs!K$307","v":0.37260273972602742},{"$f":"Inputs!L317/Inputs!L$307","v":0.37260273972602742},{"$f":"Inputs!M317/Inputs!M$307","v":0.37260273972602742},{"$f":"Inputs!N317/Inputs!N$307","v":0.37260273972602742},{"$f":"Inputs!O317/Inputs!O$307","v":0.37260273972602742},{"$f":"Inputs!P317/Inputs!P$307","v":0.37260273972602742},{"$f":"Inputs!Q317/Inputs!Q$307","v":0.37260273972602742},{"$f":"Inputs!R317/Inputs!R$307","v":0.37260273972602742},{"$f":"Inputs!S317/Inputs!S$307","v":0.37260273972602742},{"$f":"Inputs!T317/Inputs!T$307","v":0.37260273972602742},{"$f":"Inputs!U317/Inputs!U$307","v":0.37260273972602742},{"$f":"Inputs!V317/Inputs!V$307","v":0.37260273972602742},{"$f":"Inputs!W317/Inputs!W$307","v":0.37260273972602742}]
[null,null,null,"Year-end factor applied to commissioned assets in March",null,null,"scalar",null,{"$f":"Inputs!I318/Inputs!I$307","v":0.29178082191780824},{"$f":"Inputs!J318/Inputs!J$307","v":0.29178082191780824},{"$f":"Inputs!K318/Inputs!K$307","v":0.29178082191780824},{"$f":"Inputs!L318/Inputs!L$307","v":0.29178082191780824},{"$f":"Inputs!M318/Inputs!M$307","v":0.29178082191780824},{"$f":"Inputs!N318/Inputs!N$307","v":0.29178082191780824},{"$f":"Inputs!O318/Inputs!O$307","v":0.29178082191780824},{"$f":"Inputs!P318/Inputs!P$307","v":0.29178082191780824},{"$f":"Inputs!Q318/Inputs!Q$307","v":0.29178082191780824},{"$f":"Inputs!R318/Inputs!R$307","v":0.29178082191780824},{"$f":"Inputs!S318/Inputs!S$307","v":0.29178082191780824},{"$f":"Inputs!T318/Inputs!T$307","v":0.29178082191780824},{"$f":"Inputs!U318/Inputs!U$307","v":0.29178082191780824},{"$f":"Inputs!V318/Inputs!V$307","v":0.29178082191780824},{"$f":"Inputs!W318/Inputs!W$307","v":0.29178082191780824}]
[null,null,null,"Year-end factor applied to commissioned assets in April",null,null,"scalar",null,{"$f":"Inputs!I319/Inputs!I$307","v":0.20821917808219179},{"$f":"Inputs!J319/Inputs!J$307","v":0.20821917808219179},{"$f":"Inputs!K319/Inputs!K$307","v":0.20821917808219179},{"$f":"Inputs!L319/Inputs!L$307","v":0.20821917808219179},{"$f":"Inputs!M319/Inputs!M$307","v":0.20821917808219179},{"$f":"Inputs!N319/Inputs!N$307","v":0.20821917808219179},{"$f":"Inputs!O319/Inputs!O$307","v":0.20821917808219179},{"$f":"Inputs!P319/Inputs!P$307","v":0.20821917808219179},{"$f":"Inputs!Q319/Inputs!Q$307","v":0.20821917808219179},{"$f":"Inputs!R319/Inputs!R$307","v":0.20821917808219179},{"$f":"Inputs!S319/Inputs!S$307","v":0.20821917808219179},{"$f":"Inputs!T319/Inputs!T$307","v":0.20821917808219179},{"$f":"Inputs!U319/Inputs!U$307","v":0.20821917808219179},{"$f":"Inputs!V319/Inputs!V$307","v":0.20821917808219179},{"$f":"Inputs!W319/Inputs!W$307","v":0.20821917808219179}]
[null,null,null,"Year-end factor applied to commissioned assets in May",null,null,"scalar",null,{"$f":"Inputs!I320/Inputs!I$307","v":0.12465753424657534},{"$f":"Inputs!J320/Inputs!J$307","v":0.12465753424657534},{"$f":"Inputs!K320/Inputs!K$307","v":0.12465753424657534},{"$f":"Inputs!L320/Inputs!L$307","v":0.12465753424657534},{"$f":"Inputs!M320/Inputs!M$307","v":0.12465753424657534},{"$f":"Inputs!N320/Inputs!N$307","v":0.12465753424657534},{"$f":"Inputs!O320/Inputs!O$307","v":0.12465753424657534},{"$f":"Inputs!P320/Inputs!P$307","v":0.12465753424657534},{"$f":"Inputs!Q320/Inputs!Q$307","v":0.12465753424657534},{"$f":"Inputs!R320/Inputs!R$307","v":0.12465753424657534},{"$f":"Inputs!S320/Inputs!S$307","v":0.12465753424657534},{"$f":"Inputs!T320/Inputs!T$307","v":0.12465753424657534},{"$f":"Inputs!U320/Inputs!U$307","v":0.12465753424657534},{"$f":"Inputs!V320/Inputs!V$307","v":0.12465753424657534},{"$f":"Inputs!W320/Inputs!W$307","v":0.12465753424657534}]
[null,null,null,"Year-end factor applied to commissioned assets in June",null,null,"scalar",null,{"$f":"Inputs!I321/Inputs!I$307","v":4.1095890410958902E-2},{"$f":"Inputs!J321/Inputs!J$307","v":4.1095890410958902E-2},{"$f":"Inputs!K321/Inputs!K$307","v":4.1095890410958902E-2},{"$f":"Inputs!L321/Inputs!L$307","v":4.1095890410958902E-2},{"$f":"Inputs!M321/Inputs!M$307","v":4.1095890410958902E-2},{"$f":"Inputs!N321/Inputs!N$307","v":4.1095890410958902E-2},{"$f":"Inputs!O321/Inputs!O$307","v":4.1095890410958902E-2},{"$f":"Inputs!P321/Inputs!P$307","v":4.1095890410958902E-2},{"$f":"Inputs!Q321/Inputs!Q$307","v":4.1095890410958902E-2},{"$f":"Inputs!R321/Inputs!R$307","v":4.1095890410958902E-2},{"$f":"Inputs!S321/Inputs!S$307","v":4.1095890410958902E-2},{"$f":"Inputs!T321/Inputs!T$307","v":4.1095890410958902E-2},{"$f":"Inputs!U321/Inputs!U$307","v":4.1095890410958902E-2},{"$f":"Inputs!V321/Inputs!V$307","v":4.1095890410958902E-2},{"$f":"Inputs!W321/Inputs!W$307","v":4.1095890410958902E-2}]
[null,null,null,"Year-end factor applied to forecast revaluation",null,null,"scalar",null,{"$f":"Inputs!I307/Inputs!I$307","v":1},{"$f":"Inputs!J307/Inputs!J$307","v":1},{"$f":"Inputs!K307/Inputs!K$307","v":1},{"$f":"Inputs!L307/Inputs!L$307","v":1},{"$f":"Inputs!M307/Inputs!M$307","v":1},{"$f":"Inputs!N307/Inputs!N$307","v":1},{"$f":"Inputs!O307/Inputs!O$307","v":1},{"$f":"Inputs!P307/Inputs!P$307","v":1},{"$f":"Inputs!Q307/Inputs!Q$307","v":1},{"$f":"Inputs!R307/Inputs!R$307","v":1},{"$f":"Inputs!S307/Inputs!S$307","v":1},{"$f":"Inputs!T307/Inputs!T$307","v":1},{"$f":"Inputs!U307/Inputs!U$307","v":1},{"$f":"Inputs!V307/Inputs!V$307","v":1},{"$f":"Inputs!W307/Inputs!W$307","v":1}]
[null,null,null,"Year-end factor applied to forecast depreciation",null,null,"scalar",null,{"$f":"Inputs!I307/Inputs!I$307","v":1},{"$f":"Inputs!J307/Inputs!J$307","v":1},{"$f":"Inputs!K307/Inputs!K$307","v":1},{"$f":"Inputs!L307/Inputs!L$307","v":1},{"$f":"Inputs!M307/Inputs!M$307","v":1},{"$f":"Inputs!N307/Inputs!N$307","v":1},{"$f":"Inputs!O307/Inputs!O$307","v":1},{"$f":"Inputs!P307/Inputs!P$307","v":1},{"$f":"Inputs!Q307/Inputs!Q$307","v":1},{"$f":"Inputs!R307/Inputs!R$307","v":1},{"$f":"Inputs!S307/Inputs!S$307","v":1},{"$f":"Inputs!T307/Inputs!T$307","v":1},{"$f":"Inputs!U307/Inputs!U$307","v":1},{"$f":"Inputs!V307/Inputs!V$307","v":1},{"$f":"Inputs!W307/Inputs!W$307","v":1}]
[null,null,null,"Year-end factor applied to operating expenditure",null,null,"scalar",null,{"$f":"Inputs!I$309/Inputs!I$307","v":0.49863013698630138},{"$f":"Inputs!J$309/Inputs!J$307","v":0.49863013698630138},{"$f":"Inputs!K$309/Inputs!K$307","v":0.49863013698630138},{"$f":"Inputs!L$309/Inputs!L$307","v":0.49863013698630138},{"$f":"Inputs!M$309/Inputs!M$307","v":0.49863013698630138},{"$f":"Inputs!N$309/Inputs!N$307","v":0.49863013698630138},{"$f":"Inputs!O$309/Inputs!O$307","v":0.49863013698630138},{"$f":"Inputs!P$309/Inputs!P$307","v":0.49863013698630138},{"$f":"Inputs!Q$309/Inputs!Q$307","v":0.49863013698630138},{"$f":"Inputs!R$309/Inputs!R$307","v":0.49863013698630138},{"$f":"Inputs!S$309/Inputs!S$307","v":0.49863013698630138},{"$f":"Inputs!T$309/Inputs!T$307","v":0.49863013698630138},{"$f":"Inputs!U$309/Inputs!U$307","v":0.49863013698630138},{"$f":"Inputs!V$309/Inputs!V$307","v":0.49863013698630138},{"$f":"Inputs!W$309/Inputs!W$307","v":0.49863013698630138}]
[null,null,null,"Year-end factor applied to forecast tax",null,null,"scalar",null,{"$f":"Inputs!I$309/Inputs!I$307","v":0.49863013698630138},{"$f":"Inputs!J$309/Inputs!J$307","v":0.49863013698630138},{"$f":"Inputs!K$309/Inputs!K$307","v":0.49863013698630138},{"$f":"Inputs!L$309/Inputs!L$307","v":0.49863013698630138},{"$f":"Inputs!M$309/Inputs!M$307","v":0.49863013698630138},{"$f":"Inputs!N$309/Inputs!N$307","v":0.49863013698630138},{"$f":"Inputs!O$309/Inputs!O$307","v":0.49863013698630138},{"$f":"Inputs!P$309/Inputs!P$307","v":0.49863013698630138},{"$f":"Inputs!Q$309/Inputs!Q$307","v":0.49863013698630138},{"$f":"Inputs!R$309/Inputs!R$307","v":0.49863013698630138},{"$f":"Inputs!S$309/Inputs!S$307","v":0.49863013698630138},{"$f":"Inputs!T$309/Inputs!T$307","v":0.49863013698630138},{"$f":"Inputs!U$309/Inputs!U$307","v":0.49863013698630138},{"$f":"Inputs!V$309/Inputs!V$307","v":0.49863013698630138},{"$f":"Inputs!W$309/Inputs!W$307","v":0.49863013698630138}]
[null,null,null,"Year-end factor applied to forecast TCSD",null,null,"scalar",null,{"$f":"Inputs!I$309/Inputs!I$307","v":0.49863013698630138},{"$f":"Inputs!J$309/Inputs!J$307","v":0.49863013698630138},{"$f":"Inputs!K$309/Inputs!K$307","v":0.49863013698630138},{"$f":"Inputs!L$309/Inputs!L$307","v":0.49863013698630138},{"$f":"Inputs!M$309/Inputs!M$307","v":0.49863013698630138},{"$f":"Inputs!N$309/Inputs!N$307","v":0.49863013698630138},{"$f":"Inputs!O$309/Inputs!O$307","v":0.49863013698630138},{"$f":"Inputs!P$309/Inputs!P$307","v":0.49863013698630138},{"$f":"Inputs!Q$309/Inputs!Q$307","v":0.49863013698630138},{"$f":"Inputs!R$309/Inputs!R$307","v":0.49863013698630138},{"$f":"Inputs!S$309/Inputs!S$307","v":0.49863013698630138},{"$f":"Inputs!T$309/Inputs!T$307","v":0.49863013698630138},{"$f":"Inputs!U$309/Inputs!U$307","v":0.49863013698630138},{"$f":"Inputs!V$309/Inputs!V$307","v":0.49863013698630138},{"$f":"Inputs!W$309/Inputs!W$307","v":0.49863013698630138}]
[null,null,null,"Year-end factor applied to forecast EV adjustment",null,null,"scalar",null,{"$f":"Inputs!I307/Inputs!I$307","v":1},{"$f":"Inputs!J307/Inputs!J$307","v":1},{"$f":"Inputs!K307/Inputs!K$307","v":1},{"$f":"Inputs!L307/Inputs!L$307","v":1},{"$f":"Inputs!M307/Inputs!M$307","v":1},{"$f":"Inputs!N307/Inputs!N$307","v":1},{"$f":"Inputs!O307/Inputs!O$307","v":1},{"$f":"Inputs!P307/Inputs!P$307","v":1},{"$f":"Inputs!Q307/Inputs!Q$307","v":1},{"$f":"Inputs!R307/Inputs!R$307","v":1},{"$f":"Inputs!S307/Inputs!S$307","v":1},{"$f":"Inputs!T307/Inputs!T$307","v":1},{"$f":"Inputs!U307/Inputs!U$307","v":1},{"$f":"Inputs!V307/Inputs!V$307","v":1},{"$f":"Inputs!W307/Inputs!W$307","v":1}]
[null,null,null,"Year-end factor applied to forecast pass-through costs",null,null,"scalar",null,{"$f":"Inputs!I$309/Inputs!I$307","v":0.49863013698630138},{"$f":"Inputs!J$309/Inputs!J$307","v":0.49863013698630138},{"$f":"Inputs!K$309/Inputs!K$307","v":0.49863013698630138},{"$f":"Inputs!L$309/Inputs!L$307","v":0.49863013698630138},{"$f":"Inputs!M$309/Inputs!M$307","v":0.49863013698630138},{"$f":"Inputs!N$309/Inputs!N$307","v":0.49863013698630138},{"$f":"Inputs!O$309/Inputs!O$307","v":0.49863013698630138},{"$f":"Inputs!P$309/Inputs!P$307","v":0.49863013698630138},{"$f":"Inputs!Q$309/Inputs!Q$307","v":0.49863013698630138},{"$f":"Inputs!R$309/Inputs!R$307","v":0.49863013698630138},{"$f":"Inputs!S$309/Inputs!S$307","v":0.49863013698630138},{"$f":"Inputs!T$309/Inputs!T$307","v":0.49863013698630138},{"$f":"Inputs!U$309/Inputs!U$307","v":0.49863013698630138},{"$f":"Inputs!V$309/Inputs!V$307","v":0.49863013698630138},{"$f":"Inputs!W$309/Inputs!W$307","v":0.49863013698630138}]
[null,null,null,"Year-end factor applied to forecast recoverable costs",null,null,"scalar",null,{"$f":"Inputs!I$309/Inputs!I$307","v":0.49863013698630138},{"$f":"Inputs!J$309/Inputs!J$307","v":0.49863013698630138},{"$f":"Inputs!K$309/Inputs!K$307","v":0.49863013698630138},{"$f":"Inputs!L$309/Inputs!L$307","v":0.49863013698630138},{"$f":"Inputs!M$309/Inputs!M$307","v":0.49863013698630138},{"$f":"Inputs!N$309/Inputs!N$307","v":0.49863013698630138},{"$f":"Inputs!O$309/Inputs!O$307","v":0.49863013698630138},{"$f":"Inputs!P$309/Inputs!P$307","v":0.49863013698630138},{"$f":"Inputs!Q$309/Inputs!Q$307","v":0.49863013698630138},{"$f":"Inputs!R$309/Inputs!R$307","v":0.49863013698630138},{"$f":"Inputs!S$309/Inputs!S$307","v":0.49863013698630138},{"$f":"Inputs!T$309/Inputs!T$307","v":0.49863013698630138},{"$f":"Inputs!U$309/Inputs!U$307","v":0.49863013698630138},{"$f":"Inputs!V$309/Inputs!V$307","v":0.49863013698630138},{"$f":"Inputs!W$309/Inputs!W$307","v":0.49863013698630138}]
[null,null,null,"Revenue date factor applied to all building blocks",null,null,"scalar",null,{"$f":"Inputs!I308/Inputs!I307","v":0.44657534246575342},{"$f":"Inputs!J308/Inputs!J307","v":0.44657534246575342},{"$f":"Inputs!K308/Inputs!K307","v":0.44657534246575342},{"$f":"Inputs!L308/Inputs!L307","v":0.44657534246575342},{"$f":"Inputs!M308/Inputs!M307","v":0.44657534246575342},{"$f":"Inputs!N308/Inputs!N307","v":0.44657534246575342},{"$f":"Inputs!O308/Inputs!O307","v":0.44657534246575342},{"$f":"Inputs!P308/Inputs!P307","v":0.44657534246575342},{"$f":"Inputs!Q308/Inputs!Q307","v":0.44657534246575342},{"$f":"Inputs!R308/Inputs!R307","v":0.44657534246575342},{"$f":"Inputs!S308/Inputs!S307","v":0.44657534246575342},{"$f":"Inputs!T308/Inputs!T307","v":0.44657534246575342},{"$f":"Inputs!U308/Inputs!U307","v":0.44657534246575342},{"$f":"Inputs!V308/Inputs!V307","v":0.44657534246575342},{"$f":"Inputs!W308/Inputs!W307","v":0.44657534246575342}]
[]
["End of sheet"]

{"sheet":"SMAR","index":12,"n_rows":67,"n_cols":23,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
["Transpower revenue model - Smoothed maximum allowable revenue"]
[{"$f":"Cover!A2","v":"Incremental update determined in 2025"}]
[null,null,null,null,null,null,null,"Global",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,"Parameters","IM ref","IPP ref","Units","n/a","RCP3","RCP3","RCP3","RCP3","RCP3","RCP4","RCP4","RCP4","RCP4","RCP4","RCP5","RCP5","RCP5","RCP5","RCP5"]
[null,null,null,null,null,null,null,null,{"$f":"Inputs!I5","v":"Actual"},{"$f":"Inputs!J5","v":"Actual"},{"$f":"Inputs!K5","v":"Actual"},{"$f":"Inputs!L5","v":"Actual"},{"$f":"Inputs!M5","v":"Forecast"},{"$f":"Inputs!N5","v":"Forecast"},{"$f":"Inputs!O5","v":"Forecast"},{"$f":"Inputs!P5","v":"Forecast"},{"$f":"Inputs!Q5","v":"Forecast"},{"$f":"Inputs!R5","v":"Forecast"},{"$f":"Inputs!S5","v":"Forecast"},{"$f":"Inputs!T5","v":"Forecast"},{"$f":"Inputs!U5","v":"Forecast"},{"$f":"Inputs!V5","v":"Forecast"},{"$f":"Inputs!W5","v":"Forecast"}]
[null,"Smoothed maximum allowable revenue (SMAR)"]
[null,"Note: RCP3 forecast MAR reflects the ex-post outcome, not the values reflected in the RCP3 IPP determination. This is the case for any year once revenue has been set for any period, and actuals or forecast have diverged from the IPP."]
[]
[null,null,null,"Forecast MAR","n/a","n/a","$m",null,{"$f":"MAR!I20","v":820.66982717363931},{"$f":"MAR!J20","v":822.11206076665565},{"$f":"MAR!K20","v":846.37585123157749},{"$f":"MAR!L20","v":844.49038625617629},{"$f":"MAR!M20","v":875.39561071223147},{"$f":"MAR!N20","v":1075.9994812760901},{"$f":"MAR!O20","v":1129.9184947086042},{"$f":"MAR!P20","v":1163.8153853357283},{"$f":"MAR!Q20","v":1232.7481402967956},{"$f":"MAR!R20","v":1274.1572621117739},{"$f":"MAR!S20","v":1258.8807185570124},{"$f":"MAR!T20","v":1296.6194669628221},{"$f":"MAR!U20","v":1346.4771188412285},{"$f":"MAR!V20","v":1394.3805398099314},{"$f":"MAR!W20","v":1450.2545755707631}]
[null,null,null,"SMAR as determined by an IPP","3.1.1 (3)",8.1,"$m",null,{"$f":"Inputs!I334","v":788.70813218364503},{"$f":"Inputs!J334","v":798.84427779550265},{"$f":"Inputs!K334","v":808.95208125345118},{"$f":"Inputs!L334","v":828.09895546736539},{"$f":"Inputs!M334","v":840.17793069256095},{"$f":"Inputs!N334","v":976.7170136720124},{"$f":"Inputs!O334","v":1135.4628299041242},{"$f":"Inputs!P334","v":1192.2359713993303},{"$f":"Inputs!Q334","v":1251.8477699692969},{"$f":"Inputs!R334","v":1314.4401584677619},{"$f":"Inputs!S334","v":0},{"$f":"Inputs!T334","v":0},{"$f":"Inputs!U334","v":0},{"$f":"Inputs!V334","v":0},{"$f":"Inputs!W334","v":0}]
[null,null,null,"Calculated forecast SMAR","\"","\"","$m",null,{"$f":"I28*(Inputs!I334=0)\n+I47\n+I64","v":0},{"$f":"J28*(Inputs!J334=0)\n+J47\n+J64","v":0},{"$f":"K28*(Inputs!K334=0)\n+K47\n+K64","v":0},{"$f":"L28*(Inputs!L334=0)\n+L47\n+L64","v":0},{"$f":"M28*(Inputs!M334=0)\n+M47\n+M64","v":0},{"$f":"N28*(Inputs!N334=0)\n+N47\n+N64","v":0},{"$f":"O28*(Inputs!O334=0)\n+O47\n+O64","v":5.9108572102409651},{"$f":"P28*(Inputs!P334=0)\n+P47\n+P64","v":6.2064000707530136},{"$f":"Q28*(Inputs!Q334=0)\n+Q47\n+Q64","v":6.5167200742906646},{"$f":"R28*(Inputs!R334=0)\n+R47\n+R64","v":6.8425560780051979},{"$f":"S28*(Inputs!S334=0)\n+S47\n+S64","v":1293.8689903582776},{"$f":"T28*(Inputs!T334=0)\n+T47\n+T64","v":1319.7463701654433},{"$f":"U28*(Inputs!U334=0)\n+U47\n+U64","v":1346.141297568752},{"$f":"V28*(Inputs!V334=0)\n+V47\n+V64","v":1373.0641235201269},{"$f":"W28*(Inputs!W334=0)\n+W47\n+W64","v":1400.5254059905296}]
[null,null,null,"Forecast SMAR","\"","\"","$m",null,{"$f":"SUM(I10:I11)","v":788.70813218364503},{"$f":"SUM(J10:J11)","v":798.84427779550265},808.95208125345118,828.09895546736539,840.17793069256095,976.7170136720124,1141.3736871143651,1198.4423714700833,1258.3644900435875,1321.282714545767,1293.8689903582776,1319.7463701654433,1346.141297568752,1373.0641235201269,1400.5254059905296]
[]
[null,"Forecast SMAR for RCP4 - supporting calculations"]
[null,"Note:"]
[]
[null,null,"Forecast SMAR"]
[]
[null,null,null,"Prescribed post-tax WACC",null,null,"%",null,null,null,null,null,null,{"$f":"'WACC & CPI'!N24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!O24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!P24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!Q24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!R24","v":6.4399999999999999E-2}]
[null,null,null,"Post-tax WACC discount factor",null,null,"scalar",null,null,null,null,null,null,{"$f":"IF(M20>0,M20,1)/(1+N19)","v":0.9394964299135663},{"$f":"IF(N20>0,N20,1)/(1+O19)","v":0.88265354182033662},0.82924985139077101,0.77907727488798473,0.73194031838405182]
[null,null,null,"Revenue growth rate","3.1.1 (3) (c)",8.3000000000000007,"%",null,null,null,null,null,null,{"$f":"MAX('Growth rate'!G15,Inputs!N46)","v":0.16252999999999954},{"$f":"MAX('Growth rate'!H15,Inputs!O46)","v":0.16252999999999954},{"$f":"MAX('Growth rate'!I15,Inputs!P46)","v":0.05},{"$f":"MAX('Growth rate'!J15,Inputs!Q46)","v":0.05},{"$f":"MAX('Growth rate'!K15,Inputs!R46)","v":0.05}]
[null,null,null,"Revenue growth index",null,null,"scalar",null,null,null,null,null,null,{"$f":"MAX(M22*(1+N21),1)","v":1},{"$f":"MAX(N22*(1+O21),1)","v":1.1625299999999996},1.2206564999999996,1.2816893249999997,1.3457737912499996]
[]
[null,null,null,"Forecast MAR",null,null,"$m",null,null,null,null,null,null,{"$f":"MAR!N20","v":1075.9994812760901},{"$f":"MAR!O20","v":1129.9184947086042},{"$f":"MAR!P20","v":1163.8153853357283},{"$f":"MAR!Q20","v":1232.7481402967956},{"$f":"MAR!R20","v":1274.1572621117739}]
[null,null,null,"Present value of forecast MAR",null,null,"$m",{"$f":"SUMPRODUCT(N24:R24,N$20:R$20)","v":4866.3311017736369},null,null,null,null,null,1075.9994812760901,1112.9385046042394,1161.7251621289506,1230.369541911622,1271.5950464573339]
[null,null,null,"Present value of revenue growth index",null,null,"scalar",{"$f":"SUMPRODUCT(N22:R22,N20:R20)","v":4.9613979969245978},null,null,null,null,null,{"$f":"N24-N25","v":0},{"$f":"O24-O25","v":16.979990104364788},2.0902232067776367,2.3785983851735182,2.5622156544400241]
[null,null,null,"SMAR in first year of revenue path",null,null,"$m",{"$f":"H25/H26","v":980.83868796458387}]
[null,null,null,"Forecast SMAR",null,null,"$m",null,null,null,null,null,null,{"$f":"$H$27*N22","v":980.83868796458387},{"$f":"$H$27*O22","v":1140.2543999194672},{"$f":"$H$27*P22","v":1197.2671199154406},{"$f":"$H$27*Q22","v":1257.1304759112129},{"$f":"$H$27*R22","v":1319.9869997067733}]
[null,null,null,"Present value of forecast SMAR",null,null,"$m",{"$f":"SUMPRODUCT(N28:R28,N$20:R$20)","v":4866.3311017736369},null,null,null,null,null,976.7170136720124,1135.4628299041242,1192.2359713993303,1251.8477699692969,1314.4401584677619]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N28-N29","v":4.1216742925714698},{"$f":"O28-O29","v":4.7915700153430407},{"$f":"P28-P29","v":5.0311485161103064},{"$f":"Q28-Q29","v":5.2827059419159923},{"$f":"R28-R29","v":5.5468412390114281}]
[null,null,"Incremental update to forecast SMAR"]
[null,null,"Note: Triggered following a reopener event."]
[]
[null,null,null,"Starting year for reopener",null,null,"year",{"$f":"Inputs!H14","v":2027}]
[null,null,null,"Prescribed post-tax WACC",null,null,"%",null,null,null,null,null,null,{"$f":"'WACC & CPI'!N24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!O24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!P24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!Q24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!R24","v":6.4399999999999999E-2}]
[null,null,null,"Post-tax WACC discount factor",null,null,"scalar",null,null,null,null,null,null,{"$f":"IF(M36>0,M36,1)/(1+N35)*(N3>=$H$34)","v":0},{"$f":"IF(N36>0,N36,1)/(1+O35)*(O3>=$H$34)","v":0.9394964299135663},{"$f":"IF(O36>0,O36,1)/(1+P35)*(P3>=$H$34)","v":0.88265354182033662},{"$f":"IF(P36>0,P36,1)/(1+Q35)*(Q3>=$H$34)","v":0.82924985139077101},{"$f":"IF(Q36>0,Q36,1)/(1+R35)*(R3>=$H$34)","v":0.77907727488798473}]
[null,null,null,"Revenue growth rate",null,null,"%",null,null,null,null,null,null,{"$f":"MAX('Growth rate'!G15,Inputs!N46)","v":0.16252999999999954},{"$f":"MAX('Growth rate'!H15,Inputs!O46)","v":0.16252999999999954},{"$f":"MAX('Growth rate'!I15,Inputs!P46)","v":0.05},{"$f":"MAX('Growth rate'!J15,Inputs!Q46)","v":0.05},{"$f":"MAX('Growth rate'!K15,Inputs!R46)","v":0.05}]
[null,null,null,"Revenue growth index",null,null,"scalar",null,null,null,null,null,null,{"$f":"MAX(M38*(1+N37),1)*(N3>=$H$34)","v":0},{"$f":"MAX(N38*(1+O37),1)*(O3>=$H$34)","v":1},{"$f":"MAX(O38*(1+P37),1)*(P3>=$H$34)","v":1.05},{"$f":"MAX(P38*(1+Q37),1)*(Q3>=$H$34)","v":1.1025},{"$f":"MAX(Q38*(1+R37),1)*(R3>=$H$34)","v":1.1576250000000001}]
[null,null,null,"Net discount factor",null,null,"scalar",null,null,null,null,null,null,{"$f":"N36*N38","v":0},{"$f":"O36*O38","v":0.9394964299135663},{"$f":"P36*P38","v":0.92678621891135349},{"$f":"Q36*Q38","v":0.91424796115832507},{"$f":"R36*R38","v":0.90187933034220347}]
[]
[null,null,null,"Forecast MAR as determined by IPP",null,null,"$m",null,null,null,null,null,null,{"$f":"Inputs!N333","v":1075.9994812760901},{"$f":"Inputs!O333","v":1112.9385046042394},{"$f":"Inputs!P333","v":1161.7251621289506},{"$f":"Inputs!Q333","v":1230.369541911622},{"$f":"Inputs!R333","v":1271.5950464573339}]
[null,null,null,"Updated forecast MAR",null,null,"$m",null,null,null,null,null,null,{"$f":"MAR!N20","v":1075.9994812760901},{"$f":"MAR!O20","v":1129.9184947086042},{"$f":"MAR!P20","v":1163.8153853357283},{"$f":"MAR!Q20","v":1232.7481402967956},{"$f":"MAR!R20","v":1274.1572621117739}]
[null,null,null,"Incremental forecast MAR",null,null,"$m",null,null,null,null,null,null,{"$f":"(N42-N41)*(Inputs!$H$13=\"Yes\")*(N41>0)","v":0},{"$f":"(O42-O41)*(Inputs!$H$13=\"Yes\")*(O41>0)","v":16.979990104364788},{"$f":"(P42-P41)*(Inputs!$H$13=\"Yes\")*(P41>0)","v":2.0902232067776367},{"$f":"(Q42-Q41)*(Inputs!$H$13=\"Yes\")*(Q41>0)","v":2.3785983851735182},{"$f":"(R42-R41)*(Inputs!$H$13=\"Yes\")*(R41>0)","v":2.5622156544400241}]
[null,null,null,"Present value of incremental forecast MAR",null,null,"$m",{"$f":"SUMPRODUCT(N43:R43,N$36:R$36)","v":21.76619934683568}]
[null,null,null,"Present value of revenue growth index",null,null,"scalar",{"$f":"SUMPRODUCT(N38:R38,N36:R36)","v":3.6824099403254484}]
[null,null,null,"SMAR in first year of revenue path",null,null,"$m",{"$f":"H44/H45","v":5.9108572102409651}]
[null,null,null,"Incremental forecast SMAR",null,null,"$m",null,null,null,null,null,null,{"$f":"$H$46*N38","v":0},{"$f":"$H$46*O38","v":5.9108572102409651},{"$f":"$H$46*P38","v":6.2064000707530136},{"$f":"$H$46*Q38","v":6.5167200742906646},{"$f":"$H$46*R38","v":6.8425560780051979}]
[null,null,null,"Present value of incremental forecast SMAR",null,null,"$m",{"$f":"SUMPRODUCT(N47:R47,N$36:R$36)","v":21.76619934683568}]
[]
[null,"Forecast SMAR for RCP5 - supporting calculations"]
[null,"Note: Only provided for indicative purposes."]
[]
[null,null,"Forecast SMAR"]
[]
[null,null,null,"Prescribed post-tax WACC",null,null,"%",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'WACC & CPI'!S24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!T24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!U24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!V24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!W24","v":6.4399999999999999E-2}]
[null,null,null,"Post-tax WACC discount factor",null,null,"scalar",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R56>0,R56,1)/(1+S55)","v":0.9394964299135663},{"$f":"IF(S56>0,S56,1)/(1+T55)","v":0.88265354182033662},0.82924985139077101,0.77907727488798473,0.73194031838405182]
[null,null,null,"Revenue growth rate",null,null,"%",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!S46","v":0.02},{"$f":"Inputs!T46","v":0.02},{"$f":"Inputs!U46","v":0.02},{"$f":"Inputs!V46","v":0.02},{"$f":"Inputs!W46","v":0.02}]
[null,null,null,"Revenue growth index",null,null,"scalar",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(R58*(1+S57),1)","v":1},{"$f":"MAX(S58*(1+T57),1)","v":1.02},1.0404,1.0612079999999999,1.08243216]
[]
[null,null,null,"Forecast MAR",null,null,"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAR!S20","v":1258.8807185570124},{"$f":"MAR!T20","v":1296.6194669628221},{"$f":"MAR!U20","v":1346.4771188412285},{"$f":"MAR!V20","v":1394.3805398099314},{"$f":"MAR!W20","v":1450.2545755707631}]
[null,null,null,"Present value of forecast MAR",null,null,"$m",{"$f":"SUMPRODUCT(S60:W60,S$56:W$56)","v":5591.575643272583}]
[null,null,null,"Present value of revenue growth index",null,null,"scalar",{"$f":"SUMPRODUCT(S58:W58,S$56:W$56)","v":4.3215933645061337}]
[null,null,null,"SMAR in first year of revenue path",null,null,"$m",{"$f":"H61/H62","v":1293.8689903582776}]
[null,null,null,"Forecast SMAR",null,null,"$m",null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H$63*S58","v":1293.8689903582776},{"$f":"$H$63*T58","v":1319.7463701654433},1346.141297568752,1373.0641235201269,1400.5254059905296]
[null,null,null,"Present value of forecast SMAR",null,null,"$m",{"$f":"SUMPRODUCT(S64:W64,S$56:W$56)","v":5591.575643272583}]
[]
["End of sheet"]

{"sheet":"Wash-up","index":13,"n_rows":90,"n_cols":23,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
["Transpower revenue model - Wash-up outcome"]
[{"$f":"Cover!A2","v":"Incremental update determined in 2025"}]
[null,null,null,null,null,null,null,"Global",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,"Parameters","IM ref","IPP ref","Units","n/a","RCP3","RCP3","RCP3","RCP3","RCP3","RCP4","RCP4","RCP4","RCP4","RCP4","RCP5","RCP5","RCP5","RCP5","RCP5"]
[null,null,null,null,null,null,null,null,{"$f":"Inputs!I5","v":"Actual"},{"$f":"Inputs!J5","v":"Actual"},{"$f":"Inputs!K5","v":"Actual"},{"$f":"Inputs!L5","v":"Actual"},{"$f":"Inputs!M5","v":"Forecast"},{"$f":"Inputs!N5","v":"Forecast"},{"$f":"Inputs!O5","v":"Forecast"},{"$f":"Inputs!P5","v":"Forecast"},{"$f":"Inputs!Q5","v":"Forecast"},{"$f":"Inputs!R5","v":"Forecast"},{"$f":"Inputs!S5","v":"Forecast"},{"$f":"Inputs!T5","v":"Forecast"},{"$f":"Inputs!U5","v":"Forecast"},{"$f":"Inputs!V5","v":"Forecast"},{"$f":"Inputs!W5","v":"Forecast"}]
[null,"Ex-post economic gain or loss"]
[null,"Note: Forecast MAR (in revenue date terms) is washed up against revenue received and then converted into year-end terms to be added to the EV account."]
[null,"Positive amounts are to be recovered from customers; negative amounts to be returned to customers."]
[null,"Revenue received is actual revenue received ex-post and forecast SMAR ex-ante."]
[]
[null,null,null,"WACC updated for actual CPI",null,"Sch. E; A1","%",null,{"$f":"'WACC & CPI'!I23*(I4=\"RCP3\")\n+'WACC & CPI'!I59*(I4<>\"RCP3\")","v":4.5699999999999998E-2},{"$f":"'WACC & CPI'!J23*(J4=\"RCP3\")\n+'WACC & CPI'!J59*(J4<>\"RCP3\")","v":4.5699999999999998E-2},{"$f":"'WACC & CPI'!K23*(K4=\"RCP3\")\n+'WACC & CPI'!K59*(K4<>\"RCP3\")","v":4.5699999999999998E-2},{"$f":"'WACC & CPI'!L23*(L4=\"RCP3\")\n+'WACC & CPI'!L59*(L4<>\"RCP3\")","v":4.5699999999999998E-2},{"$f":"'WACC & CPI'!M23*(M4=\"RCP3\")\n+'WACC & CPI'!M59*(M4<>\"RCP3\")","v":4.5699999999999998E-2},{"$f":"'WACC & CPI'!N23*(N4=\"RCP3\")\n+'WACC & CPI'!N59*(N4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!O23*(O4=\"RCP3\")\n+'WACC & CPI'!O59*(O4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!P23*(P4=\"RCP3\")\n+'WACC & CPI'!P59*(P4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!Q23*(Q4=\"RCP3\")\n+'WACC & CPI'!Q59*(Q4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!R23*(R4=\"RCP3\")\n+'WACC & CPI'!R59*(R4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!S23*(S4=\"RCP3\")\n+'WACC & CPI'!S59*(S4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!T23*(T4=\"RCP3\")\n+'WACC & CPI'!T59*(T4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!U23*(U4=\"RCP3\")\n+'WACC & CPI'!U59*(U4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!V23*(V4=\"RCP3\")\n+'WACC & CPI'!V59*(V4<>\"RCP3\")","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!W23*(W4=\"RCP3\")\n+'WACC & CPI'!W59*(W4<>\"RCP3\")","v":7.0999999999999952E-2}]
[null,null,null,"Forecast MAR",null,"Sch. E;","$m",null,{"$f":"MAR!I20","v":820.66982717363931},{"$f":"MAR!J20","v":822.11206076665565},{"$f":"MAR!K20","v":846.37585123157749},{"$f":"MAR!L20","v":844.49038625617629},{"$f":"MAR!M20","v":875.39561071223147},{"$f":"MAR!N20","v":1075.9994812760901},{"$f":"MAR!O20","v":1129.9184947086042},{"$f":"MAR!P20","v":1163.8153853357283},{"$f":"MAR!Q20","v":1232.7481402967956},{"$f":"MAR!R20","v":1274.1572621117739},{"$f":"MAR!S20","v":1258.8807185570124},{"$f":"MAR!T20","v":1296.6194669628221},{"$f":"MAR!U20","v":1346.4771188412285},{"$f":"MAR!V20","v":1394.3805398099314},{"$f":"MAR!W20","v":1450.2545755707631}]
[null,null,null,"Ex-post adjustments",null,"\"","$m",null,{"$f":"SUM(I26,I32,I38,I43,I51,I58,I64,I76)","v":-0.33699548449412475},1.5411489195920318,-16.329247233447933,-0.37835452464006031,0,-27.898527326469068,{"$f":"SUM(O26,O32,O38,O43,O51,O58,O64,O76)","v":3.2189268264012907},9.7302367901953097,7.1982339950010532,13.242325198290869,9.8317586227423064,6.4986956563963565,-9.4366298230603871E-2,-5.9899460268760967,-13.973973753244785]
[null,null,null,"Ex-post MAR",null,"\"","$m",null,{"$f":"SUM(I12:I13)","v":820.33283168914522},{"$f":"SUM(J12:J13)","v":823.65320968624769},830.04660399812951,844.11203173153626,875.39561071223147,1048.100953949621,1133.1374215350054,1173.5456221259235,1239.9463742917967,1287.3995873100648,1268.7124771797546,1303.1181626192185,1346.3827525429979,1388.3905937830552,1436.2806018175183]
[null,null,null,"Revenue received",null,"Sch. E; H","$m",null,{"$f":"Inputs!I331*(I5=\"Actual\")\n+SMAR!I12*(I5=\"Forecast\")","v":787.95826113112298},{"$f":"Inputs!J331*(J5=\"Actual\")\n+SMAR!J12*(J5=\"Forecast\")","v":791.85940120000009},{"$f":"Inputs!K331*(K5=\"Actual\")\n+SMAR!K12*(K5=\"Forecast\")","v":824.96859761147573},{"$f":"Inputs!L331*(L5=\"Actual\")\n+SMAR!L12*(L5=\"Forecast\")","v":825.3158680395976},{"$f":"Inputs!M331*(M5=\"Actual\")\n+SMAR!M12*(M5=\"Forecast\")","v":840.17793069256095},{"$f":"Inputs!N331*(N5=\"Actual\")\n+SMAR!N12*(N5=\"Forecast\")","v":976.7170136720124},{"$f":"Inputs!O331*(O5=\"Actual\")\n+SMAR!O12*(O5=\"Forecast\")","v":1141.3736871143651},{"$f":"Inputs!P331*(P5=\"Actual\")\n+SMAR!P12*(P5=\"Forecast\")","v":1198.4423714700833},{"$f":"Inputs!Q331*(Q5=\"Actual\")\n+SMAR!Q12*(Q5=\"Forecast\")","v":1258.3644900435875},{"$f":"Inputs!R331*(R5=\"Actual\")\n+SMAR!R12*(R5=\"Forecast\")","v":1321.282714545767},{"$f":"Inputs!S331*(S5=\"Actual\")\n+SMAR!S12*(S5=\"Forecast\")","v":1293.8689903582776},{"$f":"Inputs!T331*(T5=\"Actual\")\n+SMAR!T12*(T5=\"Forecast\")","v":1319.7463701654433},{"$f":"Inputs!U331*(U5=\"Actual\")\n+SMAR!U12*(U5=\"Forecast\")","v":1346.141297568752},{"$f":"Inputs!V331*(V5=\"Actual\")\n+SMAR!V12*(V5=\"Forecast\")","v":1373.0641235201269},{"$f":"Inputs!W331*(W5=\"Actual\")\n+SMAR!W12*(W5=\"Forecast\")","v":1400.5254059905296}]
[null,null,null,"Ex-post economic gain or loss (revenue date terms)",null,null,"$m",null,{"$f":"I14-I15","v":32.374570558022242},{"$f":"J14-J15","v":31.793808486247599},5.078006386653783,18.796163691938659,35.217680019670524,71.383940277608644,-8.2362655793597241,-24.896749344159844,-18.418115751790765,-33.883127235702204,-25.156513178523028,-16.628207546224758,0.24145497424592577,15.326470262928297,35.755195826988711]
[null,null,null,"Ex-post economic gain or loss (year-end terms)",null,"Sch. E; W","$m",null,{"$f":"I16*(1+I$11)^I88","v":33.027123635785529},32.43465552217458,5.1803604453917584,19.175025689361441,35.927539798268391,73.60439711064322,-8.4924614703858374,-25.671183439372285,-18.991026560771616,-34.93709008928672,-25.939027443851376,-17.145441771787862,0.24896563204023536,15.803212867627231,36.86739093112238]
[]
[null,"Ex-post economic gain or loss - supporting calculations"]
[null,"Note: Relating to ex-post adjustments not represented in Schedule D of the IPP"]
[]
[null,null,"WACC return on lost assets"]
[]
[null,null,null,"Lost assets",null,"Sch. E; D","$m",null,{"$f":"Inputs!I356","v":0},{"$f":"Inputs!J356","v":0},{"$f":"Inputs!K356","v":0},{"$f":"Inputs!L356","v":0},{"$f":"Inputs!M356","v":0},{"$f":"Inputs!N356","v":0},{"$f":"Inputs!O356","v":0},{"$f":"Inputs!P356","v":0},{"$f":"Inputs!Q356","v":0},{"$f":"Inputs!R356","v":0},{"$f":"Inputs!S356","v":0},{"$f":"Inputs!T356","v":0},{"$f":"Inputs!U356","v":0},{"$f":"Inputs!V356","v":0},{"$f":"Inputs!W356","v":0}]
[null,null,null,"WACC return on lost assets (year-end terms)",null,"\"","$m",null,{"$f":"I24*(1-(1+I$11)^I81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"WACC return on lost assets (revenue date terms)",null,"\"","$m",null,{"$f":"I25/(1+I$11)^I$88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"WACC return on found assets"]
[]
[null,null,null,"Found assets",null,"Sch. E; E","$m",null,{"$f":"Inputs!I357","v":0},{"$f":"Inputs!J357","v":0},{"$f":"Inputs!K357","v":0},{"$f":"Inputs!L357","v":0},{"$f":"Inputs!M357","v":0},{"$f":"Inputs!N357","v":0},{"$f":"Inputs!O357","v":0},{"$f":"Inputs!P357","v":0},{"$f":"Inputs!Q357","v":0},{"$f":"Inputs!R357","v":0},{"$f":"Inputs!S357","v":0},{"$f":"Inputs!T357","v":0},{"$f":"Inputs!U357","v":0},{"$f":"Inputs!V357","v":0},{"$f":"Inputs!W357","v":0}]
[null,null,null,"WACC return on found assets (year-end terms)",null,"\"","$m",null,{"$f":"I30*((1+I$11)^I82-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"WACC return on found assets (revenue date terms)",null,"\"","$m",null,{"$f":"I31/(1+I$11)^I$88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"WACC return on disposed assets"]
[]
[null,null,null,"Disposed assets",null,"Sch. E; F","$m",null,{"$f":"Inputs!I353","v":12.189900041999893},{"$f":"Inputs!J353","v":8.9916931499997368},{"$f":"Inputs!K353","v":7.919620652999992},{"$f":"Inputs!L353","v":2.9404001699999966},{"$f":"Inputs!M353","v":6.5572674301335798},{"$f":"Inputs!N353","v":6},{"$f":"Inputs!O353","v":6},{"$f":"Inputs!P353","v":6},{"$f":"Inputs!Q353","v":6},{"$f":"Inputs!R353","v":6},{"$f":"Inputs!S353","v":6},{"$f":"Inputs!T353","v":6},{"$f":"Inputs!U353","v":6},{"$f":"Inputs!V353","v":6},{"$f":"Inputs!W353","v":6}]
[null,null,null,"WACC return on disposed assets (year-end terms)",null,"\"","$m",null,{"$f":"I36*(1-(1+I$11)^I83)","v":-0.27466457421701068},-0.20260211831314628,-0.17844602721283789,-6.6253517907286702E-2,-0.14774928920821803,-0.20876437199017195,-0.20876437199017195,-0.20876437199017195,-0.20876437199017195,-0.20876437199017195,-0.20876437199017195,-0.20876437199017195,-0.20876437199017195,-0.20876437199017195,-0.20876437199017195]
[null,null,null,"WACC return on disposed assets (revenue date terms)",null,"\"","$m",null,{"$f":"I37/(1+I$11)^I$88","v":-0.26923772520544098},-0.19859908621975034,-0.17492027348518971,-6.4944474543419548E-2,-0.144830044575431,-0.20246648362376185,-0.20246648362376185,-0.20246648362376185,-0.20246648362376185,-0.20246648362376185,-0.20246648362376185,-0.20246648362376185,-0.20246648362376185,-0.20246648362376185,-0.20246648362376185]
[]
[null,null,"Voluntarily foregone revenues"]
[null,null,"Note: Notional cashflows relating to any voluntarily foregone revenues should follow revenue itself. Therefore this balance is already in revenue terms and no adjustment is required."]
[]
[null,null,null,"Voluntarily foregone revenues (revenue date terms)",null,"Sch. E; J","$m",null,{"$f":"Inputs!I332","v":0},{"$f":"Inputs!J332","v":0},{"$f":"Inputs!K332","v":-14.077713664900505},{"$f":"Inputs!L332","v":0},{"$f":"Inputs!M332","v":0},{"$f":"Inputs!N332","v":0},{"$f":"Inputs!O332","v":0},{"$f":"Inputs!P332","v":0},{"$f":"Inputs!Q332","v":0},{"$f":"Inputs!R332","v":0},{"$f":"Inputs!S332","v":0},{"$f":"Inputs!T332","v":0},{"$f":"Inputs!U332","v":0},{"$f":"Inputs!V332","v":0},{"$f":"Inputs!W332","v":0}]
[]
[null,null,"Gain or loss on disposal of assets"]
[null,null,"Note: This is purely a cashflow timing adjustment as disposals are included within depreciation as part of the forecast MAR calculation. This has the effect of rebasing the gain or loss on disposal of assets into a mid-year cashflow timing assumption."]
[]
[null,null,null,"Proceeds from disposed assets",null,"Sch. E; L","$m",null,{"$f":"Inputs!I358","v":2.2812928399999999},{"$f":"Inputs!J358","v":2.0776160200000002},{"$f":"Inputs!K358","v":2.7806007100000003},{"$f":"Inputs!L358","v":0.20371440999999998},{"$f":"Inputs!M358","v":0},{"$f":"Inputs!N358","v":0},{"$f":"Inputs!O358","v":0},{"$f":"Inputs!P358","v":0},{"$f":"Inputs!Q358","v":0},{"$f":"Inputs!R358","v":0},{"$f":"Inputs!S358","v":0},{"$f":"Inputs!T358","v":0},{"$f":"Inputs!U358","v":0},{"$f":"Inputs!V358","v":0},{"$f":"Inputs!W358","v":0}]
[null,null,null,"Net book value of disposed assets",null,"\"","$m",null,{"$f":"Inputs!I353","v":12.189900041999893},{"$f":"Inputs!J353","v":8.9916931499997368},{"$f":"Inputs!K353","v":7.919620652999992},{"$f":"Inputs!L353","v":2.9404001699999966},{"$f":"Inputs!M353","v":6.5572674301335798},{"$f":"Inputs!N353","v":6},{"$f":"Inputs!O353","v":6},{"$f":"Inputs!P353","v":6},{"$f":"Inputs!Q353","v":6},{"$f":"Inputs!R353","v":6},{"$f":"Inputs!S353","v":6},{"$f":"Inputs!T353","v":6},{"$f":"Inputs!U353","v":6},{"$f":"Inputs!V353","v":6},{"$f":"Inputs!W353","v":6}]
[null,null,null,"Gain or loss on disposal of assets",null,"\"","$m",null,{"$f":"I48-I49","v":-9.9086072019998923},{"$f":"J48-J49","v":-6.9140771299997361},-5.1390199429999921,-2.7366857599999967,-6.5572674301335798,-6,-6,-6,-6,-6,-6,-6,-6,-6,-6]
[null,null,null,"Ex-post cashflow timing adjustment on gain or loss on disposal of assets",null,"\"","$m",null,{"$f":"-I50*((1+I$11)^I84-1)/(1+I$11)^I$88","v":0.2188509219787681},0.15271088294098001,0.11350528178832502,6.0445044347028042E-2,0.144830044575431,0.20246648362376185,0.20246648362376185,0.20246648362376185,0.20246648362376185,0.20246648362376185,0.20246648362376185,0.20246648362376185,0.20246648362376185,0.20246648362376185,0.20246648362376185]
[]
[null,null,"Pass-through and recoverable costs wash-up"]
[null,null,"Note: Legacy item relating to RCP2 where pass-through and recoverable costs washed up separately to the EV account two years in arrears."]
[]
[null,null,null,"Pass-through and recoverable costs wash-up",null,"n/a","$m",null,{"$f":"Inputs!I340","v":0.15405999480054255},{"$f":"Inputs!J340","v":1.6815297156179336},{"$f":"Inputs!K340","v":-2.1850299587470117},{"$f":"Inputs!L340","v":0},{"$f":"Inputs!M340","v":0},{"$f":"Inputs!N340","v":0},{"$f":"Inputs!O340","v":0},{"$f":"Inputs!P340","v":0},{"$f":"Inputs!Q340","v":0},{"$f":"Inputs!R340","v":0},{"$f":"Inputs!S340","v":0},{"$f":"Inputs!T340","v":0},{"$f":"Inputs!U340","v":0},{"$f":"Inputs!V340","v":0},{"$f":"Inputs!W340","v":0}]
[null,null,null,"Pass-through and recoverable costs wash-up (year-end terms)",null,"\"","$m",null,{"$f":"I56*(1+I$11)^I85","v":0.15753129667586324},1.7194181840862672,-2.2342633668309881,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pass-through and recoverable costs wash-up (revenue date terms)",null,"\"","$m",null,{"$f":"I57/(1+I$11)^I$88","v":0.15441877820094244},1.685445754626139,-2.190118576850562,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capitalised interest adjustment"]
[null,null,"Note: Ex-post adjustment to revenue relating to difference between GAAP IDC rate and IM-prescribed IDC rate cap."]
[]
[null,null,null,"Capitalised interest adjustment",null,"n/a","$m",null,{"$f":"-Inputs!I359","v":-0.44991696197278841},{"$f":"-Inputs!J359","v":-0.10039219028363686},{"$f":"-Inputs!K359","v":0},{"$f":"-Inputs!L359","v":-0.3813906474506028},{"$f":"-Inputs!M359","v":0},{"$f":"-Inputs!N359","v":0},{"$f":"-Inputs!O359","v":0},{"$f":"-Inputs!P359","v":0},{"$f":"-Inputs!Q359","v":0},{"$f":"-Inputs!R359","v":0},{"$f":"-Inputs!S359","v":0},{"$f":"-Inputs!T359","v":0},{"$f":"-Inputs!U359","v":0},{"$f":"-Inputs!V359","v":0},{"$f":"-Inputs!W359","v":0}]
[null,null,null,"Capitalised interest adjustment (revenue date terms)",null,"\"","$m",null,{"$f":"I63/(1+I$11)^I$88","v":-0.44102745946839428},-9.8408631755336734E-2,0,-0.37385509444366882,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Ex-post economic gain or loss tax adjustment"]
[null,null,"Note: Adjusts the forecast ex-post economic gain or loss for the difference between the derivation of the tax allowance ex-ante (in Schedule D) and ex-post (in Schedule E)."]
[null,null,"For RCP4 and RCP5, the adjustment is made to be the difference between forecast MAR (exclusive of the forecast EV adjustment) and forecast SMAR multiplied by the corporate tax rate. This is because the forecast tax building block refers to forecast MAR (exclusive of the forecast EV adjustment) as revenue received."]
[null,null,"Refer model documentation for the derivation of this adjustment."]
[]
[null,null,null,"Revenue received",null,"n/a","$m",null,{"$f":"I15*(Tax!I$52<>0)","v":0},{"$f":"J15*(Tax!J$52<>0)","v":0},{"$f":"K15*(Tax!K$52<>0)","v":0},{"$f":"L15*(Tax!L$52<>0)","v":0},{"$f":"M15*(Tax!M$52<>0)","v":0},{"$f":"N15*(Tax!N$52<>0)","v":976.7170136720124},{"$f":"O15*(Tax!O$52<>0)","v":1141.3736871143651},{"$f":"P15*(Tax!P$52<>0)","v":1198.4423714700833},{"$f":"Q15*(Tax!Q$52<>0)","v":1258.3644900435875},{"$f":"R15*(Tax!R$52<>0)","v":1321.282714545767},{"$f":"S15*(Tax!S$52<>0)","v":1293.8689903582776},{"$f":"T15*(Tax!T$52<>0)","v":1319.7463701654433},{"$f":"U15*(Tax!U$52<>0)","v":1346.141297568752},{"$f":"V15*(Tax!V$52<>0)","v":1373.0641235201269},{"$f":"W15*(Tax!W$52<>0)","v":1400.5254059905296}]
[null,null,null,"Forecast MAR",null,"\"","$m",null,{"$f":"I12*(Tax!I$52<>0)","v":0},{"$f":"J12*(Tax!J$52<>0)","v":0},{"$f":"K12*(Tax!K$52<>0)","v":0},{"$f":"L12*(Tax!L$52<>0)","v":0},{"$f":"M12*(Tax!M$52<>0)","v":0},{"$f":"N12*(Tax!N$52<>0)","v":1075.9994812760901},{"$f":"O12*(Tax!O$52<>0)","v":1129.9184947086042},{"$f":"P12*(Tax!P$52<>0)","v":1163.8153853357283},{"$f":"Q12*(Tax!Q$52<>0)","v":1232.7481402967956},{"$f":"R12*(Tax!R$52<>0)","v":1274.1572621117739},{"$f":"S12*(Tax!S$52<>0)","v":1258.8807185570124},{"$f":"T12*(Tax!T$52<>0)","v":1296.6194669628221},{"$f":"U12*(Tax!U$52<>0)","v":1346.4771188412285},{"$f":"V12*(Tax!V$52<>0)","v":1394.3805398099314},{"$f":"W12*(Tax!W$52<>0)","v":1450.2545755707631}]
[null,null,null,"Increase (decrease) in regulatory profit before tax",null,"\"","$m",null,{"$f":"I71-I72","v":0},{"$f":"J71-J72","v":0},0,0,0,-99.282467604077738,11.455192405760954,34.626986134355093,25.616349746791911,47.125452433993132,34.988271801265228,23.126903202621179,-0.3358212724765508,-21.316416289804465,-49.729169580233474]
[null,null,null,"Tax adjustment",null,"\"","$m",null,{"$f":"I73*Inputs!I45","v":0},{"$f":"J73*Inputs!J45","v":0},{"$f":"K73*Inputs!K45","v":0},{"$f":"L73*Inputs!L45","v":0},{"$f":"M73*Inputs!M45","v":0},{"$f":"N73*Inputs!N45","v":-27.799090929141769},{"$f":"O73*Inputs!O45","v":3.2074538736130673},{"$f":"P73*Inputs!P45","v":9.6955561176194269},{"$f":"Q73*Inputs!Q45","v":7.1725779291017355},{"$f":"R73*Inputs!R45","v":13.195126681518078},{"$f":"S73*Inputs!S45","v":9.7967161043542639},{"$f":"T73*Inputs!T45","v":6.475532896733931},{"$f":"U73*Inputs!U45","v":-9.4029956293434233E-2},{"$f":"V73*Inputs!V45","v":-5.9685965611452509},{"$f":"W73*Inputs!W45","v":-13.924167482465375}]
[null,null,null,"Tax adjustment (year-end terms)",null,"\"","$m",null,{"$f":"I74*(1+I$11)^I86","v":0},0,0,0,0,-28.76633422242843,3.3190542225484467,10.032903898284475,7.4221410502549841,13.654238737351058,10.137583651869518,6.7008429898153237,-9.7301640422411254E-2,-6.1762682799369486,-14.408645829125851]
[null,null,null,"Tax adjustment (revenue date terms)",null,"n/a","$m",null,{"$f":"I75/(1+I11)^I88","v":0},0,0,0,0,-27.898527326469068,3.2189268264012907,9.7302367901953097,7.1982339950010532,13.242325198290869,9.8317586227423064,6.4986956563963565,-9.4366298230603871E-2,-5.9899460268760967,-13.973973753244785]
[]
[null,null,"Cashflow timing factors"]
[null,null,"Note: All cashflows are adjusted into year-end terms for the purposes of the wash-up, which provides an ex-post economic gain or loss for entry into the EV account in year-end terms."]
[]
[null,null,null,"Year-end factor applied to lost assets",null,null,"scalar",null,{"$f":"Inputs!I$309/Inputs!I$307","v":0.49863013698630138},{"$f":"Inputs!J$309/Inputs!J$307","v":0.49863013698630138},{"$f":"Inputs!K$309/Inputs!K$307","v":0.49863013698630138},{"$f":"Inputs!L$309/Inputs!L$307","v":0.49863013698630138},{"$f":"Inputs!M$309/Inputs!M$307","v":0.49863013698630138},{"$f":"Inputs!N$309/Inputs!N$307","v":0.49863013698630138},{"$f":"Inputs!O$309/Inputs!O$307","v":0.49863013698630138},{"$f":"Inputs!P$309/Inputs!P$307","v":0.49863013698630138},{"$f":"Inputs!Q$309/Inputs!Q$307","v":0.49863013698630138},{"$f":"Inputs!R$309/Inputs!R$307","v":0.49863013698630138},{"$f":"Inputs!S$309/Inputs!S$307","v":0.49863013698630138},{"$f":"Inputs!T$309/Inputs!T$307","v":0.49863013698630138},{"$f":"Inputs!U$309/Inputs!U$307","v":0.49863013698630138},{"$f":"Inputs!V$309/Inputs!V$307","v":0.49863013698630138},{"$f":"Inputs!W$309/Inputs!W$307","v":0.49863013698630138}]
[null,null,null,"Year-end factor applied to found assets",null,null,"scalar",null,{"$f":"Inputs!I$309/Inputs!I$307","v":0.49863013698630138},{"$f":"Inputs!J$309/Inputs!J$307","v":0.49863013698630138},{"$f":"Inputs!K$309/Inputs!K$307","v":0.49863013698630138},{"$f":"Inputs!L$309/Inputs!L$307","v":0.49863013698630138},{"$f":"Inputs!M$309/Inputs!M$307","v":0.49863013698630138},{"$f":"Inputs!N$309/Inputs!N$307","v":0.49863013698630138},{"$f":"Inputs!O$309/Inputs!O$307","v":0.49863013698630138},{"$f":"Inputs!P$309/Inputs!P$307","v":0.49863013698630138},{"$f":"Inputs!Q$309/Inputs!Q$307","v":0.49863013698630138},{"$f":"Inputs!R$309/Inputs!R$307","v":0.49863013698630138},{"$f":"Inputs!S$309/Inputs!S$307","v":0.49863013698630138},{"$f":"Inputs!T$309/Inputs!T$307","v":0.49863013698630138},{"$f":"Inputs!U$309/Inputs!U$307","v":0.49863013698630138},{"$f":"Inputs!V$309/Inputs!V$307","v":0.49863013698630138},{"$f":"Inputs!W$309/Inputs!W$307","v":0.49863013698630138}]
[null,null,null,"Year-end factor applied to disposed assets",null,null,"scalar",null,{"$f":"Inputs!I$309/Inputs!I$307","v":0.49863013698630138},{"$f":"Inputs!J$309/Inputs!J$307","v":0.49863013698630138},{"$f":"Inputs!K$309/Inputs!K$307","v":0.49863013698630138},{"$f":"Inputs!L$309/Inputs!L$307","v":0.49863013698630138},{"$f":"Inputs!M$309/Inputs!M$307","v":0.49863013698630138},{"$f":"Inputs!N$309/Inputs!N$307","v":0.49863013698630138},{"$f":"Inputs!O$309/Inputs!O$307","v":0.49863013698630138},{"$f":"Inputs!P$309/Inputs!P$307","v":0.49863013698630138},{"$f":"Inputs!Q$309/Inputs!Q$307","v":0.49863013698630138},{"$f":"Inputs!R$309/Inputs!R$307","v":0.49863013698630138},{"$f":"Inputs!S$309/Inputs!S$307","v":0.49863013698630138},{"$f":"Inputs!T$309/Inputs!T$307","v":0.49863013698630138},{"$f":"Inputs!U$309/Inputs!U$307","v":0.49863013698630138},{"$f":"Inputs!V$309/Inputs!V$307","v":0.49863013698630138},{"$f":"Inputs!W$309/Inputs!W$307","v":0.49863013698630138}]
[null,null,null,"Year-end factor applied to gain or loss on disposal of assets",null,null,"scalar",null,{"$f":"Inputs!I$309/Inputs!I$307","v":0.49863013698630138},{"$f":"Inputs!J$309/Inputs!J$307","v":0.49863013698630138},{"$f":"Inputs!K$309/Inputs!K$307","v":0.49863013698630138},{"$f":"Inputs!L$309/Inputs!L$307","v":0.49863013698630138},{"$f":"Inputs!M$309/Inputs!M$307","v":0.49863013698630138},{"$f":"Inputs!N$309/Inputs!N$307","v":0.49863013698630138},{"$f":"Inputs!O$309/Inputs!O$307","v":0.49863013698630138},{"$f":"Inputs!P$309/Inputs!P$307","v":0.49863013698630138},{"$f":"Inputs!Q$309/Inputs!Q$307","v":0.49863013698630138},{"$f":"Inputs!R$309/Inputs!R$307","v":0.49863013698630138},{"$f":"Inputs!S$309/Inputs!S$307","v":0.49863013698630138},{"$f":"Inputs!T$309/Inputs!T$307","v":0.49863013698630138},{"$f":"Inputs!U$309/Inputs!U$307","v":0.49863013698630138},{"$f":"Inputs!V$309/Inputs!V$307","v":0.49863013698630138},{"$f":"Inputs!W$309/Inputs!W$307","v":0.49863013698630138}]
[null,null,null,"Year-end factor applied to pass-through and recoverable costs wash-up",null,null,"scalar",null,{"$f":"Inputs!I$309/Inputs!I$307","v":0.49863013698630138},{"$f":"Inputs!J$309/Inputs!J$307","v":0.49863013698630138},{"$f":"Inputs!K$309/Inputs!K$307","v":0.49863013698630138},{"$f":"Inputs!L$309/Inputs!L$307","v":0.49863013698630138},{"$f":"Inputs!M$309/Inputs!M$307","v":0.49863013698630138},{"$f":"Inputs!N$309/Inputs!N$307","v":0.49863013698630138},{"$f":"Inputs!O$309/Inputs!O$307","v":0.49863013698630138},{"$f":"Inputs!P$309/Inputs!P$307","v":0.49863013698630138},{"$f":"Inputs!Q$309/Inputs!Q$307","v":0.49863013698630138},{"$f":"Inputs!R$309/Inputs!R$307","v":0.49863013698630138},{"$f":"Inputs!S$309/Inputs!S$307","v":0.49863013698630138},{"$f":"Inputs!T$309/Inputs!T$307","v":0.49863013698630138},{"$f":"Inputs!U$309/Inputs!U$307","v":0.49863013698630138},{"$f":"Inputs!V$309/Inputs!V$307","v":0.49863013698630138},{"$f":"Inputs!W$309/Inputs!W$307","v":0.49863013698630138}]
[null,null,null,"Year-end factor applied to forecast tax",null,null,"scalar",null,{"$f":"Inputs!I$309/Inputs!I$307","v":0.49863013698630138},{"$f":"Inputs!J$309/Inputs!J$307","v":0.49863013698630138},{"$f":"Inputs!K$309/Inputs!K$307","v":0.49863013698630138},{"$f":"Inputs!L$309/Inputs!L$307","v":0.49863013698630138},{"$f":"Inputs!M$309/Inputs!M$307","v":0.49863013698630138},{"$f":"Inputs!N$309/Inputs!N$307","v":0.49863013698630138},{"$f":"Inputs!O$309/Inputs!O$307","v":0.49863013698630138},{"$f":"Inputs!P$309/Inputs!P$307","v":0.49863013698630138},{"$f":"Inputs!Q$309/Inputs!Q$307","v":0.49863013698630138},{"$f":"Inputs!R$309/Inputs!R$307","v":0.49863013698630138},{"$f":"Inputs!S$309/Inputs!S$307","v":0.49863013698630138},{"$f":"Inputs!T$309/Inputs!T$307","v":0.49863013698630138},{"$f":"Inputs!U$309/Inputs!U$307","v":0.49863013698630138},{"$f":"Inputs!V$309/Inputs!V$307","v":0.49863013698630138},{"$f":"Inputs!W$309/Inputs!W$307","v":0.49863013698630138}]
[null,null,null,"Year-end factor applied to forecast EV adjustment",null,null,"scalar",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Revenue date factor applied to all building blocks",null,null,"scalar",null,{"$f":"Inputs!I308/Inputs!I307","v":0.44657534246575342},{"$f":"Inputs!J308/Inputs!J307","v":0.44657534246575342},{"$f":"Inputs!K308/Inputs!K307","v":0.44657534246575342},{"$f":"Inputs!L308/Inputs!L307","v":0.44657534246575342},{"$f":"Inputs!M308/Inputs!M307","v":0.44657534246575342},{"$f":"Inputs!N308/Inputs!N307","v":0.44657534246575342},{"$f":"Inputs!O308/Inputs!O307","v":0.44657534246575342},{"$f":"Inputs!P308/Inputs!P307","v":0.44657534246575342},{"$f":"Inputs!Q308/Inputs!Q307","v":0.44657534246575342},{"$f":"Inputs!R308/Inputs!R307","v":0.44657534246575342},{"$f":"Inputs!S308/Inputs!S307","v":0.44657534246575342},{"$f":"Inputs!T308/Inputs!T307","v":0.44657534246575342},{"$f":"Inputs!U308/Inputs!U307","v":0.44657534246575342},{"$f":"Inputs!V308/Inputs!V307","v":0.44657534246575342},{"$f":"Inputs!W308/Inputs!W307","v":0.44657534246575342}]
[]
["End of sheet"]

{"sheet":"Growth rate","index":14,"n_rows":143,"n_cols":14,"rows_kept":143,"cut":false,"hidden":false,"merged":[]}
["Transpower revenue model - RCP4 revenue growth rate solve"]
[{"$f":"Cover!A2","v":"Incremental update determined in 2025"}]
[]
[null,"RCP4 revenue growth rate"]
[null,"Note: Solves for the growth rate in Y1/Y2, based on a fixed growth rate in Y3-Y5. First table to 100 bp, second table to 5 bp, third table to 0.1 bp."]
[]
[null,null,null,null,null,2025,2026,2027,2028,2029,2030]
[null,null,null,"Prescribed post-tax WACC",null,null,{"$f":"'WACC & CPI'!N24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!O24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!P24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!Q24","v":6.4399999999999999E-2},{"$f":"'WACC & CPI'!R24","v":6.4399999999999999E-2}]
[null,null,null,"Post-tax WACC discount factor",null,{"$f":"((ISBLANK(E9)*1)+E9)/(1+F8)","v":1},0.9394964299135663,0.88265354182033662,0.82924985139077101,0.77907727488798473,0.73194031838405182]
[null,null,null,"Fixed growth rate",null,null,null,null,{"$f":"IF((Inputs!P46<>0),Inputs!P46,\"\")","v":0.05},{"$f":"IF((Inputs!Q46<>0),Inputs!Q46,\"\")","v":0.05},{"$f":"IF((Inputs!R46<>0),Inputs!R46,\"\")","v":0.05}]
[]
[null,null,null,"2025 SMAR & RCP4 MAR",null,{"$f":"SMAR!M10*(SMAR!M10>0)\n+SMAR!M24*(SMAR!M10=0)","v":840.17793069256095},{"$f":"SMAR!N10*(SMAR!N10>0)\n+SMAR!N24*(SMAR!N10=0)","v":976.7170136720124},{"$f":"SMAR!O10*(SMAR!O10>0)\n+SMAR!O24*(SMAR!O10=0)","v":1135.4628299041242},{"$f":"SMAR!P10*(SMAR!P10>0)\n+SMAR!P24*(SMAR!P10=0)","v":1192.2359713993303},{"$f":"SMAR!Q10*(SMAR!Q10>0)\n+SMAR!Q24*(SMAR!Q10=0)","v":1251.8477699692969},{"$f":"SMAR!R10*(SMAR!R10>0)\n+SMAR!R24*(SMAR!R10=0)","v":1314.4401584677619}]
[null,null,null,"Present value of 2025 SMAR & RCP4 MAR",null,{"$f":"SUMPRODUCT(F9:K9,F12:K12)","v":5686.0597658870574}]
[]
[null,null,null,"Growth rate",null,null,{"$f":"IF(G10=\"\",_xlfn.MINIFS($E92:$E141,$N92:$N141,1),G10)","v":0.16252999999999954},{"$f":"IF(H10=\"\",_xlfn.MINIFS($E92:$E141,$N92:$N141,1),H10)","v":0.16252999999999954},{"$f":"IF(I10=\"\",_xlfn.MINIFS($E92:$E141,$N92:$N141,1),I10)","v":0.05},{"$f":"IF(J10=\"\",_xlfn.MINIFS($E92:$E141,$N92:$N141,1),J10)","v":0.05},{"$f":"IF(K10=\"\",_xlfn.MINIFS($E92:$E141,$N92:$N141,1),K10)","v":0.05}]
[]
[null,null,null,null," target %",2025,2026,2027,2028,2029,2030,"PV",null,"> target PV"]
[null,null,null,null,0,{"$f":"(F$17=$F$7)*1\n+(F$17<>$F$7)*(E18*(1+IF(F$10=\"\",$E18,F$10)))","v":1},1,1,1.05,1.1025,1.1576250000000001,{"$f":"SUMPRODUCT(F$9:K$9,F18:K18)*$F$12","v":4536.2109016780114},null,{"$f":"(L18>$F$13)*1","v":0}]
[null,null,null,null,0.01,{"$f":"(F$17=$F$7)*1\n+(F$17<>$F$7)*(E19*(1+IF(F$10=\"\",$E19,F$10)))","v":1},1.01,1.0201,1.071105,1.12466025,1.1808932625000002,{"$f":"SUMPRODUCT(F$9:K$9,F19:K19)*$F$12","v":4602.5287883144028},null,{"$f":"(L19>$F$13)*1","v":0}]
[null,null,null,null,0.02,1,1.02,1.0404,1.0924199999999999,1.147041,1.20439305,4669.4280127117154,null,0]
[null,null,null,null,0.03,1,1.03,1.0609,1.113945,1.1696422500000001,1.2281243625000002,4736.9085748699499,null,{"$f":"(L21>$F$13)*1","v":0}]
[null,null,null,null,0.04,1,1.04,1.0816000000000001,1.1356800000000002,1.1924640000000004,1.2520872000000005,4804.9704747891064,null,0]
[null,null,null,null,0.05,1,1.05,1.1025,1.1576250000000001,1.2155062500000002,1.2762815625000004,4873.6137124691841,null,0]
[null,null,null,null,0.06,1,1.06,1.1236000000000002,1.1797800000000003,1.2387690000000002,1.3007074500000002,4942.8382879101828,null,0]
[null,null,null,null,7.0000000000000007E-2,1,1.07,1.1449,1.202145,1.26225225,1.3253648625000001,5012.6442011121026,null,0]
[null,null,null,null,0.08,1,1.08,1.1664000000000001,1.2247200000000003,1.2859560000000003,1.3502538000000004,5083.0314520749462,null,0]
[null,null,null,null,0.09,1,1.0900000000000001,1.1881000000000002,1.2475050000000003,1.3098802500000004,1.3753742625000005,5154.00004079871,null,0]
[null,null,null,null,0.1,{"$f":"(F$17=$F$7)*1\n+(F$17<>$F$7)*(E28*(1+IF(F$10=\"\",$E28,F$10)))","v":1},1.1000000000000001,1.2100000000000002,1.2705000000000002,1.3340250000000002,1.4007262500000004,5225.5499672833948,null,0]
[null,null,null,null,0.11,1,1.1100000000000001,1.2321000000000002,1.2937050000000003,1.3583902500000005,1.4263097625000005,5297.6812315290026,null,0]
[null,null,null,null,0.12,1,1.1200000000000001,1.2544000000000002,1.3171200000000003,1.3829760000000004,1.4521248000000004,5370.3938335355306,null,0]
[null,null,null,null,0.13,1,1.1299999999999999,1.2768999999999997,1.3407449999999999,1.4077822499999999,1.4781713624999999,5443.6877733029787,null,0]
[null,null,null,null,0.14000000000000001,1,1.1400000000000001,1.2996000000000003,1.3645800000000003,1.4328090000000004,1.5044494500000005,5517.5630508313507,null,0]
[null,null,null,null,0.15,1,1.1499999999999999,1.3224999999999998,1.3886249999999998,1.4580562499999998,1.5309590624999998,5592.0196661206419,null,0]
[null,null,null,null,0.16,1,1.1599999999999999,1.3455999999999999,1.4128799999999999,1.4835240000000001,1.5577002000000002,5667.0576191708569,null,0]
[null,null,null,null,0.17,1,1.17,1.3688999999999998,1.4373449999999999,1.50921225,1.5846728625000002,5742.6769099819921,null,1]
[null,null,null,null,0.18,1,1.18,1.3923999999999999,1.4620199999999999,1.535121,1.6118770499999999,5818.8775385540503,null,1]
[null,null,null,null,0.19,1,1.19,1.4160999999999999,1.4869049999999999,1.5612502500000001,1.6393127625000001,5895.6595048870295,null,1]
[null,null,null,null,0.2,{"$f":"(F$17=$F$7)*1\n+(F$17<>$F$7)*(E38*(1+IF(F$10=\"\",$E38,F$10)))","v":1},1.2,1.44,1.512,1.5876000000000001,1.6669800000000001,5973.0228089809298,null,1]
[null,null,null,null,0.21,1,1.21,1.4641,1.5373049999999999,1.6141702499999999,1.6948787624999999,6050.9674508357521,null,1]
[null,null,null,null,0.22,1,1.22,1.4883999999999999,1.5628200000000001,1.6409610000000001,1.7230090500000002,6129.4934304514964,null,1]
[null,null,null,null,0.23,1,1.23,1.5128999999999999,1.5885449999999999,1.66797225,1.7513708625000002,6208.6007478281608,null,1]
[null,null,null,null,0.24,1,1.24,1.5376000000000001,1.6144800000000001,1.6952040000000002,1.7799642000000002,6288.2894029657464,null,1]
[null,null,null,null,0.25,1,1.25,1.5625,1.640625,1.72265625,1.8087890625,6368.5593958642548,null,1]
[null,null,null,null,0.26,1,1.26,1.5876000000000001,1.6669800000000001,1.7503290000000002,1.8378454500000003,6449.4107265236835,null,1]
[null,null,null,null,0.27,1,1.27,1.6129,1.6935450000000001,1.7782222500000002,1.8671333625000004,6530.843394944035,null,1]
[null,null,null,null,0.28000000000000003,1,1.28,1.6384000000000001,1.7203200000000001,1.8063360000000002,1.8966528000000002,6612.8574011253086,null,1]
[null,null,null,null,0.28999999999999998,1,1.29,1.6641000000000001,1.7473050000000001,1.8346702500000003,1.9264037625000003,6695.4527450675023,null,1]
[null,null,null,null,0.3,{"$f":"(F$17=$F$7)*1\n+(F$17<>$F$7)*(E48*(1+IF(F$10=\"\",$E48,F$10)))","v":1},1.3,1.6900000000000002,1.7745000000000002,1.8632250000000004,1.9563862500000004,6778.6294267706189,null,1]
[null,null,null,null,0.31,1,1.31,1.7161000000000002,1.8019050000000003,1.8920002500000004,1.9866002625000005,6862.3874462346557,null,1]
[null,null,null,null,0.32,1,1.32,1.7424000000000002,1.8295200000000003,1.9209960000000004,2.0170458000000004,6946.7268034596145,null,1]
[null,null,null,null,0.33,1,1.33,1.7689000000000001,1.8573450000000002,1.9502122500000003,2.0477228625000006,7031.6474984454962,null,1]
[null,null,null,null,0.34,1,1.34,1.7956000000000003,1.8853800000000005,1.9796490000000007,2.0786314500000009,7117.1495311922963,null,1]
[null,null,null,null,0.35,1,1.35,1.8225000000000002,1.9136250000000004,2.0093062500000003,2.1097715625000002,7203.2329017000202,null,1]
[null,null,null,null,0.36,1,1.3599999999999999,1.8495999999999997,1.9420799999999998,2.0391839999999997,2.1411431999999997,7289.8976099686633,null,1]
[null,null,null,null,0.37,1,1.37,1.8769000000000002,1.9707450000000004,2.0692822500000005,2.1727463625000007,7377.1436559982303,null,1]
[null,null,null,null,0.38,1,1.38,1.9043999999999996,1.9996199999999997,2.0996009999999998,2.2045810499999998,7464.9710397887175,null,1]
[null,null,null,null,0.39,1,1.3900000000000001,1.9321000000000004,2.0287050000000004,2.1301402500000006,2.2366472625000009,7553.3797613401293,null,1]
[null,null,null,null,0.4,{"$f":"(F$17=$F$7)*1\n+(F$17<>$F$7)*(E58*(1+IF(F$10=\"\",$E58,F$10)))","v":1},1.4,1.9599999999999997,2.0579999999999998,2.1608999999999998,2.268945,7642.3698206524577,null,1]
[null,null,null,null,0.41,1,1.41,1.9880999999999998,2.0875049999999997,2.1918802499999996,2.3014742624999998,7731.94121772571,null,1]
[null,null,null,null,0.42,1,1.42,2.0164,2.1172200000000001,2.2230810000000001,2.3342350500000002,7822.0939525598851,null,1]
[null,null,null,null,0.43,1,1.43,2.0448999999999997,2.1471449999999996,2.2545022499999998,2.3672273625,7912.8280251549795,null,1]
[null,null,null,null,0.44,1,1.44,2.0735999999999999,2.1772800000000001,2.2861440000000002,2.4004512000000005,8004.1434355109968,null,1]
[null,null,null,null,0.45,1,1.45,2.1025,2.2076250000000002,2.3180062500000003,2.4339065625000003,8096.040183627937,null,1]
[null,null,null,null,0.46,1,1.46,2.1315999999999997,2.2381799999999998,2.3500890000000001,2.4675934500000003,8188.5182695057965,null,1]
[null,null,null,null,0.47,1,1.47,2.1608999999999998,2.268945,2.3823922500000001,2.5015118625000001,8281.5776931445762,null,1]
[null,null,null,null,0.48,1,1.48,2.1903999999999999,2.2999200000000002,2.4149160000000003,2.5356618000000002,8375.2184545442815,null,1]
[null,null,null,null,0.49,1,1.49,2.2201,2.331105,2.4476602500000002,2.5700432625000005,8469.4405537049061,null,1]
[null,null,null,null,0.5,{"$f":"(F$17=$F$7)*1\n+(F$17<>$F$7)*(E68*(1+IF(F$10=\"\",$E68,F$10)))","v":1},1.5,2.25,2.3625000000000003,2.4806250000000003,2.6046562500000006,8564.2439906264535,null,1]
[]
[null,null,null,null,{"$f":"E71-0.0005","v":0.16},{"$f":"(F$17=$F$7)*1\n+(F$17<>$F$7)*(E70*(1+IF(F$10=\"\",$E70,F$10)))","v":1},1.1599999999999999,1.3455999999999999,1.4128799999999999,1.4835240000000001,1.5577002000000002,{"$f":"SUMPRODUCT(F$9:K$9,F70:K70)*$F$12","v":5667.0576191708569},null,{"$f":"(L70>$F$13)*1","v":0}]
[null,null,null,null,0.1605,1,1.1605000000000001,1.3467602500000002,1.4140982625000003,1.4848031756250004,1.5590433344062504,5670.8247769395921,null,0]
[null,null,null,null,0.161,1,1.161,1.3479210000000001,1.4153170500000003,1.4860829025000004,1.5603870476250006,5674.5933880527309,null,0]
[null,null,null,null,0.1615,1,1.1615,1.3490822499999999,1.4165363625,1.4873631806250001,1.5617313396562502,5678.3634525102689,null,0]
[null,null,null,null,0.16200000000000001,1,1.1619999999999999,1.3502439999999998,1.4177561999999999,1.48864401,1.5630762105,5682.1349703122105,null,0]
[null,null,null,null,0.16250000000000001,1,1.1625000000000001,1.3514062500000001,1.4189765625000001,1.4899253906250003,1.5644216601562504,5685.9079414585558,null,0]
[null,null,null,null,{"$f":"E77-0.0005","v":0.16300000000000001},1,1.163,1.3525690000000001,1.4201974500000003,1.4912073225000004,1.5657676886250005,5689.682365949302,null,1]
[null,null,null,null,0.16350000000000001,1,1.1635,1.35373225,1.4214188624999999,1.492489805625,1.5671142959062501,5693.4582437844501,null,1]
[null,null,null,null,0.16400000000000001,1,1.1639999999999999,1.3548959999999999,1.4226407999999999,1.4937728399999999,1.568461482,5697.2355749640001,null,1]
[null,null,null,null,0.16450000000000001,1,1.1645000000000001,1.3560602500000003,1.4238632625000003,1.4950564256250003,1.5698092469062503,5701.0143594879546,null,1]
[null,null,null,null,0.16500000000000001,{"$f":"(F$17=$F$7)*1\n+(F$17<>$F$7)*(E80*(1+IF(F$10=\"\",$E80,F$10)))","v":1},1.165,1.3572250000000001,1.4250862500000001,1.4963405625000001,1.5711575906250002,5704.794597356311,null,1]
[null,null,null,null,0.16550000000000001,1,1.1655,1.35839025,1.4263097625000001,1.4976252506250001,1.5725065131562501,5708.5762885690683,null,1]
[null,null,null,null,0.16600000000000001,1,1.1659999999999999,1.3595559999999998,1.4275337999999997,1.4989104899999999,1.5738560145,5712.3594331262275,null,1]
[null,null,null,null,0.16650000000000001,1,1.1665000000000001,1.3607222500000002,1.4287583625000002,1.5001962806250002,1.5752060946562503,5716.1440310277912,null,1]
[null,null,null,null,0.16700000000000001,1,1.167,1.3618890000000001,1.4299834500000002,1.5014826225000002,1.5765567536250003,5719.9300822737569,null,1]
[null,null,null,null,0.16750000000000001,1,1.1675,1.3630562499999999,1.4312090625,1.5027695156250001,1.5779079914062502,5723.7175868641234,null,1]
[null,null,null,null,0.16800000000000001,1,1.1679999999999999,1.3642239999999999,1.4324352,1.50405696,1.579259808,5727.5065447988927,null,1]
[null,null,null,null,0.16850000000000001,1,1.1685000000000001,1.3653922500000002,1.4336618625000002,1.5053449556250003,1.5806122034062504,5731.2969560780648,null,1]
[null,null,null,null,0.16900000000000001,1,1.169,1.3665610000000001,1.4348890500000002,1.5066335025000004,1.5819651776250006,5735.0888207016387,null,1]
[null,null,null,null,{"$f":"E90-0.0005","v":0.16950000000000001},1,1.1695,1.3677302499999999,1.4361167625,1.5079226006249999,1.58331873065625,5738.8821386696136,null,1]
[null,null,null,null,{"$f":"_xlfn.MINIFS(E18:E68,N18:N68,1)","v":0.17},{"$f":"(F$17=$F$7)*1\n+(F$17<>$F$7)*(E90*(1+IF(F$10=\"\",$E90,F$10)))","v":1},1.17,1.3688999999999998,1.4373449999999999,1.50921225,1.5846728625000002,5742.6769099819921,null,1]
[]
[null,null,null,null,{"$f":"E93-0.00001","v":0.16250999999999952},{"$f":"(F$17=$F$7)*1\n+(F$17<>$F$7)*(E92*(1+IF(F$10=\"\",$E92,F$10)))","v":1},1.1625099999999995,1.3514295000999987,1.4190009751049988,1.4899510238602487,1.5644485750532613,{"$f":"SUMPRODUCT(F$9:K$9,F92:K92)*$F$12","v":5685.9834157055921},null,{"$f":"(L92>$F$13)*1","v":0}]
[null,null,null,null,{"$f":"E94-0.00001","v":0.16251999999999953},1,1.1625199999999996,1.3514527503999989,1.419025387919999,1.4899766573159989,1.564475490181799,5686.0588905339691,null,{"$f":"(L93>$F$13)*1","v":0}]
[null,null,null,null,0.16252999999999954,1,1.1625299999999996,1.3514760008999991,1.419049800944999,1.490002290992249,1.5645024055418615,5686.1343659436843,null,1]
[null,null,null,null,0.16253999999999955,1,1.1625399999999995,1.3514992515999988,1.4190742141799988,1.4900279248889987,1.5645293211334488,5686.2098419347367,null,1]
[null,null,null,null,0.16254999999999956,1,1.1625499999999995,1.3515225024999988,1.4190986276249988,1.4900535590062489,1.5645562369565613,5686.2853185071272,null,1]
[null,null,null,null,0.16255999999999957,1,1.1625599999999996,1.3515457535999991,1.4191230412799991,1.4900791933439992,1.5645831530111991,5686.3607956608575,null,1]
[null,null,null,null,0.16256999999999958,1,1.1625699999999997,1.3515690048999993,1.4191474551449994,1.4901048279022495,1.5646100692973621,5686.4362733959242,null,1]
[null,null,null,null,0.16257999999999959,1,1.1625799999999995,1.3515922563999989,1.4191718692199988,1.4901304626809988,1.5646369858150488,5686.5117517123272,null,1]
[null,null,null,null,0.1625899999999996,1,1.1625899999999996,1.351615508099999,1.4191962835049989,1.490156097680249,1.5646639025642615,5686.5872306100691,null,1]
[null,null,null,null,0.16259999999999961,1,1.1625999999999996,1.3516387599999991,1.4192206979999991,1.4901817328999991,1.5646908195449991,5686.6627100891483,null,1]
[null,null,null,null,0.16260999999999962,{"$f":"(F$17=$F$7)*1\n+(F$17<>$F$7)*(E102*(1+IF(F$10=\"\",$E102,F$10)))","v":1},1.1626099999999997,1.3516620120999994,1.4192451127049994,1.4902073683402495,1.564717736757262,5686.7381901495683,null,1]
[null,null,null,null,{"$f":"E104-0.00001","v":0.16261999999999963},1,1.1626199999999995,1.351685264399999,1.4192695276199991,1.4902330040009992,1.5647446542010492,5686.8136707913218,null,{"$f":"(L103>$F$13)*1","v":1}]
[null,null,null,null,0.16262999999999964,1,1.1626299999999996,1.3517085168999992,1.4192939427449991,1.490258639882249,1.5647715718763615,5686.8891520144143,null,1]
[null,null,null,null,0.16263999999999965,1,1.1626399999999997,1.3517317695999993,1.4193183580799993,1.4902842759839994,1.5647984897831995,5686.9646338188459,null,1]
[null,null,null,null,0.16264999999999966,1,1.1626499999999997,1.3517550224999995,1.4193427736249995,1.4903099123062495,1.564825407921562,5687.0401162046146,null,1]
[null,null,null,null,0.16265999999999967,1,1.1626599999999996,1.351778275599999,1.4193671893799991,1.4903355488489991,1.5648523262914491,5687.1155991717187,null,1]
[null,null,null,null,0.16266999999999968,1,1.1626699999999996,1.3518015288999992,1.4193916053449991,1.4903611856122492,1.5648792448928617,5687.1910827201636,null,1]
[null,null,null,null,0.16267999999999969,1,1.1626799999999997,1.3518247823999994,1.4194160215199993,1.4903868225959993,1.5649061637257993,5687.2665668499458,null,1]
[null,null,null,null,0.1626899999999997,1,1.1626899999999998,1.3518480360999996,1.4194404379049996,1.4904124598002497,1.5649330827902623,5687.3420515610669,null,1]
[null,null,null,null,0.16269999999999971,1,1.1626999999999996,1.3518712899999992,1.4194648544999993,1.4904380972249993,1.5649600020862493,5687.4175368535225,null,1]
[null,null,null,null,0.16270999999999972,{"$f":"(F$17=$F$7)*1\n+(F$17<>$F$7)*(E112*(1+IF(F$10=\"\",$E112,F$10)))","v":1},1.1627099999999997,1.3518945440999992,1.4194892713049991,1.4904637348702492,1.5649869216137617,5687.4930227273171,null,1]
[null,null,null,null,0.16271999999999973,1,1.1627199999999998,1.3519177983999995,1.4195136883199995,1.4904893727359996,1.5650138413727996,5687.5685091824516,null,1]
[null,null,null,null,0.16272999999999974,1,1.1627299999999998,1.3519410528999996,1.4195381055449996,1.4905150108222496,1.5650407613633621,5687.6439962189224,null,1]
[null,null,null,null,0.16273999999999975,1,1.1627399999999997,1.3519643075999992,1.4195625229799993,1.4905406491289994,1.5650676815854494,5687.7194838367295,null,1]
[null,null,null,null,0.16274999999999976,1,1.1627499999999997,1.3519875624999993,1.4195869406249992,1.4905662876562493,1.5650946020390619,5687.7949720358747,null,1]
[null,null,null,null,0.16275999999999977,1,1.1627599999999998,1.3520108175999994,1.4196113584799994,1.4905919264039995,1.5651215227241995,5687.8704608163598,null,1]
[null,null,null,null,0.16276999999999978,1,1.1627699999999999,1.3520340728999998,1.4196357765449998,1.49061756537225,1.5651484436408625,5687.9459501781821,null,1]
[null,null,null,null,0.16277999999999979,1,1.1627799999999997,1.3520573283999993,1.4196601948199994,1.4906432045609994,1.5651753647890494,5688.0214401213416,null,1]
[null,null,null,null,0.1627899999999998,1,1.1627899999999998,1.3520805840999994,1.4196846133049994,1.4906688439702493,1.5652022861687618,5688.0969306458373,null,1]
[null,null,null,null,0.16279999999999981,1,1.1627999999999998,1.3521038399999996,1.4197090319999996,1.4906944835999998,1.5652292077799999,5688.172421751673,null,1]
[null,null,null,null,0.16280999999999982,{"$f":"(F$17=$F$7)*1\n+(F$17<>$F$7)*(E122*(1+IF(F$10=\"\",$E122,F$10)))","v":1},1.1628099999999999,1.3521270960999998,1.4197334509049999,1.4907201234502501,1.5652561296227627,5688.2479134388477,null,1]
[null,null,null,null,0.16281999999999983,1,1.1628199999999997,1.3521503523999994,1.4197578700199993,1.4907457635209993,1.5652830516970493,5688.3234057073551,null,1]
[null,null,null,null,0.16282999999999984,1,1.1628299999999998,1.3521736088999996,1.4197822893449996,1.4907714038122497,1.5653099740028622,5688.398898557205,null,1]
[null,null,null,null,0.16283999999999985,1,1.1628399999999999,1.3521968655999996,1.4198067088799997,1.4907970443239997,1.5653368965401997,5688.4743919883904,null,1]
[null,null,null,null,0.16284999999999986,1,1.1628499999999999,1.3522201224999999,1.419831128625,1.49082268505625,1.5653638193090627,5688.5498860009138,null,1]
[null,null,null,null,0.16285999999999987,1,1.1628599999999998,1.3522433795999995,1.4198555485799995,1.4908483260089995,1.5653907423094495,5688.6253805947745,null,1]
[null,null,null,null,0.16286999999999988,1,1.1628699999999998,1.3522666368999996,1.4198799687449997,1.4908739671822497,1.5654176655413623,5688.700875769975,null,1]
[null,null,null,null,0.16287999999999989,1,1.1628799999999999,1.3522898943999997,1.4199043891199998,1.4908996085759998,1.5654445890047999,5688.776371526511,null,1]
[null,null,null,null,0.1628899999999999,1,1.16289,1.3523131521,1.419928809705,1.4909252501902501,1.5654715126997627,5688.8518678643877,null,1]
[null,null,null,null,0.16289999999999991,1,1.1628999999999998,1.3523364099999995,1.4199532304999996,1.4909508920249996,1.5654984366262497,5688.927364783598,null,1]
[null,null,null,null,0.16290999999999992,{"$f":"(F$17=$F$7)*1\n+(F$17<>$F$7)*(E132*(1+IF(F$10=\"\",$E132,F$10)))","v":1},1.1629099999999999,1.3523596680999996,1.4199776515049998,1.4909765340802499,1.5655253607842625,5689.0028622841483,null,1]
[null,null,null,null,0.16291999999999993,1,1.16292,1.3523829263999998,1.4200020727199998,1.4910021763559997,1.5655522851737997,5689.0783603660366,null,1]
[null,null,null,null,0.16292999999999994,1,1.16293,1.3524061849,1.420026494145,1.4910278188522501,1.5655792097948626,5689.1538590292648,null,1]
[null,null,null,null,0.16293999999999995,1,1.1629399999999999,1.3524294435999997,1.4200509157799999,1.4910534615689999,1.5656061346474499,5689.2293582738266,null,1]
[null,null,null,null,0.16294999999999996,1,1.1629499999999999,1.3524527024999999,1.4200753376249999,1.4910791045062499,1.5656330597315624,5689.3048580997283,null,1]
[null,null,null,null,0.16295999999999997,1,1.16296,1.3524759615999999,1.42009975968,1.491104747664,1.5656599850472002,5689.3803585069663,null,1]
[null,null,null,null,0.16296999999999998,1,1.1629700000000001,1.3524992209000002,1.4201241819450003,1.4911303910422504,1.5656869105943629,5689.4558594955452,null,1]
[null,null,null,null,0.16297999999999999,1,1.1629799999999999,1.3525224803999998,1.4201486044199998,1.4911560346409998,1.5657138363730498,5689.5313610654594,null,1]
[null,null,null,null,{"$f":"E141-0.00001","v":0.16299},1,1.16299,1.3525457400999998,1.4201730271049999,1.4911816784602501,1.5657407623832627,5689.6068632167107,null,{"$f":"(L140>$F$13)*1","v":1}]
[null,null,null,null,{"$f":"_xlfn.MINIFS(E70:E90,N70:N90,1)","v":0.16300000000000001},1,1.163,1.3525690000000001,1.4201974500000003,1.4912073225000004,1.5657676886250005,5689.682365949302,null,{"$f":"(L141>$F$13)*1","v":1}]
[]
["End of sheet"]

{"sheet":"ROI","index":15,"n_rows":126,"n_cols":23,"rows_kept":126,"cut":false,"hidden":false,"merged":[]}
["Transpower revenue model - ROI"]
[{"$f":"Cover!A2","v":"Incremental update determined in 2025"}]
[null,null,null,null,null,null,null,"Global",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,"Parameter",null,"Timeshift","Units","n/a","RCP3","RCP3","RCP3","RCP3","RCP3","RCP4","RCP4","RCP4","RCP4","RCP4","RCP5","RCP5","RCP5","RCP5","RCP5"]
[null,null,null,null,null,null,null,null,{"$f":"Inputs!I5","v":"Actual"},{"$f":"Inputs!J5","v":"Actual"},{"$f":"Inputs!K5","v":"Actual"},{"$f":"Inputs!L5","v":"Actual"},{"$f":"Inputs!M5","v":"Forecast"},{"$f":"Inputs!N5","v":"Forecast"},{"$f":"Inputs!O5","v":"Forecast"},{"$f":"Inputs!P5","v":"Forecast"},{"$f":"Inputs!Q5","v":"Forecast"},{"$f":"Inputs!R5","v":"Forecast"},{"$f":"Inputs!S5","v":"Forecast"},{"$f":"Inputs!T5","v":"Forecast"},{"$f":"Inputs!U5","v":"Forecast"},{"$f":"Inputs!V5","v":"Forecast"},{"$f":"Inputs!W5","v":"Forecast"}]
[null,"Return on investment"]
[null,"Note: Internal rate of return excluding the effect of incentives should equal target cost of capital."]
[null,"The effect of the opex incentive is embedded within the natural incentive, future allowed revenue and IRIS carryforward amounts. Its effect on the calculated IRR can be distorting."]
[]
[null,null,null,"Prescribed vanilla WACC",null,null,"%",null,{"$f":"'WACC & CPI'!I23","v":4.5699999999999998E-2},{"$f":"'WACC & CPI'!J23","v":4.5699999999999998E-2},{"$f":"'WACC & CPI'!K23","v":4.5699999999999998E-2},{"$f":"'WACC & CPI'!L23","v":4.5699999999999998E-2},{"$f":"'WACC & CPI'!M23","v":4.5699999999999998E-2},{"$f":"'WACC & CPI'!N23","v":7.0999999999999994E-2},{"$f":"'WACC & CPI'!O23","v":7.0999999999999994E-2},{"$f":"'WACC & CPI'!P23","v":7.0999999999999994E-2},{"$f":"'WACC & CPI'!Q23","v":7.0999999999999994E-2},{"$f":"'WACC & CPI'!R23","v":7.0999999999999994E-2},{"$f":"'WACC & CPI'!S23","v":7.0999999999999994E-2},{"$f":"'WACC & CPI'!T23","v":7.0999999999999994E-2},{"$f":"'WACC & CPI'!U23","v":7.0999999999999994E-2},{"$f":"'WACC & CPI'!V23","v":7.0999999999999994E-2},{"$f":"'WACC & CPI'!W23","v":7.0999999999999994E-2}]
[null,null,null,"Vanilla WACC updated for actual CPI",null,null,null,null,null,null,null,null,null,{"$f":"'WACC & CPI'!N59","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!O59","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!P59","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!Q59","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!R59","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!S59","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!T59","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!U59","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!V59","v":7.0999999999999952E-2},{"$f":"'WACC & CPI'!W59","v":7.0999999999999952E-2}]
[]
[null,null,null,"Internal rate of return excluding the effect of incentives",null,null,"%",null,{"$f":"XIRR(I26:I54,I$96:I$124)","v":4.5687732100486766E-2},{"$f":"XIRR(J26:J54,J$96:J$124)","v":4.5688584446907057E-2},4.569208323955537E-2,4.569685757160187E-2,4.5694658160209664E-2,{"$f":"XIRR(N26:N54,N$96:N$124)","v":7.096300423145295E-2},7.0992228388786327E-2,7.0999339222908034E-2,7.0997485518455528E-2,7.0999100804328932E-2,7.1000674366950997E-2,7.0997020602226277E-2,7.0992937684059176E-2,7.0989236235618605E-2,7.0983800292015092E-2]
[null,null,null,"Comparison to target cost of capital",null,null,"%",null,{"$f":"I$13\n-I$10*(I$4=\"RCP3\")\n-I$11*(I$4<>\"RCP3\")","v":-1.2267899513231095E-5},-1.1415553092940234E-5,-7.9167604446275797E-6,-3.1424283981271173E-6,-5.3418397903334802E-6,{"$f":"N$13\n-N$10*(N$4=\"RCP3\")\n-N$11*(N$4<>\"RCP3\")","v":-3.6995768547001817E-5},{"$f":"O$13\n-O$10*(O$4=\"RCP3\")\n-O$11*(O$4<>\"RCP3\")","v":-7.7716112136250182E-6},-6.6077709191814105E-7,-2.5144815444244628E-6,-8.9919567101970355E-7,6.7436695104505784E-7,-2.9793977736752852E-6,-7.0623159407756653E-6,-1.0763764381346852E-5,-1.6199707984859701E-5]
[]
[null,null,null,"Internal rate of return including the effect of incentives",null,null,"%",null,{"$f":"XIRR(I61:I89,I$96:I$124)","v":4.9007371068000793E-2},{"$f":"XIRR(J61:J89,J$96:J$124)","v":5.3061494231224068E-2},4.3478325009346022E-2,4.1604593396186829E-2,3.3457103371620195E-2,7.1409925818443312E-2,7.1758845448493952E-2,7.1223363280296326E-2,7.4117061495780942E-2,7.3788198828697235E-2,7.1000674366950997E-2,7.0997020602226277E-2,7.0992937684059176E-2,7.0989236235618605E-2,7.0983800292015092E-2]
[null,null,null,"Comparison to target cost of capital",null,null,"%",null,{"$f":"I$16\n-I$10*(I$4=\"RCP3\")\n-I$11*(I$4<>\"RCP3\")","v":3.3073710680007959E-3},{"$f":"J$16\n-J$10*(J$4=\"RCP3\")\n-J$11*(J$4<>\"RCP3\")","v":7.3614942312240708E-3},-2.2216749906539754E-3,-4.095406603813169E-3,-1.2242896628379803E-2,4.0992581844336018E-4,7.5884544849399993E-4,2.2336328029637365E-4,3.11706149578099E-3,2.7881988286972831E-3,6.7436695104505784E-7,-2.9793977736752852E-6,-7.0623159407756653E-6,-1.0763764381346852E-5,-1.6199707984859701E-5]
[]
[null,"Return on investment - supporting calculations"]
[]
[null,null,"IRR excluding the effect of incentives - nominal cashflows"]
[null,null,"Note: Nominal value of net cashflows."]
[null,null,"In RCP4 and RCP5, the net movement in the EV account reflects the smoothing of revenue from MAR to SMAR. This movement needs to be grossed up for tax as the tax allowance does not appropriately represent the smoothing, since it is set on MAR before it is converted into SMAR."]
[null,null,"The movement of the EV account relating to incentives has been removed, and reported operating expenditure is consistent with the allowance, to represent an IRR net of any incentive outcome."]
[]
[null,null,null,"Opening RAB",null,null,"$m",null,{"$f":"-RAB!I$9","v":-4863.1110816469754},{"$f":"-RAB!J$9","v":-4887.5890906366558},{"$f":"-RAB!K$9","v":-4905.3519660336524},{"$f":"-RAB!L$9","v":-4978.0005136354857},{"$f":"-RAB!M$9","v":-5050.2220150076246},{"$f":"-RAB!N$9","v":-5215.4664850762001},{"$f":"-RAB!O$9","v":-5586.1256642597036},{"$f":"-RAB!P$9","v":-6016.0244752659419},{"$f":"-RAB!Q$9","v":-6370.983527971538},{"$f":"-RAB!R$9","v":-6707.9914114421317},{"$f":"-RAB!S$9","v":-7248.8447671453869},{"$f":"-RAB!T$9","v":-7495.9882187633548},{"$f":"-RAB!U$9","v":-7842.1230827523332},{"$f":"-RAB!V$9","v":-8178.3596305890069},{"$f":"-RAB!W$9","v":-8533.6126165940259}]
[null,null,null,"Commissioned assets in July",null,null,"$m",null,{"$f":"-Inputs!I$129","v":-7.8986117909914846},{"$f":"-Inputs!J$129","v":-21.621256778166664},{"$f":"-Inputs!K$129","v":-15.920719388000004},{"$f":"-Inputs!L$129","v":-6.8150038460999989},{"$f":"-Inputs!M$129","v":0},{"$f":"-Inputs!N$129","v":0},{"$f":"-Inputs!O$129","v":0},{"$f":"-Inputs!P$129","v":0},{"$f":"-Inputs!Q$129","v":0},{"$f":"-Inputs!R$129","v":0},{"$f":"-Inputs!S$129","v":0},{"$f":"-Inputs!T$129","v":0},{"$f":"-Inputs!U$129","v":0},{"$f":"-Inputs!V$129","v":0},{"$f":"-Inputs!W$129","v":0}]
[null,null,null,"Commissioned assets in August",null,null,"$m",null,{"$f":"-Inputs!I$130","v":-25.565199351791495},{"$f":"-Inputs!J$130","v":-10.235456484166667},{"$f":"-Inputs!K$130","v":-17.407398415000003},{"$f":"-Inputs!L$130","v":-8.9682235328999997},{"$f":"-Inputs!M$130","v":0},{"$f":"-Inputs!N$130","v":0},{"$f":"-Inputs!O$130","v":0},{"$f":"-Inputs!P$130","v":0},{"$f":"-Inputs!Q$130","v":0},{"$f":"-Inputs!R$130","v":0},{"$f":"-Inputs!S$130","v":0},{"$f":"-Inputs!T$130","v":0},{"$f":"-Inputs!U$130","v":0},{"$f":"-Inputs!V$130","v":0},{"$f":"-Inputs!W$130","v":0}]
[null,null,null,"Commissioned assets in September",null,null,"$m",null,{"$f":"-Inputs!I$131","v":-18.358342178391499},{"$f":"-Inputs!J$131","v":-17.634543124166669},{"$f":"-Inputs!K$131","v":-17.014408861200003},{"$f":"-Inputs!L$131","v":-39.298588010199992},{"$f":"-Inputs!M$131","v":0},{"$f":"-Inputs!N$131","v":0},{"$f":"-Inputs!O$131","v":0},{"$f":"-Inputs!P$131","v":0},{"$f":"-Inputs!Q$131","v":0},{"$f":"-Inputs!R$131","v":0},{"$f":"-Inputs!S$131","v":0},{"$f":"-Inputs!T$131","v":0},{"$f":"-Inputs!U$131","v":0},{"$f":"-Inputs!V$131","v":0},{"$f":"-Inputs!W$131","v":0}]
[null,null,null,"Commissioned assets in October",null,null,"$m",null,{"$f":"-Inputs!I$132","v":-13.633905758391483},{"$f":"-Inputs!J$132","v":-11.327681254166663},{"$f":"-Inputs!K$132","v":-16.078319209},{"$f":"-Inputs!L$132","v":-10.974513932599999},{"$f":"-Inputs!M$132","v":0},{"$f":"-Inputs!N$132","v":0},{"$f":"-Inputs!O$132","v":0},{"$f":"-Inputs!P$132","v":0},{"$f":"-Inputs!Q$132","v":0},{"$f":"-Inputs!R$132","v":0},{"$f":"-Inputs!S$132","v":0},{"$f":"-Inputs!T$132","v":0},{"$f":"-Inputs!U$132","v":0},{"$f":"-Inputs!V$132","v":0},{"$f":"-Inputs!W$132","v":0}]
[null,null,null,"Commissioned assets in November",null,null,"$m",null,{"$f":"-Inputs!I$133","v":-27.660763942791487},{"$f":"-Inputs!J$133","v":-19.79425665416667},{"$f":"-Inputs!K$133","v":-24.5388230826},{"$f":"-Inputs!L$133","v":-12.694836149},{"$f":"-Inputs!M$133","v":0},{"$f":"-Inputs!N$133","v":0},{"$f":"-Inputs!O$133","v":0},{"$f":"-Inputs!P$133","v":0},{"$f":"-Inputs!Q$133","v":0},{"$f":"-Inputs!R$133","v":0},{"$f":"-Inputs!S$133","v":0},{"$f":"-Inputs!T$133","v":0},{"$f":"-Inputs!U$133","v":0},{"$f":"-Inputs!V$133","v":0},{"$f":"-Inputs!W$133","v":0}]
[null,null,null,"Commissioned assets in December",null,null,"$m",null,{"$f":"-Inputs!I$134","v":-24.475198229391491},{"$f":"-Inputs!J$134","v":-30.260082034166668},{"$f":"-Inputs!K$134","v":-43.644122564000014},{"$f":"-Inputs!L$134","v":-35.704951574800006},{"$f":"-Inputs!M$134","v":-216.8429894257668},{"$f":"-Inputs!N$134","v":-273.70011955761845},{"$f":"-Inputs!O$134","v":-309.41802267899919},{"$f":"-Inputs!P$134","v":-275.81122394206017},{"$f":"-Inputs!Q$134","v":-270.94887082533728},{"$f":"-Inputs!R$134","v":-378.88078786944351},{"$f":"-Inputs!S$134","v":-233.20303838062154},{"$f":"-Inputs!T$134","v":-284.90665848615896},{"$f":"-Inputs!U$134","v":-281.04109653829147},{"$f":"-Inputs!V$134","v":-293.75429122970883},{"$f":"-Inputs!W$134","v":-345.34283875945363}]
[null,null,null,"Commissioned assets in January",null,null,"$m",null,{"$f":"-Inputs!I$135","v":-6.6986584947914869},{"$f":"-Inputs!J$135","v":-11.34495001416667},{"$f":"-Inputs!K$135","v":-4.8899567517999998},{"$f":"-Inputs!L$135","v":-15.2509701594},{"$f":"-Inputs!M$135","v":-216.8429894257668},{"$f":"-Inputs!N$135","v":-273.70011955761845},{"$f":"-Inputs!O$135","v":-309.41802267899919},{"$f":"-Inputs!P$135","v":-275.81122394206017},{"$f":"-Inputs!Q$135","v":-270.94887082533728},{"$f":"-Inputs!R$135","v":-378.88078786944351},{"$f":"-Inputs!S$135","v":-233.20303838062154},{"$f":"-Inputs!T$135","v":-284.90665848615896},{"$f":"-Inputs!U$135","v":-281.04109653829147},{"$f":"-Inputs!V$135","v":-293.75429122970883},{"$f":"-Inputs!W$135","v":-345.34283875945363}]
[null,null,null,"Commissioned assets in February",null,null,"$m",null,{"$f":"-Inputs!I$136","v":-19.087942735391493},{"$f":"-Inputs!J$136","v":-10.952208514166669},{"$f":"-Inputs!K$136","v":-13.400785668600003},{"$f":"-Inputs!L$136","v":-14.360563587199994},{"$f":"-Inputs!M$136","v":0},{"$f":"-Inputs!N$136","v":0},{"$f":"-Inputs!O$136","v":0},{"$f":"-Inputs!P$136","v":0},{"$f":"-Inputs!Q$136","v":0},{"$f":"-Inputs!R$136","v":0},{"$f":"-Inputs!S$136","v":0},{"$f":"-Inputs!T$136","v":0},{"$f":"-Inputs!U$136","v":0},{"$f":"-Inputs!V$136","v":0},{"$f":"-Inputs!W$136","v":0}]
[null,null,null,"Commissioned assets in March",null,null,"$m",null,{"$f":"-Inputs!I$137","v":-20.523944583391494},{"$f":"-Inputs!J$137","v":-9.8771295441666602},{"$f":"-Inputs!K$137","v":-22.381098917199985},{"$f":"-Inputs!L$137","v":-38.723010011799985},{"$f":"-Inputs!M$137","v":0},{"$f":"-Inputs!N$137","v":0},{"$f":"-Inputs!O$137","v":0},{"$f":"-Inputs!P$137","v":0},{"$f":"-Inputs!Q$137","v":0},{"$f":"-Inputs!R$137","v":0},{"$f":"-Inputs!S$137","v":0},{"$f":"-Inputs!T$137","v":0},{"$f":"-Inputs!U$137","v":0},{"$f":"-Inputs!V$137","v":0},{"$f":"-Inputs!W$137","v":0}]
[null,null,null,"Commissioned assets in April",null,null,"$m",null,{"$f":"-Inputs!I$138","v":-26.203545259191511},{"$f":"-Inputs!J$138","v":-48.199999164166677},{"$f":"-Inputs!K$138","v":-16.514524318800003},{"$f":"-Inputs!L$138","v":-23.889323342499988},{"$f":"-Inputs!M$138","v":0},{"$f":"-Inputs!N$138","v":0},{"$f":"-Inputs!O$138","v":0},{"$f":"-Inputs!P$138","v":0},{"$f":"-Inputs!Q$138","v":0},{"$f":"-Inputs!R$138","v":0},{"$f":"-Inputs!S$138","v":0},{"$f":"-Inputs!T$138","v":0},{"$f":"-Inputs!U$138","v":0},{"$f":"-Inputs!V$138","v":0},{"$f":"-Inputs!W$138","v":0}]
[null,null,null,"Commissioned assets in May",null,null,"$m",null,{"$f":"-Inputs!I$139","v":-20.401113906391497},{"$f":"-Inputs!J$139","v":-36.323250289566658},{"$f":"-Inputs!K$139","v":-24.423069933200011},{"$f":"-Inputs!L$139","v":-57.955282501100037},{"$f":"-Inputs!M$139","v":0},{"$f":"-Inputs!N$139","v":0},{"$f":"-Inputs!O$139","v":0},{"$f":"-Inputs!P$139","v":0},{"$f":"-Inputs!Q$139","v":0},{"$f":"-Inputs!R$139","v":0},{"$f":"-Inputs!S$139","v":0},{"$f":"-Inputs!T$139","v":0},{"$f":"-Inputs!U$139","v":0},{"$f":"-Inputs!V$139","v":0},{"$f":"-Inputs!W$139","v":0}]
[null,null,null,"Commissioned assets in June",null,null,"$m",null,{"$f":"-Inputs!I$140","v":-84.790991293991553},{"$f":"-Inputs!J$140","v":-47.760638703766666},{"$f":"-Inputs!K$140","v":-115.7086638565},{"$f":"-Inputs!L$140","v":-67.25453215280001},{"$f":"-Inputs!M$140","v":0},{"$f":"-Inputs!N$140","v":0},{"$f":"-Inputs!O$140","v":0},{"$f":"-Inputs!P$140","v":0},{"$f":"-Inputs!Q$140","v":0},{"$f":"-Inputs!R$140","v":0},{"$f":"-Inputs!S$140","v":0},{"$f":"-Inputs!T$140","v":0},{"$f":"-Inputs!U$140","v":0},{"$f":"-Inputs!V$140","v":0},{"$f":"-Inputs!W$140","v":0}]
[null,null,null,"Closing RAB",null,null,"$m",null,{"$f":"RAB!I$14","v":4892.3007672029735},{"$f":"RAB!J$14","v":4905.3519654807696},{"$f":"RAB!K$14","v":4978.0005136354857},{"$f":"RAB!L$14","v":5050.2220150076246},{"$f":"RAB!M$14","v":5215.4664850762001},{"$f":"RAB!N$14","v":5586.1256642597036},{"$f":"RAB!O$14","v":6016.0244752659419},{"$f":"RAB!P$14","v":6370.983527971538},{"$f":"RAB!Q$14","v":6707.9914114421317},{"$f":"RAB!R$14","v":7248.8447671453869},{"$f":"RAB!S$14","v":7495.9882187633548},{"$f":"RAB!T$14","v":7842.1230827523332},{"$f":"RAB!U$14","v":8178.3596305890069},{"$f":"RAB!V$14","v":8533.6126165940259},{"$f":"RAB!W$14","v":8979.3412370786064}]
[null,null,null,"Opening EV account balance",null,null,"$m",null,{"$f":"'EV acc'!I$10*(Tax!I$52=0)\n+'EV acc'!I$10/(1-Inputs!I$45)*(Tax!I$52<>0)","v":72.634526522876286},{"$f":"'EV acc'!J$10*(Tax!J$52=0)\n+'EV acc'!J$10/(1-Inputs!J$45)*(Tax!J$52<>0)","v":30.129026321922026},{"$f":"'EV acc'!K$10*(Tax!K$52=0)\n+'EV acc'!K$10/(1-Inputs!K$45)*(Tax!K$52<>0)","v":-40.457343217460931},{"$f":"'EV acc'!L$10*(Tax!L$52=0)\n+'EV acc'!L$10/(1-Inputs!L$45)*(Tax!L$52<>0)","v":-79.691394996662297},{"$f":"'EV acc'!M$10*(Tax!M$52=0)\n+'EV acc'!M$10/(1-Inputs!M$45)*(Tax!M$52<>0)","v":-105.71384511985147},{"$f":"'EV acc'!N$10*(Tax!N$52=0)\n+'EV acc'!N$10/(1-Inputs!N$45)*(Tax!N$52<>0)","v":-191.83404703773098},{"$f":"'EV acc'!O$10*(Tax!O$52=0)\n+'EV acc'!O$10/(1-Inputs!O$45)*(Tax!O$52<>0)","v":-260.32931707559834},{"$f":"'EV acc'!P$10*(Tax!P$52=0)\n+'EV acc'!P$10/(1-Inputs!P$45)*(Tax!P$52<>0)","v":-219.21226780803065},{"$f":"'EV acc'!Q$10*(Tax!Q$52=0)\n+'EV acc'!Q$10/(1-Inputs!Q$45)*(Tax!Q$52<>0)","v":-151.58794449959487},{"$f":"'EV acc'!R$10*(Tax!R$52=0)\n+'EV acc'!R$10/(1-Inputs!R$45)*(Tax!R$52<>0)","v":-88.88661043481892},{"$f":"'EV acc'!S$10*(Tax!S$52=0)\n+'EV acc'!S$10/(1-Inputs!S$45)*(Tax!S$52<>0)","v":-4.3422056074228347E-13},{"$f":"'EV acc'!T$10*(Tax!T$52=0)\n+'EV acc'!T$10/(1-Inputs!T$45)*(Tax!T$52<>0)","v":36.026427005348516},{"$f":"'EV acc'!U$10*(Tax!U$52=0)\n+'EV acc'!U$10/(1-Inputs!U$45)*(Tax!U$52<>0)","v":62.159642476420444},{"$f":"'EV acc'!V$10*(Tax!V$52=0)\n+'EV acc'!V$10/(1-Inputs!V$45)*(Tax!V$52<>0)","v":65.816937851845921},{"$f":"'EV acc'!W$10*(Tax!W$52=0)\n+'EV acc'!W$10/(1-Inputs!W$45)*(Tax!W$52<>0)","v":48.106641888911319}]
[null,null,null,"Interest on EV account balance",null,null,"$m",null,{"$f":"'EV acc'!I$11*(Tax!I$52=0)\n+'EV acc'!I$11/(1-Inputs!I$45)*(Tax!I$52<>0)","v":3.0724404719176666},{"$f":"'EV acc'!J$11*(Tax!J$52=0)\n+'EV acc'!J$11/(1-Inputs!J$45)*(Tax!J$52<>0)","v":1.2744578134173017},{"$f":"'EV acc'!K$11*(Tax!K$52=0)\n+'EV acc'!K$11/(1-Inputs!K$45)*(Tax!K$52<>0)","v":-1.7113456180985973},{"$f":"'EV acc'!L$11*(Tax!L$52=0)\n+'EV acc'!L$11/(1-Inputs!L$45)*(Tax!L$52<>0)","v":-3.370946008358815},{"$f":"'EV acc'!M$11*(Tax!M$52=0)\n+'EV acc'!M$11/(1-Inputs!M$45)*(Tax!M$52<>0)","v":-4.4716956485697166},{"$f":"'EV acc'!N$11*(Tax!N$52=0)\n+'EV acc'!N$11/(1-Inputs!N$45)*(Tax!N$52<>0)","v":-12.354112629229874},{"$f":"'EV acc'!O$11*(Tax!O$52=0)\n+'EV acc'!O$11/(1-Inputs!O$45)*(Tax!O$52<>0)","v":-16.765208019668535},{"$f":"'EV acc'!P$11*(Tax!P$52=0)\n+'EV acc'!P$11/(1-Inputs!P$45)*(Tax!P$52<>0)","v":-14.117270046837174},{"$f":"'EV acc'!Q$11*(Tax!Q$52=0)\n+'EV acc'!Q$11/(1-Inputs!Q$45)*(Tax!Q$52<>0)","v":-9.7622636257739082},{"$f":"'EV acc'!R$11*(Tax!R$52=0)\n+'EV acc'!R$11/(1-Inputs!R$45)*(Tax!R$52<>0)","v":-5.7242977120023388},{"$f":"'EV acc'!S$11*(Tax!S$52=0)\n+'EV acc'!S$11/(1-Inputs!S$45)*(Tax!S$52<>0)","v":-2.7963804111803055E-14},{"$f":"'EV acc'!T$11*(Tax!T$52=0)\n+'EV acc'!T$11/(1-Inputs!T$45)*(Tax!T$52<>0)","v":2.3201018991444444},{"$f":"'EV acc'!U$11*(Tax!U$52=0)\n+'EV acc'!U$11/(1-Inputs!U$45)*(Tax!U$52<>0)","v":4.0030809754814758},{"$f":"'EV acc'!V$11*(Tax!V$52=0)\n+'EV acc'!V$11/(1-Inputs!V$45)*(Tax!V$52<>0)","v":4.2386107976588772},{"$f":"'EV acc'!W$11*(Tax!W$52=0)\n+'EV acc'!W$11/(1-Inputs!W$45)*(Tax!W$52<>0)","v":3.0980677376458892}]
[null,null,null,"Closing EV account balance",null,null,"$m",null,{"$f":"(-'EV acc'!I$14-'EV acc'!I$32-'EV acc'!I$31)*(Tax!I$52=0)\n+(-'EV acc'!I$14-'EV acc'!I$32-'EV acc'!I$31)/(1-Inputs!I$45)*(Tax!I$52<>0)","v":-24.710294004153951},{"$f":"(-'EV acc'!J$14-'EV acc'!J$32-'EV acc'!J$31)*(Tax!J$52=0)\n+(-'EV acc'!J$14-'EV acc'!J$32-'EV acc'!J$31)/(1-Inputs!J$45)*(Tax!J$52<>0)","v":19.00072074168974},{"$f":"(-'EV acc'!K$14-'EV acc'!K$32-'EV acc'!K$31)*(Tax!K$52=0)\n+(-'EV acc'!K$14-'EV acc'!K$32-'EV acc'!K$31)/(1-Inputs!K$45)*(Tax!K$52<>0)","v":65.31859863580577},{"$f":"(-'EV acc'!L$14-'EV acc'!L$32-'EV acc'!L$31)*(Tax!L$52=0)\n+(-'EV acc'!L$14-'EV acc'!L$32-'EV acc'!L$31)/(1-Inputs!L$45)*(Tax!L$52<>0)","v":120.20691604923704},{"$f":"(-'EV acc'!M$14-'EV acc'!M$32-'EV acc'!M$31)*(Tax!M$52=0)\n+(-'EV acc'!M$14-'EV acc'!M$32-'EV acc'!M$31)/(1-Inputs!M$45)*(Tax!M$52<>0)","v":164.08262992154405},{"$f":"(-'EV acc'!N$14-'EV acc'!N$32-'EV acc'!N$31)*(Tax!N$52=0)\n+(-'EV acc'!N$14-'EV acc'!N$32-'EV acc'!N$31)/(1-Inputs!N$45)*(Tax!N$52<>0)","v":260.32931707559828},{"$f":"(-'EV acc'!O$14-'EV acc'!O$32-'EV acc'!O$31)*(Tax!O$52=0)\n+(-'EV acc'!O$14-'EV acc'!O$32-'EV acc'!O$31)/(1-Inputs!O$45)*(Tax!O$52<>0)","v":219.21226780803062},{"$f":"(-'EV acc'!P$14-'EV acc'!P$32-'EV acc'!P$31)*(Tax!P$52=0)\n+(-'EV acc'!P$14-'EV acc'!P$32-'EV acc'!P$31)/(1-Inputs!P$45)*(Tax!P$52<>0)","v":151.58794449959481},{"$f":"(-'EV acc'!Q$14-'EV acc'!Q$32-'EV acc'!Q$31)*(Tax!Q$52=0)\n+(-'EV acc'!Q$14-'EV acc'!Q$32-'EV acc'!Q$31)/(1-Inputs!Q$45)*(Tax!Q$52<>0)","v":88.88661043481892},{"$f":"(-'EV acc'!R$14-'EV acc'!R$32-'EV acc'!R$31)*(Tax!R$52=0)\n+(-'EV acc'!R$14-'EV acc'!R$32-'EV acc'!R$31)/(1-Inputs!R$45)*(Tax!R$52<>0)","v":4.3422056074228347E-13},{"$f":"(-'EV acc'!S$14-'EV acc'!S$32-'EV acc'!S$31)*(Tax!S$52=0)\n+(-'EV acc'!S$14-'EV acc'!S$32-'EV acc'!S$31)/(1-Inputs!S$45)*(Tax!S$52<>0)","v":-36.026427005348566},{"$f":"(-'EV acc'!T$14-'EV acc'!T$32-'EV acc'!T$31)*(Tax!T$52=0)\n+(-'EV acc'!T$14-'EV acc'!T$32-'EV acc'!T$31)/(1-Inputs!T$45)*(Tax!T$52<>0)","v":-62.159642476420444},{"$f":"(-'EV acc'!U$14-'EV acc'!U$32-'EV acc'!U$31)*(Tax!U$52=0)\n+(-'EV acc'!U$14-'EV acc'!U$32-'EV acc'!U$31)/(1-Inputs!U$45)*(Tax!U$52<>0)","v":-65.816937851845921},{"$f":"(-'EV acc'!V$14-'EV acc'!V$32-'EV acc'!V$31)*(Tax!V$52=0)\n+(-'EV acc'!V$14-'EV acc'!V$32-'EV acc'!V$31)/(1-Inputs!V$45)*(Tax!V$52<>0)","v":-48.106641888911319},{"$f":"(-'EV acc'!W$14-'EV acc'!W$32-'EV acc'!W$31)*(Tax!W$52=0)\n+(-'EV acc'!W$14-'EV acc'!W$32-'EV acc'!W$31)/(1-Inputs!W$45)*(Tax!W$52<>0)","v":1.7622523716222751E-12}]
[null,null,null,"Revenue",null,null,"$m",null,{"$f":"'Wash-up'!I$15","v":787.95826113112298},{"$f":"'Wash-up'!J$15","v":791.85940120000009},{"$f":"'Wash-up'!K$15","v":824.96859761147573},{"$f":"'Wash-up'!L$15","v":825.3158680395976},{"$f":"'Wash-up'!M$15","v":840.17793069256095},{"$f":"'Wash-up'!N$15","v":976.7170136720124},{"$f":"'Wash-up'!O$15","v":1141.3736871143651},{"$f":"'Wash-up'!P$15","v":1198.4423714700833},{"$f":"'Wash-up'!Q$15","v":1258.3644900435875},{"$f":"'Wash-up'!R$15","v":1321.282714545767},{"$f":"'Wash-up'!S$15","v":1293.8689903582776},{"$f":"'Wash-up'!T$15","v":1319.7463701654433},{"$f":"'Wash-up'!U$15","v":1346.141297568752},{"$f":"'Wash-up'!V$15","v":1373.0641235201269},{"$f":"'Wash-up'!W$15","v":1400.5254059905296}]
[null,null,null,"Voluntarily foregone revenues",null,null,"$m",null,{"$f":"-'Wash-up'!I$43","v":0},{"$f":"-'Wash-up'!J$43","v":0},{"$f":"-'Wash-up'!K$43","v":14.077713664900505},{"$f":"-'Wash-up'!L$43","v":0},{"$f":"-'Wash-up'!M$43","v":0},{"$f":"-'Wash-up'!N$43","v":0},{"$f":"-'Wash-up'!O$43","v":0},{"$f":"-'Wash-up'!P$43","v":0},{"$f":"-'Wash-up'!Q$43","v":0},{"$f":"-'Wash-up'!R$43","v":0},{"$f":"-'Wash-up'!S$43","v":0},{"$f":"-'Wash-up'!T$43","v":0},{"$f":"-'Wash-up'!U$43","v":0},{"$f":"-'Wash-up'!V$43","v":0},{"$f":"-'Wash-up'!W$43","v":0}]
[null,null,null,"Disposal proceeds",null,null,"$m",null,{"$f":"-MAR!I$53","v":2.2812928399999999},{"$f":"-MAR!J$53","v":2.0776160200000002},{"$f":"-MAR!K$53","v":2.7806007100000003},{"$f":"-MAR!L$53","v":0.20371440999999998},{"$f":"-MAR!M$53","v":0},{"$f":"-MAR!N$53","v":0},{"$f":"-MAR!O$53","v":0},{"$f":"-MAR!P$53","v":0},{"$f":"-MAR!Q$53","v":0},{"$f":"-MAR!R$53","v":0},{"$f":"-MAR!S$53","v":0},{"$f":"-MAR!T$53","v":0},{"$f":"-MAR!U$53","v":0},{"$f":"-MAR!V$53","v":0},{"$f":"-MAR!W$53","v":0}]
[null,null,null,"Operating expenditure",null,null,"$m",null,{"$f":"-MAR!I$59","v":-277.36944968513529},{"$f":"-MAR!J$59","v":-292.71038018965976},{"$f":"-MAR!K$59","v":-316.96208969628145},{"$f":"-MAR!L$59","v":-335.04423155141734},{"$f":"-MAR!M$59","v":-335.8829051233231},{"$f":"-MAR!N$59","v":-421.10482094415897},{"$f":"-MAR!O$59","v":-434.74557860298711},{"$f":"-MAR!P$59","v":-440.79417119345368},{"$f":"-MAR!Q$59","v":-445.01679924593344},{"$f":"-MAR!R$59","v":-437.62845346604297},{"$f":"-MAR!S$59","v":-462.11918500738352},{"$f":"-MAR!T$59","v":-472.04815428125511},{"$f":"-MAR!U$59","v":-492.31587171822707},{"$f":"-MAR!V$59","v":-504.33249641697444},{"$f":"-MAR!W$59","v":-512.51168413975245}]
[null,null,null,"Dismantling & other write-offs",null,null,"$m",null,{"$f":"-MAR!I$52","v":-9.1962752200000004},{"$f":"-MAR!J$52","v":-20.3555679344},{"$f":"-MAR!K$52","v":-15.828981940000002},{"$f":"-MAR!L$52","v":-2.6592715099999937},{"$f":"-MAR!M$52","v":-6.6739459999999999},{"$f":"-MAR!N$52","v":-6},{"$f":"-MAR!O$52","v":-6},{"$f":"-MAR!P$52","v":-6},{"$f":"-MAR!Q$52","v":-6},{"$f":"-MAR!R$52","v":-6},{"$f":"-MAR!S$52","v":-6},{"$f":"-MAR!T$52","v":-6},{"$f":"-MAR!U$52","v":-6},{"$f":"-MAR!V$52","v":-6},{"$f":"-MAR!W$52","v":-6}]
[null,null,null,"Pass-through costs",null,null,"$m",null,{"$f":"-MAR!I$84","v":-17.267025519999997},{"$f":"-MAR!J$84","v":-18.469512080000001},{"$f":"-MAR!K$84","v":-17.033042179999999},{"$f":"-MAR!L$84","v":-21.485083889999999},{"$f":"-MAR!M$84","v":-21.386001363439998},{"$f":"-MAR!N$84","v":-22.283521472515201},{"$f":"-MAR!O$84","v":-22.898319931415802},{"$f":"-MAR!P$84","v":-23.444232905358284},{"$f":"-MAR!Q$84","v":-24.003702536039032},{"$f":"-MAR!R$84","v":-24.577079108510603},{"$f":"-MAR!S$84","v":-25.068620690680813},{"$f":"-MAR!T$84","v":-25.569993104494429},{"$f":"-MAR!U$84","v":-26.081392966584318},{"$f":"-MAR!V$84","v":-26.603020825916005},{"$f":"-MAR!W$84","v":-27.135081242434321}]
[null,null,null,"Recoverable costs - non-IRIS",null,null,"$m",null,{"$f":"-MAR!I$91","v":-6.8198356143482055},{"$f":"-MAR!J$91","v":-0.22575468000000001},{"$f":"-MAR!K$91","v":-8.8743859199999999},{"$f":"-MAR!L$91","v":-1.7653898700000004},{"$f":"-MAR!M$91","v":-1.9},{"$f":"-MAR!N$91","v":-1.9379999999999999},{"$f":"-MAR!O$91","v":-1.9767600000000001},{"$f":"-MAR!P$91","v":-2.0162952000000001},{"$f":"-MAR!Q$91","v":-2.056621104},{"$f":"-MAR!R$91","v":-2.0977535260800004},{"$f":"-MAR!S$91","v":-2.1397085966016003},{"$f":"-MAR!T$91","v":-2.1825027685336322},{"$f":"-MAR!U$91","v":-2.2261528239043047},{"$f":"-MAR!V$91","v":-2.2706758803823908},{"$f":"-MAR!W$91","v":-2.3160893979900385}]
[null,null,null,"Recoverable costs - IRIS",null,null,"$m",null,{"$f":"-MAR!I$90","v":-20.944984309954862},{"$f":"-MAR!J$90","v":-5.3171215269905279},{"$f":"-MAR!K$90","v":2.9397235980281549},{"$f":"-MAR!L$90","v":-1.9984270517646723},{"$f":"-MAR!M$90","v":-1.8224213758734731},{"$f":"-MAR!N$90","v":-3.1710635100660625},{"$f":"-MAR!O$90","v":-5.7891944156820188},{"$f":"-MAR!P$90","v":-1.8041852022059519},{"$f":"-MAR!Q$90","v":-26.521047222054516},{"$f":"-MAR!R$90","v":-25.260285389743004},{"$f":"-MAR!S$90","v":0},{"$f":"-MAR!T$90","v":0},{"$f":"-MAR!U$90","v":0},{"$f":"-MAR!V$90","v":0},{"$f":"-MAR!W$90","v":0}]
[null,null,null,"Tax",null,null,"$m",null,{"$f":"-MAR!I$65","v":-20.514789784173413},{"$f":"-MAR!J$65","v":-24.836117279592038},{"$f":"-MAR!K$65","v":-28.20116408991753},{"$f":"-MAR!L$65","v":-13.18599376333173},{"$f":"-MAR!M$65","v":-23.081045298197072},{"$f":"-MAR!N$65","v":-23.216791376761574},{"$f":"-MAR!O$65","v":-20.189849828272521},{"$f":"-MAR!P$65","v":-16.371787384745186},{"$f":"-MAR!Q$65","v":-23.337548452637542},{"$f":"-MAR!R$65","v":-30.420705611275025},{"$f":"-MAR!S$65","v":-30.099830909151006},{"$f":"-MAR!T$65","v":-32.374659505236082},{"$f":"-MAR!U$65","v":-35.446951843034377},{"$f":"-MAR!V$65","v":-40.27954697923014},{"$f":"-MAR!W$65","v":-46.863641095440926}]
[null,null,null,"Term credit spread differential",null,null,"$m",null,{"$f":"-MAR!I$71","v":-4.103640050600589},{"$f":"-MAR!J$71","v":-3.1867651585539765},{"$f":"-MAR!K$71","v":-3.0247439666530678},{"$f":"-MAR!L$71","v":-2.5360516328984106},{"$f":"-MAR!M$71","v":-2.5961097860276805},{"$f":"-MAR!N$71","v":-3.1636214615279901},{"$f":"-MAR!O$71","v":-3.3980926768772655},{"$f":"-MAR!P$71","v":-3.6279655648329938},{"$f":"-MAR!Q$71","v":-3.8306321180308349},{"$f":"-MAR!R$71","v":-4.087744275025643},{"$f":"-MAR!S$71","v":-4.3185365116507066},{"$f":"-MAR!T$71","v":-4.4922986742989881},{"$f":"-MAR!U$71","v":-4.692154844883758},{"$f":"-MAR!V$71","v":-4.8946815742250491},{"$f":"-MAR!W$71","v":-5.129276860322336}]
[null,null,null,"Capitalised interest adjustment",null,null,"$m",null,{"$f":"-'Wash-up'!I$63","v":0.44991696197278841},{"$f":"-'Wash-up'!J$63","v":0.10039219028363686},{"$f":"-'Wash-up'!K$63","v":0},{"$f":"-'Wash-up'!L$63","v":0.3813906474506028},{"$f":"-'Wash-up'!M$63","v":0},{"$f":"-'Wash-up'!N$63","v":0},{"$f":"-'Wash-up'!O$63","v":0},{"$f":"-'Wash-up'!P$63","v":0},{"$f":"-'Wash-up'!Q$63","v":0},{"$f":"-'Wash-up'!R$63","v":0},{"$f":"-'Wash-up'!S$63","v":0},{"$f":"-'Wash-up'!T$63","v":0},{"$f":"-'Wash-up'!U$63","v":0},{"$f":"-'Wash-up'!V$63","v":0},{"$f":"-'Wash-up'!W$63","v":0}]
[null,null,null,"Pass-through and recoverable costs wash-up",null,null,"$m",null,{"$f":"-'Wash-up'!I$56","v":-0.15405999480054255},{"$f":"-'Wash-up'!J$56","v":-1.6815297156179336},{"$f":"-'Wash-up'!K$56","v":2.1850299587470117},{"$f":"-'Wash-up'!L$56","v":0},{"$f":"-'Wash-up'!M$56","v":0},{"$f":"-'Wash-up'!N$56","v":0},{"$f":"-'Wash-up'!O$56","v":0},{"$f":"-'Wash-up'!P$56","v":0},{"$f":"-'Wash-up'!Q$56","v":0},{"$f":"-'Wash-up'!R$56","v":0},{"$f":"-'Wash-up'!S$56","v":0},{"$f":"-'Wash-up'!T$56","v":0},{"$f":"-'Wash-up'!U$56","v":0},{"$f":"-'Wash-up'!V$56","v":0},{"$f":"-'Wash-up'!W$56","v":0}]
[]
[null,null,"IRR including the effect of incentives - nominal cashflows"]
[null,null,"Note: Nominal value of net cashflows."]
[null,null,"In RCP4 and RCP5, the net movement in the EV account reflects the smoothing of revenue from MAR to SMAR. This movement needs to be grossed up for tax as the tax allowance does not appropriately represent the smoothing, since it is set on MAR before it is converted into SMAR."]
[null,null,"The movement of the EV account relating to incentives is included, reported operating expenditure is consistent with actuals, tax is adjusted for reported to reflect the effect of the natural incentive on tax, and IRIS carryforward amounts are removed. Any voluntary revenue reduction is excluded."]
[]
[null,null,null,"Opening RAB",null,null,null,null,{"$f":"-RAB!I$9","v":-4863.1110816469754},{"$f":"-RAB!J$9","v":-4887.5890906366558},{"$f":"-RAB!K$9","v":-4905.3519660336524},{"$f":"-RAB!L$9","v":-4978.0005136354857},{"$f":"-RAB!M$9","v":-5050.2220150076246},{"$f":"-RAB!N$9","v":-5215.4664850762001},{"$f":"-RAB!O$9","v":-5586.1256642597036},{"$f":"-RAB!P$9","v":-6016.0244752659419},{"$f":"-RAB!Q$9","v":-6370.983527971538},{"$f":"-RAB!R$9","v":-6707.9914114421317},{"$f":"-RAB!S$9","v":-7248.8447671453869},{"$f":"-RAB!T$9","v":-7495.9882187633548},{"$f":"-RAB!U$9","v":-7842.1230827523332},{"$f":"-RAB!V$9","v":-8178.3596305890069},{"$f":"-RAB!W$9","v":-8533.6126165940259}]
[null,null,null,"Commissioned assets in July",null,null,null,null,{"$f":"-Inputs!I$129","v":-7.8986117909914846},{"$f":"-Inputs!J$129","v":-21.621256778166664},{"$f":"-Inputs!K$129","v":-15.920719388000004},{"$f":"-Inputs!L$129","v":-6.8150038460999989},{"$f":"-Inputs!M$129","v":0},{"$f":"-Inputs!N$129","v":0},{"$f":"-Inputs!O$129","v":0},{"$f":"-Inputs!P$129","v":0},{"$f":"-Inputs!Q$129","v":0},{"$f":"-Inputs!R$129","v":0},{"$f":"-Inputs!S$129","v":0},{"$f":"-Inputs!T$129","v":0},{"$f":"-Inputs!U$129","v":0},{"$f":"-Inputs!V$129","v":0},{"$f":"-Inputs!W$129","v":0}]
[null,null,null,"Commissioned assets in August",null,null,null,null,{"$f":"-Inputs!I$130","v":-25.565199351791495},{"$f":"-Inputs!J$130","v":-10.235456484166667},{"$f":"-Inputs!K$130","v":-17.407398415000003},{"$f":"-Inputs!L$130","v":-8.9682235328999997},{"$f":"-Inputs!M$130","v":0},{"$f":"-Inputs!N$130","v":0},{"$f":"-Inputs!O$130","v":0},{"$f":"-Inputs!P$130","v":0},{"$f":"-Inputs!Q$130","v":0},{"$f":"-Inputs!R$130","v":0},{"$f":"-Inputs!S$130","v":0},{"$f":"-Inputs!T$130","v":0},{"$f":"-Inputs!U$130","v":0},{"$f":"-Inputs!V$130","v":0},{"$f":"-Inputs!W$130","v":0}]
[null,null,null,"Commissioned assets in September",null,null,null,null,{"$f":"-Inputs!I$131","v":-18.358342178391499},{"$f":"-Inputs!J$131","v":-17.634543124166669},{"$f":"-Inputs!K$131","v":-17.014408861200003},{"$f":"-Inputs!L$131","v":-39.298588010199992},{"$f":"-Inputs!M$131","v":0},{"$f":"-Inputs!N$131","v":0},{"$f":"-Inputs!O$131","v":0},{"$f":"-Inputs!P$131","v":0},{"$f":"-Inputs!Q$131","v":0},{"$f":"-Inputs!R$131","v":0},{"$f":"-Inputs!S$131","v":0},{"$f":"-Inputs!T$131","v":0},{"$f":"-Inputs!U$131","v":0},{"$f":"-Inputs!V$131","v":0},{"$f":"-Inputs!W$131","v":0}]
[null,null,null,"Commissioned assets in October",null,null,null,null,{"$f":"-Inputs!I$132","v":-13.633905758391483},{"$f":"-Inputs!J$132","v":-11.327681254166663},{"$f":"-Inputs!K$132","v":-16.078319209},{"$f":"-Inputs!L$132","v":-10.974513932599999},{"$f":"-Inputs!M$132","v":0},{"$f":"-Inputs!N$132","v":0},{"$f":"-Inputs!O$132","v":0},{"$f":"-Inputs!P$132","v":0},{"$f":"-Inputs!Q$132","v":0},{"$f":"-Inputs!R$132","v":0},{"$f":"-Inputs!S$132","v":0},{"$f":"-Inputs!T$132","v":0},{"$f":"-Inputs!U$132","v":0},{"$f":"-Inputs!V$132","v":0},{"$f":"-Inputs!W$132","v":0}]
[null,null,null,"Commissioned assets in November",null,null,null,null,{"$f":"-Inputs!I$133","v":-27.660763942791487},{"$f":"-Inputs!J$133","v":-19.79425665416667},{"$f":"-Inputs!K$133","v":-24.5388230826},{"$f":"-Inputs!L$133","v":-12.694836149},{"$f":"-Inputs!M$133","v":0},{"$f":"-Inputs!N$133","v":0},{"$f":"-Inputs!O$133","v":0},{"$f":"-Inputs!P$133","v":0},{"$f":"-Inputs!Q$133","v":0},{"$f":"-Inputs!R$133","v":0},{"$f":"-Inputs!S$133","v":0},{"$f":"-Inputs!T$133","v":0},{"$f":"-Inputs!U$133","v":0},{"$f":"-Inputs!V$133","v":0},{"$f":"-Inputs!W$133","v":0}]
[null,null,null,"Commissioned assets in December",null,null,null,null,{"$f":"-Inputs!I$134","v":-24.475198229391491},{"$f":"-Inputs!J$134","v":-30.260082034166668},{"$f":"-Inputs!K$134","v":-43.644122564000014},{"$f":"-Inputs!L$134","v":-35.704951574800006},{"$f":"-Inputs!M$134","v":-216.8429894257668},{"$f":"-Inputs!N$134","v":-273.70011955761845},{"$f":"-Inputs!O$134","v":-309.41802267899919},{"$f":"-Inputs!P$134","v":-275.81122394206017},{"$f":"-Inputs!Q$134","v":-270.94887082533728},{"$f":"-Inputs!R$134","v":-378.88078786944351},{"$f":"-Inputs!S$134","v":-233.20303838062154},{"$f":"-Inputs!T$134","v":-284.90665848615896},{"$f":"-Inputs!U$134","v":-281.04109653829147},{"$f":"-Inputs!V$134","v":-293.75429122970883},{"$f":"-Inputs!W$134","v":-345.34283875945363}]
[null,null,null,"Commissioned assets in January",null,null,null,null,{"$f":"-Inputs!I$135","v":-6.6986584947914869},{"$f":"-Inputs!J$135","v":-11.34495001416667},{"$f":"-Inputs!K$135","v":-4.8899567517999998},{"$f":"-Inputs!L$135","v":-15.2509701594},{"$f":"-Inputs!M$135","v":-216.8429894257668},{"$f":"-Inputs!N$135","v":-273.70011955761845},{"$f":"-Inputs!O$135","v":-309.41802267899919},{"$f":"-Inputs!P$135","v":-275.81122394206017},{"$f":"-Inputs!Q$135","v":-270.94887082533728},{"$f":"-Inputs!R$135","v":-378.88078786944351},{"$f":"-Inputs!S$135","v":-233.20303838062154},{"$f":"-Inputs!T$135","v":-284.90665848615896},{"$f":"-Inputs!U$135","v":-281.04109653829147},{"$f":"-Inputs!V$135","v":-293.75429122970883},{"$f":"-Inputs!W$135","v":-345.34283875945363}]
[null,null,null,"Commissioned assets in February",null,null,null,null,{"$f":"-Inputs!I$136","v":-19.087942735391493},{"$f":"-Inputs!J$136","v":-10.952208514166669},{"$f":"-Inputs!K$136","v":-13.400785668600003},{"$f":"-Inputs!L$136","v":-14.360563587199994},{"$f":"-Inputs!M$136","v":0},{"$f":"-Inputs!N$136","v":0},{"$f":"-Inputs!O$136","v":0},{"$f":"-Inputs!P$136","v":0},{"$f":"-Inputs!Q$136","v":0},{"$f":"-Inputs!R$136","v":0},{"$f":"-Inputs!S$136","v":0},{"$f":"-Inputs!T$136","v":0},{"$f":"-Inputs!U$136","v":0},{"$f":"-Inputs!V$136","v":0},{"$f":"-Inputs!W$136","v":0}]
[null,null,null,"Commissioned assets in March",null,null,null,null,{"$f":"-Inputs!I$137","v":-20.523944583391494},{"$f":"-Inputs!J$137","v":-9.8771295441666602},{"$f":"-Inputs!K$137","v":-22.381098917199985},{"$f":"-Inputs!L$137","v":-38.723010011799985},{"$f":"-Inputs!M$137","v":0},{"$f":"-Inputs!N$137","v":0},{"$f":"-Inputs!O$137","v":0},{"$f":"-Inputs!P$137","v":0},{"$f":"-Inputs!Q$137","v":0},{"$f":"-Inputs!R$137","v":0},{"$f":"-Inputs!S$137","v":0},{"$f":"-Inputs!T$137","v":0},{"$f":"-Inputs!U$137","v":0},{"$f":"-Inputs!V$137","v":0},{"$f":"-Inputs!W$137","v":0}]
[null,null,null,"Commissioned assets in April",null,null,null,null,{"$f":"-Inputs!I$138","v":-26.203545259191511},{"$f":"-Inputs!J$138","v":-48.199999164166677},{"$f":"-Inputs!K$138","v":-16.514524318800003},{"$f":"-Inputs!L$138","v":-23.889323342499988},{"$f":"-Inputs!M$138","v":0},{"$f":"-Inputs!N$138","v":0},{"$f":"-Inputs!O$138","v":0},{"$f":"-Inputs!P$138","v":0},{"$f":"-Inputs!Q$138","v":0},{"$f":"-Inputs!R$138","v":0},{"$f":"-Inputs!S$138","v":0},{"$f":"-Inputs!T$138","v":0},{"$f":"-Inputs!U$138","v":0},{"$f":"-Inputs!V$138","v":0},{"$f":"-Inputs!W$138","v":0}]
[null,null,null,"Commissioned assets in May",null,null,null,null,{"$f":"-Inputs!I$139","v":-20.401113906391497},{"$f":"-Inputs!J$139","v":-36.323250289566658},{"$f":"-Inputs!K$139","v":-24.423069933200011},{"$f":"-Inputs!L$139","v":-57.955282501100037},{"$f":"-Inputs!M$139","v":0},{"$f":"-Inputs!N$139","v":0},{"$f":"-Inputs!O$139","v":0},{"$f":"-Inputs!P$139","v":0},{"$f":"-Inputs!Q$139","v":0},{"$f":"-Inputs!R$139","v":0},{"$f":"-Inputs!S$139","v":0},{"$f":"-Inputs!T$139","v":0},{"$f":"-Inputs!U$139","v":0},{"$f":"-Inputs!V$139","v":0},{"$f":"-Inputs!W$139","v":0}]
[null,null,null,"Commissioned assets in June",null,null,null,null,{"$f":"-Inputs!I$140","v":-84.790991293991553},{"$f":"-Inputs!J$140","v":-47.760638703766666},{"$f":"-Inputs!K$140","v":-115.7086638565},{"$f":"-Inputs!L$140","v":-67.25453215280001},{"$f":"-Inputs!M$140","v":0},{"$f":"-Inputs!N$140","v":0},{"$f":"-Inputs!O$140","v":0},{"$f":"-Inputs!P$140","v":0},{"$f":"-Inputs!Q$140","v":0},{"$f":"-Inputs!R$140","v":0},{"$f":"-Inputs!S$140","v":0},{"$f":"-Inputs!T$140","v":0},{"$f":"-Inputs!U$140","v":0},{"$f":"-Inputs!V$140","v":0},{"$f":"-Inputs!W$140","v":0}]
[null,null,null,"Closing RAB",null,null,null,null,{"$f":"RAB!I$14","v":4892.3007672029735},{"$f":"RAB!J$14","v":4905.3519654807696},{"$f":"RAB!K$14","v":4978.0005136354857},{"$f":"RAB!L$14","v":5050.2220150076246},{"$f":"RAB!M$14","v":5215.4664850762001},{"$f":"RAB!N$14","v":5586.1256642597036},{"$f":"RAB!O$14","v":6016.0244752659419},{"$f":"RAB!P$14","v":6370.983527971538},{"$f":"RAB!Q$14","v":6707.9914114421317},{"$f":"RAB!R$14","v":7248.8447671453869},{"$f":"RAB!S$14","v":7495.9882187633548},{"$f":"RAB!T$14","v":7842.1230827523332},{"$f":"RAB!U$14","v":8178.3596305890069},{"$f":"RAB!V$14","v":8533.6126165940259},{"$f":"RAB!W$14","v":8979.3412370786064}]
[null,null,null,"Opening EV account balance",null,null,null,null,{"$f":"'EV acc'!I$10*(Tax!I$52=0)\n+'EV acc'!I$10/(1-Inputs!I$45)*(Tax!I$52<>0)","v":72.634526522876286},{"$f":"'EV acc'!J$10*(Tax!J$52=0)\n+'EV acc'!J$10/(1-Inputs!J$45)*(Tax!J$52<>0)","v":30.129026321922026},{"$f":"'EV acc'!K$10*(Tax!K$52=0)\n+'EV acc'!K$10/(1-Inputs!K$45)*(Tax!K$52<>0)","v":-40.457343217460931},{"$f":"'EV acc'!L$10*(Tax!L$52=0)\n+'EV acc'!L$10/(1-Inputs!L$45)*(Tax!L$52<>0)","v":-79.691394996662297},{"$f":"'EV acc'!M$10*(Tax!M$52=0)\n+'EV acc'!M$10/(1-Inputs!M$45)*(Tax!M$52<>0)","v":-105.71384511985147},{"$f":"'EV acc'!N$10*(Tax!N$52=0)\n+'EV acc'!N$10/(1-Inputs!N$45)*(Tax!N$52<>0)","v":-191.83404703773098},{"$f":"'EV acc'!O$10*(Tax!O$52=0)\n+'EV acc'!O$10/(1-Inputs!O$45)*(Tax!O$52<>0)","v":-260.32931707559834},{"$f":"'EV acc'!P$10*(Tax!P$52=0)\n+'EV acc'!P$10/(1-Inputs!P$45)*(Tax!P$52<>0)","v":-219.21226780803065},{"$f":"'EV acc'!Q$10*(Tax!Q$52=0)\n+'EV acc'!Q$10/(1-Inputs!Q$45)*(Tax!Q$52<>0)","v":-151.58794449959487},{"$f":"'EV acc'!R$10*(Tax!R$52=0)\n+'EV acc'!R$10/(1-Inputs!R$45)*(Tax!R$52<>0)","v":-88.88661043481892},{"$f":"'EV acc'!S$10*(Tax!S$52=0)\n+'EV acc'!S$10/(1-Inputs!S$45)*(Tax!S$52<>0)","v":-4.3422056074228347E-13},{"$f":"'EV acc'!T$10*(Tax!T$52=0)\n+'EV acc'!T$10/(1-Inputs!T$45)*(Tax!T$52<>0)","v":36.026427005348516},{"$f":"'EV acc'!U$10*(Tax!U$52=0)\n+'EV acc'!U$10/(1-Inputs!U$45)*(Tax!U$52<>0)","v":62.159642476420444},{"$f":"'EV acc'!V$10*(Tax!V$52=0)\n+'EV acc'!V$10/(1-Inputs!V$45)*(Tax!V$52<>0)","v":65.816937851845921},{"$f":"'EV acc'!W$10*(Tax!W$52=0)\n+'EV acc'!W$10/(1-Inputs!W$45)*(Tax!W$52<>0)","v":48.106641888911319}]
[null,null,null,"Interest on EV account balance",null,null,null,null,{"$f":"'EV acc'!I$11*(Tax!I$52=0)\n+'EV acc'!I$11/(1-Inputs!I$45)*(Tax!I$52<>0)","v":3.0724404719176666},{"$f":"'EV acc'!J$11*(Tax!J$52=0)\n+'EV acc'!J$11/(1-Inputs!J$45)*(Tax!J$52<>0)","v":1.2744578134173017},{"$f":"'EV acc'!K$11*(Tax!K$52=0)\n+'EV acc'!K$11/(1-Inputs!K$45)*(Tax!K$52<>0)","v":-1.7113456180985973},{"$f":"'EV acc'!L$11*(Tax!L$52=0)\n+'EV acc'!L$11/(1-Inputs!L$45)*(Tax!L$52<>0)","v":-3.370946008358815},{"$f":"'EV acc'!M$11*(Tax!M$52=0)\n+'EV acc'!M$11/(1-Inputs!M$45)*(Tax!M$52<>0)","v":-4.4716956485697166},{"$f":"'EV acc'!N$11*(Tax!N$52=0)\n+'EV acc'!N$11/(1-Inputs!N$45)*(Tax!N$52<>0)","v":-12.354112629229874},{"$f":"'EV acc'!O$11*(Tax!O$52=0)\n+'EV acc'!O$11/(1-Inputs!O$45)*(Tax!O$52<>0)","v":-16.765208019668535},{"$f":"'EV acc'!P$11*(Tax!P$52=0)\n+'EV acc'!P$11/(1-Inputs!P$45)*(Tax!P$52<>0)","v":-14.117270046837174},{"$f":"'EV acc'!Q$11*(Tax!Q$52=0)\n+'EV acc'!Q$11/(1-Inputs!Q$45)*(Tax!Q$52<>0)","v":-9.7622636257739082},{"$f":"'EV acc'!R$11*(Tax!R$52=0)\n+'EV acc'!R$11/(1-Inputs!R$45)*(Tax!R$52<>0)","v":-5.7242977120023388},{"$f":"'EV acc'!S$11*(Tax!S$52=0)\n+'EV acc'!S$11/(1-Inputs!S$45)*(Tax!S$52<>0)","v":-2.7963804111803055E-14},{"$f":"'EV acc'!T$11*(Tax!T$52=0)\n+'EV acc'!T$11/(1-Inputs!T$45)*(Tax!T$52<>0)","v":2.3201018991444444},{"$f":"'EV acc'!U$11*(Tax!U$52=0)\n+'EV acc'!U$11/(1-Inputs!U$45)*(Tax!U$52<>0)","v":4.0030809754814758},{"$f":"'EV acc'!V$11*(Tax!V$52=0)\n+'EV acc'!V$11/(1-Inputs!V$45)*(Tax!V$52<>0)","v":4.2386107976588772},{"$f":"'EV acc'!W$11*(Tax!W$52=0)\n+'EV acc'!W$11/(1-Inputs!W$45)*(Tax!W$52<>0)","v":3.0980677376458892}]
[null,null,null,"Closing EV account balance",null,null,null,null,{"$f":"-'EV acc'!I$14*(Tax!I$52=0)\n-'EV acc'!I$14/(1-Inputs!I$45)*(Tax!I$52<>0)","v":-30.129026321922026},{"$f":"-'EV acc'!J$14*(Tax!J$52=0)\n-'EV acc'!J$14/(1-Inputs!J$45)*(Tax!J$52<>0)","v":40.457343217460931},{"$f":"-'EV acc'!K$14*(Tax!K$52=0)\n-'EV acc'!K$14/(1-Inputs!K$45)*(Tax!K$52<>0)","v":79.691394996662297},{"$f":"-'EV acc'!L$14*(Tax!L$52=0)\n-'EV acc'!L$14/(1-Inputs!L$45)*(Tax!L$52<>0)","v":105.71384511985147},{"$f":"-'EV acc'!M$14*(Tax!M$52=0)\n-'EV acc'!M$14/(1-Inputs!M$45)*(Tax!M$52<>0)","v":138.1205138671663},{"$f":"-'EV acc'!N$14*(Tax!N$52=0)\n-'EV acc'!N$14/(1-Inputs!N$45)*(Tax!N$52<>0)","v":260.32931707559834},{"$f":"-'EV acc'!O$14*(Tax!O$52=0)\n-'EV acc'!O$14/(1-Inputs!O$45)*(Tax!O$52<>0)","v":219.21226780803065},{"$f":"-'EV acc'!P$14*(Tax!P$52=0)\n-'EV acc'!P$14/(1-Inputs!P$45)*(Tax!P$52<>0)","v":151.58794449959487},{"$f":"-'EV acc'!Q$14*(Tax!Q$52=0)\n-'EV acc'!Q$14/(1-Inputs!Q$45)*(Tax!Q$52<>0)","v":88.88661043481892},{"$f":"-'EV acc'!R$14*(Tax!R$52=0)\n-'EV acc'!R$14/(1-Inputs!R$45)*(Tax!R$52<>0)","v":4.3422056074228347E-13},{"$f":"-'EV acc'!S$14*(Tax!S$52=0)\n-'EV acc'!S$14/(1-Inputs!S$45)*(Tax!S$52<>0)","v":-36.026427005348516},{"$f":"-'EV acc'!T$14*(Tax!T$52=0)\n-'EV acc'!T$14/(1-Inputs!T$45)*(Tax!T$52<>0)","v":-62.159642476420444},{"$f":"-'EV acc'!U$14*(Tax!U$52=0)\n-'EV acc'!U$14/(1-Inputs!U$45)*(Tax!U$52<>0)","v":-65.816937851845921},{"$f":"-'EV acc'!V$14*(Tax!V$52=0)\n-'EV acc'!V$14/(1-Inputs!V$45)*(Tax!V$52<>0)","v":-48.106641888911319},{"$f":"-'EV acc'!W$14*(Tax!W$52=0)\n-'EV acc'!W$14/(1-Inputs!W$45)*(Tax!W$52<>0)","v":1.7622523716222751E-12}]
[null,null,null,"Revenue",null,null,null,null,{"$f":"'Wash-up'!I$15","v":787.95826113112298},{"$f":"'Wash-up'!J$15","v":791.85940120000009},{"$f":"'Wash-up'!K$15","v":824.96859761147573},{"$f":"'Wash-up'!L$15","v":825.3158680395976},{"$f":"'Wash-up'!M$15","v":840.17793069256095},{"$f":"'Wash-up'!N$15","v":976.7170136720124},{"$f":"'Wash-up'!O$15","v":1141.3736871143651},{"$f":"'Wash-up'!P$15","v":1198.4423714700833},{"$f":"'Wash-up'!Q$15","v":1258.3644900435875},{"$f":"'Wash-up'!R$15","v":1321.282714545767},{"$f":"'Wash-up'!S$15","v":1293.8689903582776},{"$f":"'Wash-up'!T$15","v":1319.7463701654433},{"$f":"'Wash-up'!U$15","v":1346.141297568752},{"$f":"'Wash-up'!V$15","v":1373.0641235201269},{"$f":"'Wash-up'!W$15","v":1400.5254059905296}]
[null,null,null,"Voluntarily foregone revenues",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Disposal proceeds",null,null,null,null,{"$f":"-MAR!I$53","v":2.2812928399999999},{"$f":"-MAR!J$53","v":2.0776160200000002},{"$f":"-MAR!K$53","v":2.7806007100000003},{"$f":"-MAR!L$53","v":0.20371440999999998},{"$f":"-MAR!M$53","v":0},{"$f":"-MAR!N$53","v":0},{"$f":"-MAR!O$53","v":0},{"$f":"-MAR!P$53","v":0},{"$f":"-MAR!Q$53","v":0},{"$f":"-MAR!R$53","v":0},{"$f":"-MAR!S$53","v":0},{"$f":"-MAR!T$53","v":0},{"$f":"-MAR!U$53","v":0},{"$f":"-MAR!V$53","v":0},{"$f":"-MAR!W$53","v":0}]
[null,null,null,"Operating expenditure",null,null,null,null,{"$f":"-Inputs!I122","v":-269.3589122869671},{"$f":"-Inputs!J122","v":-278.97944938327311},{"$f":"-Inputs!K122","v":-328.57014936584636},{"$f":"-Inputs!L122","v":-344.71088198428669},{"$f":"-Inputs!M122","v":-387.23136013139583},{"$f":"-Inputs!N122","v":-421.10482094415886},{"$f":"-Inputs!O122","v":-434.745578602987},{"$f":"-Inputs!P122","v":-440.79417119345356},{"$f":"-Inputs!Q122","v":-445.01679924593344},{"$f":"-Inputs!R122","v":-437.62845346604297},{"$f":"-Inputs!S122","v":-462.11918500738341},{"$f":"-Inputs!T122","v":-472.04815428125511},{"$f":"-Inputs!U122","v":-492.31587171822707},{"$f":"-Inputs!V122","v":-504.33249641697444},{"$f":"-Inputs!W122","v":-512.51168413975245}]
[null,null,null,"Dismantling & other write-offs",null,null,null,null,{"$f":"-MAR!I$52","v":-9.1962752200000004},{"$f":"-MAR!J$52","v":-20.3555679344},{"$f":"-MAR!K$52","v":-15.828981940000002},{"$f":"-MAR!L$52","v":-2.6592715099999937},{"$f":"-MAR!M$52","v":-6.6739459999999999},{"$f":"-MAR!N$52","v":-6},{"$f":"-MAR!O$52","v":-6},{"$f":"-MAR!P$52","v":-6},{"$f":"-MAR!Q$52","v":-6},{"$f":"-MAR!R$52","v":-6},{"$f":"-MAR!S$52","v":-6},{"$f":"-MAR!T$52","v":-6},{"$f":"-MAR!U$52","v":-6},{"$f":"-MAR!V$52","v":-6},{"$f":"-MAR!W$52","v":-6}]
[null,null,null,"Pass-through costs",null,null,null,null,{"$f":"-MAR!I$84","v":-17.267025519999997},{"$f":"-MAR!J$84","v":-18.469512080000001},{"$f":"-MAR!K$84","v":-17.033042179999999},{"$f":"-MAR!L$84","v":-21.485083889999999},{"$f":"-MAR!M$84","v":-21.386001363439998},{"$f":"-MAR!N$84","v":-22.283521472515201},{"$f":"-MAR!O$84","v":-22.898319931415802},{"$f":"-MAR!P$84","v":-23.444232905358284},{"$f":"-MAR!Q$84","v":-24.003702536039032},{"$f":"-MAR!R$84","v":-24.577079108510603},{"$f":"-MAR!S$84","v":-25.068620690680813},{"$f":"-MAR!T$84","v":-25.569993104494429},{"$f":"-MAR!U$84","v":-26.081392966584318},{"$f":"-MAR!V$84","v":-26.603020825916005},{"$f":"-MAR!W$84","v":-27.135081242434321}]
[null,null,null,"Recoverable costs - non-IRIS",null,null,null,null,{"$f":"-MAR!I$91","v":-6.8198356143482055},{"$f":"-MAR!J$91","v":-0.22575468000000001},{"$f":"-MAR!K$91","v":-8.8743859199999999},{"$f":"-MAR!L$91","v":-1.7653898700000004},{"$f":"-MAR!M$91","v":-1.9},{"$f":"-MAR!N$91","v":-1.9379999999999999},{"$f":"-MAR!O$91","v":-1.9767600000000001},{"$f":"-MAR!P$91","v":-2.0162952000000001},{"$f":"-MAR!Q$91","v":-2.056621104},{"$f":"-MAR!R$91","v":-2.0977535260800004},{"$f":"-MAR!S$91","v":-2.1397085966016003},{"$f":"-MAR!T$91","v":-2.1825027685336322},{"$f":"-MAR!U$91","v":-2.2261528239043047},{"$f":"-MAR!V$91","v":-2.2706758803823908},{"$f":"-MAR!W$91","v":-2.3160893979900385}]
[null,null,null,"Recoverable costs - IRIS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Tax",null,null,null,null,{"$f":"-MAR!I$65\n-(I81-I46)*Inputs!I45\n+I50*Inputs!I45","v":-28.622335862447869},{"$f":"-MAR!J$65\n-(J81-J46)*Inputs!J45\n+J50*Inputs!J45","v":-30.16957193293765},{"$f":"-MAR!K$65\n-(K81-K46)*Inputs!K45\n+K50*Inputs!K45","v":-24.127784774991472},{"$f":"-MAR!L$65\n-(L81-L46)*Inputs!L45\n+L50*Inputs!L45","v":-11.038891216622421},{"$f":"-MAR!M$65\n-(M81-M46)*Inputs!M45\n+M50*Inputs!M45","v":-9.2137558811812781},{"$f":"-MAR!N$65\n-(N81-N46)*Inputs!N45\n+N50*Inputs!N45","v":-24.104689159580104},{"$f":"-MAR!O$65\n-(O81-O46)*Inputs!O45\n+O50*Inputs!O45","v":-21.81082426466352},{"$f":"-MAR!P$65\n-(P81-P46)*Inputs!P45\n+P50*Inputs!P45","v":-16.876959241362886},{"$f":"-MAR!Q$65\n-(Q81-Q46)*Inputs!Q45\n+Q50*Inputs!Q45","v":-30.763441674812807},{"$f":"-MAR!R$65\n-(R81-R46)*Inputs!R45\n+R50*Inputs!R45","v":-37.493585520403066},{"$f":"-MAR!S$65\n-(S81-S46)*Inputs!S45\n+S50*Inputs!S45","v":-30.099830909151038},{"$f":"-MAR!T$65\n-(T81-T46)*Inputs!T45\n+T50*Inputs!T45","v":-32.374659505236082},{"$f":"-MAR!U$65\n-(U81-U46)*Inputs!U45\n+U50*Inputs!U45","v":-35.446951843034377},{"$f":"-MAR!V$65\n-(V81-V46)*Inputs!V45\n+V50*Inputs!V45","v":-40.27954697923014},{"$f":"-MAR!W$65\n-(W81-W46)*Inputs!W45\n+W50*Inputs!W45","v":-46.863641095440926}]
[null,null,null,"Term credit spread differential",null,null,null,null,{"$f":"-MAR!I$71","v":-4.103640050600589},{"$f":"-MAR!J$71","v":-3.1867651585539765},{"$f":"-MAR!K$71","v":-3.0247439666530678},{"$f":"-MAR!L$71","v":-2.5360516328984106},{"$f":"-MAR!M$71","v":-2.5961097860276805},{"$f":"-MAR!N$71","v":-3.1636214615279901},{"$f":"-MAR!O$71","v":-3.3980926768772655},{"$f":"-MAR!P$71","v":-3.6279655648329938},{"$f":"-MAR!Q$71","v":-3.8306321180308349},{"$f":"-MAR!R$71","v":-4.087744275025643},{"$f":"-MAR!S$71","v":-4.3185365116507066},{"$f":"-MAR!T$71","v":-4.4922986742989881},{"$f":"-MAR!U$71","v":-4.692154844883758},{"$f":"-MAR!V$71","v":-4.8946815742250491},{"$f":"-MAR!W$71","v":-5.129276860322336}]
[null,null,null,"Capitalised interest adjustment",null,null,null,null,{"$f":"-'Wash-up'!I$63","v":0.44991696197278841},{"$f":"-'Wash-up'!J$63","v":0.10039219028363686},{"$f":"-'Wash-up'!K$63","v":0},{"$f":"-'Wash-up'!L$63","v":0.3813906474506028},{"$f":"-'Wash-up'!M$63","v":0},{"$f":"-'Wash-up'!N$63","v":0},{"$f":"-'Wash-up'!O$63","v":0},{"$f":"-'Wash-up'!P$63","v":0},{"$f":"-'Wash-up'!Q$63","v":0},{"$f":"-'Wash-up'!R$63","v":0},{"$f":"-'Wash-up'!S$63","v":0},{"$f":"-'Wash-up'!T$63","v":0},{"$f":"-'Wash-up'!U$63","v":0},{"$f":"-'Wash-up'!V$63","v":0},{"$f":"-'Wash-up'!W$63","v":0}]
[null,null,null,"Pass-through and recoverable costs wash-up",null,null,null,null,{"$f":"-'Wash-up'!I$56","v":-0.15405999480054255},{"$f":"-'Wash-up'!J$56","v":-1.6815297156179336},{"$f":"-'Wash-up'!K$56","v":2.1850299587470117},{"$f":"-'Wash-up'!L$56","v":0},{"$f":"-'Wash-up'!M$56","v":0},{"$f":"-'Wash-up'!N$56","v":0},{"$f":"-'Wash-up'!O$56","v":0},{"$f":"-'Wash-up'!P$56","v":0},{"$f":"-'Wash-up'!Q$56","v":0},{"$f":"-'Wash-up'!R$56","v":0},{"$f":"-'Wash-up'!S$56","v":0},{"$f":"-'Wash-up'!T$56","v":0},{"$f":"-'Wash-up'!U$56","v":0},{"$f":"-'Wash-up'!V$56","v":0},{"$f":"-'Wash-up'!W$56","v":0}]
[]
[null,null,"Cashflow timing adjustment"]
[null,null,"Note: Assumed average date of  transaction for each cashflow."]
[null,null,"For the purposes of leap years (i.e., 2024, 2028 and 2032) the calculation has diverged from the IPP cashflow timing factors to deliver a return consistent with the prescribed vanilla WACC. In these years, Transpower earns a slightly lower return than prescribed."]
[]
[null,null,null,"End of year",null,"n/a","days",null,"2021-06-30","2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","2032-06-30","2033-06-30","2034-06-30","2035-06-30"]
[null,null,null,"Opening RAB",null,{"$f":"-Inputs!I307","v":-365},"days",null,{"$f":"(I$95+$F96)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F96-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2020-06-30"},{"$f":"(J$95+$F96)*(_xlfn.DAYS(J$95,I$95)<>366)\n+(J$95+($F96-1))*(_xlfn.DAYS(J$95,I$95)=366)","v":"2021-06-30"},"2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","2032-06-30","2033-06-30","2034-06-30"]
[null,null,null,"Commissioned assets in July",null,{"$f":"-Inputs!I310","v":-349.5},"days",null,{"$f":"(I$95+$F97)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F97-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2020-07-15T12:00:00"},"2021-07-15T12:00:00","2022-07-15T12:00:00","2023-07-15T12:00:00","2024-07-15T12:00:00","2025-07-15T12:00:00","2026-07-15T12:00:00","2027-07-15T12:00:00","2028-07-15T12:00:00","2029-07-15T12:00:00","2030-07-15T12:00:00","2031-07-15T12:00:00","2032-07-15T12:00:00","2033-07-15T12:00:00","2034-07-15T12:00:00"]
[null,null,null,"Commissioned assets in August",null,{"$f":"-Inputs!I311","v":-318.5},"days",null,{"$f":"(I$95+$F98)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F98-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2020-08-15T12:00:00"},"2021-08-15T12:00:00","2022-08-15T12:00:00","2023-08-15T12:00:00","2024-08-15T12:00:00","2025-08-15T12:00:00","2026-08-15T12:00:00","2027-08-15T12:00:00","2028-08-15T12:00:00","2029-08-15T12:00:00","2030-08-15T12:00:00","2031-08-15T12:00:00","2032-08-15T12:00:00","2033-08-15T12:00:00","2034-08-15T12:00:00"]
[null,null,null,"Commissioned assets in September",null,{"$f":"-Inputs!I312","v":-288},"days",null,{"$f":"(I$95+$F99)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F99-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2020-09-15"},{"$f":"(J$95+$F99)*(_xlfn.DAYS(J$95,I$95)<>366)\n+(J$95+($F99-1))*(_xlfn.DAYS(J$95,I$95)=366)","v":"2021-09-15"},"2022-09-15","2023-09-15","2024-09-15","2025-09-15","2026-09-15","2027-09-15","2028-09-15","2029-09-15","2030-09-15","2031-09-15","2032-09-15","2033-09-15","2034-09-15"]
[null,null,null,"Commissioned assets in October",null,{"$f":"-Inputs!I313","v":-257.5},"days",null,{"$f":"(I$95+$F100)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F100-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2020-10-15T12:00:00"},"2021-10-15T12:00:00","2022-10-15T12:00:00","2023-10-15T12:00:00","2024-10-15T12:00:00","2025-10-15T12:00:00","2026-10-15T12:00:00","2027-10-15T12:00:00","2028-10-15T12:00:00","2029-10-15T12:00:00","2030-10-15T12:00:00","2031-10-15T12:00:00","2032-10-15T12:00:00","2033-10-15T12:00:00","2034-10-15T12:00:00"]
[null,null,null,"Commissioned assets in November",null,{"$f":"-Inputs!I314","v":-227},"days",null,{"$f":"(I$95+$F101)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F101-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2020-11-15"},"2021-11-15","2022-11-15","2023-11-15","2024-11-15","2025-11-15","2026-11-15","2027-11-15","2028-11-15","2029-11-15","2030-11-15","2031-11-15","2032-11-15","2033-11-15","2034-11-15"]
[null,null,null,"Commissioned assets in December",null,{"$f":"-Inputs!I315","v":-196.5},"days",null,{"$f":"(I$95+$F102)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F102-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2020-12-15T12:00:00"},"2021-12-15T12:00:00","2022-12-15T12:00:00","2023-12-15T12:00:00","2024-12-15T12:00:00","2025-12-15T12:00:00","2026-12-15T12:00:00","2027-12-15T12:00:00","2028-12-15T12:00:00","2029-12-15T12:00:00","2030-12-15T12:00:00","2031-12-15T12:00:00","2032-12-15T12:00:00","2033-12-15T12:00:00","2034-12-15T12:00:00"]
[null,null,null,"Commissioned assets in January",null,{"$f":"-Inputs!I316","v":-165.5},"days",null,{"$f":"(I$95+$F103)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F103-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2021-01-15T12:00:00"},"2022-01-15T12:00:00","2023-01-15T12:00:00","2024-01-15T12:00:00","2025-01-15T12:00:00","2026-01-15T12:00:00","2027-01-15T12:00:00","2028-01-15T12:00:00","2029-01-15T12:00:00","2030-01-15T12:00:00","2031-01-15T12:00:00","2032-01-15T12:00:00","2033-01-15T12:00:00","2034-01-15T12:00:00","2035-01-15T12:00:00"]
[null,null,null,"Commissioned assets in February",null,{"$f":"-Inputs!I317","v":-136},"days",null,{"$f":"(I$95+$F104)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F104-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2021-02-14"},"2022-02-14","2023-02-14","2024-02-14","2025-02-14","2026-02-14","2027-02-14","2028-02-14","2029-02-14","2030-02-14","2031-02-14","2032-02-14","2033-02-14","2034-02-14","2035-02-14"]
[null,null,null,"Commissioned assets in March",null,{"$f":"-Inputs!I318","v":-106.5},"days",null,{"$f":"(I$95+$F105)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F105-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2021-03-15T12:00:00"},"2022-03-15T12:00:00","2023-03-15T12:00:00","2024-03-14T12:00:00","2025-03-15T12:00:00","2026-03-15T12:00:00","2027-03-15T12:00:00","2028-03-14T12:00:00","2029-03-15T12:00:00","2030-03-15T12:00:00","2031-03-15T12:00:00","2032-03-14T12:00:00","2033-03-15T12:00:00","2034-03-15T12:00:00","2035-03-15T12:00:00"]
[null,null,null,"Commissioned assets in April",null,{"$f":"-Inputs!I319","v":-76},"days",null,{"$f":"(I$95+$F106)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F106-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2021-04-15"},"2022-04-15","2023-04-15","2024-04-14","2025-04-15","2026-04-15","2027-04-15","2028-04-14","2029-04-15","2030-04-15","2031-04-15","2032-04-14","2033-04-15","2034-04-15","2035-04-15"]
[null,null,null,"Commissioned assets in May",null,{"$f":"-Inputs!I320","v":-45.5},"days",null,{"$f":"(I$95+$F107)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F107-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2021-05-15T12:00:00"},"2022-05-15T12:00:00","2023-05-15T12:00:00","2024-05-14T12:00:00","2025-05-15T12:00:00","2026-05-15T12:00:00","2027-05-15T12:00:00","2028-05-14T12:00:00","2029-05-15T12:00:00","2030-05-15T12:00:00","2031-05-15T12:00:00","2032-05-14T12:00:00","2033-05-15T12:00:00","2034-05-15T12:00:00","2035-05-15T12:00:00"]
[null,null,null,"Commissioned assets in June",null,{"$f":"-Inputs!I321","v":-15},"days",null,{"$f":"(I$95+$F108)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F108-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2021-06-15"},"2022-06-15","2023-06-15","2024-06-14","2025-06-15","2026-06-15","2027-06-15","2028-06-14","2029-06-15","2030-06-15","2031-06-15","2032-06-14","2033-06-15","2034-06-15","2035-06-15"]
[null,null,null,"Closing RAB",null,0,"days",null,{"$f":"(I$95+$F109)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F109-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2021-06-30"},"2022-06-30","2023-06-30","2024-06-29","2025-06-30","2026-06-30","2027-06-30","2028-06-29","2029-06-30","2030-06-30","2031-06-30","2032-06-29","2033-06-30","2034-06-30","2035-06-30"]
[null,null,null,"Opening EV account balance",null,0,"days",null,{"$f":"(I$95+$F110)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F110-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2021-06-30"},"2022-06-30","2023-06-30","2024-06-29","2025-06-30","2026-06-30","2027-06-30","2028-06-29","2029-06-30","2030-06-30","2031-06-30","2032-06-29","2033-06-30","2034-06-30","2035-06-30"]
[null,null,null,"Interest on EV account balance",null,0,"days",null,{"$f":"(I$95+$F111)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F111-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2021-06-30"},"2022-06-30","2023-06-30","2024-06-29","2025-06-30","2026-06-30","2027-06-30","2028-06-29","2029-06-30","2030-06-30","2031-06-30","2032-06-29","2033-06-30","2034-06-30","2035-06-30"]
[null,null,null,"Closing EV account balance",null,0,"days",null,{"$f":"(I$95+$F112)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F112-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2021-06-30"},"2022-06-30","2023-06-30","2024-06-29","2025-06-30","2026-06-30","2027-06-30","2028-06-29","2029-06-30","2030-06-30","2031-06-30","2032-06-29","2033-06-30","2034-06-30","2035-06-30"]
[null,null,null,"Revenue",null,{"$f":"-Inputs!I308","v":-163},"days",null,{"$f":"(I$95+$F113)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F113-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2021-01-18"},"2022-01-18","2023-01-18","2024-01-18","2025-01-18","2026-01-18","2027-01-18","2028-01-18","2029-01-18","2030-01-18","2031-01-18","2032-01-18","2033-01-18","2034-01-18","2035-01-18"]
[null,null,null,"Voluntarily foregone revenues",null,{"$f":"-Inputs!I309","v":-182},"days",null,{"$f":"(I$95+$F114)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F114-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2020-12-30"},"2021-12-30","2022-12-30","2023-12-30","2024-12-30","2025-12-30","2026-12-30","2027-12-30","2028-12-30","2029-12-30","2030-12-30","2031-12-30","2032-12-30","2033-12-30","2034-12-30"]
[null,null,null,"Disposal proceeds",null,0,"days",null,{"$f":"(I$95+$F115)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F115-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2021-06-30"},"2022-06-30","2023-06-30","2024-06-29","2025-06-30","2026-06-30","2027-06-30","2028-06-29","2029-06-30","2030-06-30","2031-06-30","2032-06-29","2033-06-30","2034-06-30","2035-06-30"]
[null,null,null,"Operating expenditure",null,{"$f":"-Inputs!I309","v":-182},"days",null,{"$f":"(I$95+$F116)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F116-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2020-12-30"},"2021-12-30","2022-12-30","2023-12-30","2024-12-30","2025-12-30","2026-12-30","2027-12-30","2028-12-30","2029-12-30","2030-12-30","2031-12-30","2032-12-30","2033-12-30","2034-12-30"]
[null,null,null,"Dismantling & other write-offs",null,0,"days",null,{"$f":"(I$95+$F117)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F117-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2021-06-30"},"2022-06-30","2023-06-30","2024-06-29","2025-06-30","2026-06-30","2027-06-30","2028-06-29","2029-06-30","2030-06-30","2031-06-30","2032-06-29","2033-06-30","2034-06-30","2035-06-30"]
[null,null,null,"Pass-through costs",null,{"$f":"-Inputs!I309","v":-182},"days",null,{"$f":"(I$95+$F118)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F118-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2020-12-30"},"2021-12-30","2022-12-30","2023-12-30","2024-12-30","2025-12-30","2026-12-30","2027-12-30","2028-12-30","2029-12-30","2030-12-30","2031-12-30","2032-12-30","2033-12-30","2034-12-30"]
[null,null,null,"Recoverable costs - non-IRIS",null,{"$f":"-Inputs!I309","v":-182},"days",null,{"$f":"(I$95+$F119)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F119-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2020-12-30"},"2021-12-30","2022-12-30","2023-12-30","2024-12-30","2025-12-30","2026-12-30","2027-12-30","2028-12-30","2029-12-30","2030-12-30","2031-12-30","2032-12-30","2033-12-30","2034-12-30"]
[null,null,null,"Recoverable costs - IRIS",null,{"$f":"-Inputs!I309","v":-182},"days",null,{"$f":"(I$95+$F120)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F120-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2020-12-30"},"2021-12-30","2022-12-30","2023-12-30","2024-12-30","2025-12-30","2026-12-30","2027-12-30","2028-12-30","2029-12-30","2030-12-30","2031-12-30","2032-12-30","2033-12-30","2034-12-30"]
[null,null,null,"Tax",null,{"$f":"-Inputs!I309","v":-182},"days",null,{"$f":"(I$95+$F121)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F121-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2020-12-30"},"2021-12-30","2022-12-30","2023-12-30","2024-12-30","2025-12-30","2026-12-30","2027-12-30","2028-12-30","2029-12-30","2030-12-30","2031-12-30","2032-12-30","2033-12-30","2034-12-30"]
[null,null,null,"Term credit spread differential",null,{"$f":"-Inputs!I309","v":-182},"days",null,{"$f":"(I$95+$F122)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F122-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2020-12-30"},"2021-12-30","2022-12-30","2023-12-30","2024-12-30","2025-12-30","2026-12-30","2027-12-30","2028-12-30","2029-12-30","2030-12-30","2031-12-30","2032-12-30","2033-12-30","2034-12-30"]
[null,null,null,"Capitalised interest adjustment",null,0,"days",null,{"$f":"(I$95+$F123)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F123-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2021-06-30"},"2022-06-30","2023-06-30","2024-06-29","2025-06-30","2026-06-30","2027-06-30","2028-06-29","2029-06-30","2030-06-30","2031-06-30","2032-06-29","2033-06-30","2034-06-30","2035-06-30"]
[null,null,null,"Pass-through and recoverable costs wash-up (recovered)",null,{"$f":"-Inputs!I309","v":-182},"days",null,{"$f":"(I$95+$F124)*(_xlfn.DAYS(I$95,H$95)<>366)\n+(I$95+($F124-1))*(_xlfn.DAYS(I$95,H$95)=366)","v":"2020-12-30"},"2021-12-30","2022-12-30","2023-12-30","2024-12-30","2025-12-30","2026-12-30","2027-12-30","2028-12-30","2029-12-30","2030-12-30","2031-12-30","2032-12-30","2033-12-30","2034-12-30"]
[]
["End of sheet"]

{"sheet":"Results","index":16,"n_rows":683,"n_cols":12,"rows_kept":683,"cut":false,"hidden":false,"merged":[]}
["Transpower revenue model - Results"]
[]
[null,null,null,null,"Live scenario"]
[null,null,null,null,{"$f":"_xlfn.XLOOKUP(E6,Cover!$C$13:$C$17,Cover!$D$13:$D$17)","v":"Incremental update determined in 2025"},{"$f":"_xlfn.XLOOKUP(F6,Cover!$C$13:$C$17,Cover!$D$13:$D$17)","v":"Forecast SMAR as set for IPP determination"},{"$f":"_xlfn.XLOOKUP(G6,Cover!$C$13:$C$17,Cover!$D$13:$D$17)","v":"Incremental update determined in 2025"},{"$f":"_xlfn.XLOOKUP(H6,Cover!$C$13:$C$17,Cover!$D$13:$D$17)","v":"Incremental update determined in 2026"},{"$f":"_xlfn.XLOOKUP(I6,Cover!$C$13:$C$17,Cover!$D$13:$D$17)","v":"Incremental update determined in 2027"},{"$f":"_xlfn.XLOOKUP(J6,Cover!$C$13:$C$17,Cover!$D$13:$D$17)","v":"Incremental update determined in 2028"}]
[null,null,null,null,{"$f":"_xlfn.XLOOKUP(E6,Cover!$C$13:$C$17,Cover!$H$13:$H$17)","v":"i25"},{"$f":"_xlfn.XLOOKUP(F6,Cover!$C$13:$C$17,Cover!$H$13:$H$17)","v":"i24"},{"$f":"_xlfn.XLOOKUP(G6,Cover!$C$13:$C$17,Cover!$H$13:$H$17)","v":"i25"},{"$f":"_xlfn.XLOOKUP(H6,Cover!$C$13:$C$17,Cover!$H$13:$H$17)","v":"i26"},{"$f":"_xlfn.XLOOKUP(I6,Cover!$C$13:$C$17,Cover!$H$13:$H$17)","v":"i27"},{"$f":"_xlfn.XLOOKUP(J6,Cover!$C$13:$C$17,Cover!$H$13:$H$17)","v":"i28"}]
[null,"Reference sheet","Parameter","Year",{"$f":"Cover!H8","v":2},1,2,3,4,5]
[null,"WACC & CPI","Prescribed vanilla nominal WACC",2021,{"$f":"TRANSPOSE('WACC & CPI'!I23:W23)","v":4.5699999999999998E-2},4.5699999999999998E-2,4.5699999999999998E-2,4.5699999999999998E-2,4.5699999999999998E-2,4.5699999999999998E-2]
[null,"WACC & CPI","Prescribed vanilla nominal WACC",2022,4.5699999999999998E-2,4.5699999999999998E-2,4.5699999999999998E-2,4.5699999999999998E-2,4.5699999999999998E-2,4.5699999999999998E-2]
[null,"WACC & CPI","Prescribed vanilla nominal WACC",2023,4.5699999999999998E-2,4.5699999999999998E-2,4.5699999999999998E-2,4.5699999999999998E-2,4.5699999999999998E-2,4.5699999999999998E-2]
[null,"WACC & CPI","Prescribed vanilla nominal WACC",2024,4.5699999999999998E-2,4.5699999999999998E-2,4.5699999999999998E-2,4.5699999999999998E-2,4.5699999999999998E-2,4.5699999999999998E-2]
[null,"WACC & CPI","Prescribed vanilla nominal WACC",2025,4.5699999999999998E-2,4.5699999999999998E-2,4.5699999999999998E-2,4.5699999999999998E-2,4.5699999999999998E-2,4.5699999999999998E-2]
[null,"WACC & CPI","Prescribed vanilla nominal WACC",2026,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2]
[null,"WACC & CPI","Prescribed vanilla nominal WACC",2027,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2]
[null,"WACC & CPI","Prescribed vanilla nominal WACC",2028,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2]
[null,"WACC & CPI","Prescribed vanilla nominal WACC",2029,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2]
[null,"WACC & CPI","Prescribed vanilla nominal WACC",2030,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2]
[null,"WACC & CPI","Prescribed vanilla nominal WACC",2031,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2]
[null,"WACC & CPI","Prescribed vanilla nominal WACC",2032,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2]
[null,"WACC & CPI","Prescribed vanilla nominal WACC",2033,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2]
[null,"WACC & CPI","Prescribed vanilla nominal WACC",2034,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2]
[null,"WACC & CPI","Prescribed vanilla nominal WACC",2035,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2]
[null,"WACC & CPI","Prescribed post-tax nominal WACC",2021,{"$f":"TRANSPOSE('WACC & CPI'!I24:W24)","v":4.2299999999999997E-2},4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2]
[null,"WACC & CPI","Prescribed post-tax nominal WACC",2022,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2]
[null,"WACC & CPI","Prescribed post-tax nominal WACC",2023,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2]
[null,"WACC & CPI","Prescribed post-tax nominal WACC",2024,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2]
[null,"WACC & CPI","Prescribed post-tax nominal WACC",2025,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2,4.2299999999999997E-2]
[null,"WACC & CPI","Prescribed post-tax nominal WACC",2026,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2]
[null,"WACC & CPI","Prescribed post-tax nominal WACC",2027,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2]
[null,"WACC & CPI","Prescribed post-tax nominal WACC",2028,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2]
[null,"WACC & CPI","Prescribed post-tax nominal WACC",2029,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2]
[null,"WACC & CPI","Prescribed post-tax nominal WACC",2030,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2]
[null,"WACC & CPI","Prescribed post-tax nominal WACC",2031,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2]
[null,"WACC & CPI","Prescribed post-tax nominal WACC",2032,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2]
[null,"WACC & CPI","Prescribed post-tax nominal WACC",2033,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2]
[null,"WACC & CPI","Prescribed post-tax nominal WACC",2034,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2]
[null,"WACC & CPI","Prescribed post-tax nominal WACC",2035,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2,6.4399999999999999E-2]
[null,"Inputs","Changes in CPI (disclosure year end forecast)",2021,{"$f":"TRANSPOSE(Inputs!I33:W33)","v":0},0,0,0,0,0]
[null,"Inputs","Changes in CPI (disclosure year end forecast)",2022,0,0,0,0,0,0]
[null,"Inputs","Changes in CPI (disclosure year end forecast)",2023,0,0,0,0,0,0]
[null,"Inputs","Changes in CPI (disclosure year end forecast)",2024,0,0,0,0,0,0]
[null,"Inputs","Changes in CPI (disclosure year end forecast)",2025,0,0,0,0,0,0]
[null,"Inputs","Changes in CPI (disclosure year end forecast)",2026,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,"Inputs","Changes in CPI (disclosure year end forecast)",2027,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,"Inputs","Changes in CPI (disclosure year end forecast)",2028,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,"Inputs","Changes in CPI (disclosure year end forecast)",2029,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,"Inputs","Changes in CPI (disclosure year end forecast)",2030,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,"Inputs","Changes in CPI (disclosure year end forecast)",2031,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,"Inputs","Changes in CPI (disclosure year end forecast)",2032,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,"Inputs","Changes in CPI (disclosure year end forecast)",2033,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,"Inputs","Changes in CPI (disclosure year end forecast)",2034,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,"Inputs","Changes in CPI (disclosure year end forecast)",2035,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,"Inputs","Changes in CPI (disclosure year average)",2021,{"$f":"TRANSPOSE(Inputs!I35:W35)","v":1.9368723098995622E-2},1.9368723098995622E-2,1.9368723098995622E-2,1.9368723098995622E-2,1.9368723098995622E-2,1.9368723098995622E-2]
[null,"Inputs","Changes in CPI (disclosure year average)",2022,6.2866525920713068E-2,6.2866525920713068E-2,6.2866525920713068E-2,6.2866525920713068E-2,6.2866525920713068E-2,6.2866525920713068E-2]
[null,"Inputs","Changes in CPI (disclosure year average)",2023,6.7755462370337582E-2,6.7755462370337582E-2,6.7755462370337582E-2,6.7755462370337582E-2,6.7755462370337582E-2,6.7755462370337582E-2]
[null,"Inputs","Changes in CPI (disclosure year average)",2024,4.4026457213724779E-2,4.4026457213724779E-2,4.4026457213724779E-2,4.4026457213724779E-2,4.4026457213724779E-2,4.4026457213724779E-2]
[null,"Inputs","Changes in CPI (disclosure year average)",2025,2.2749158582458628E-2,2.2749158582458628E-2,2.2749158582458628E-2,2.2749158582458628E-2,2.2749158582458628E-2,2.2749158582458628E-2]
[null,"Inputs","Changes in CPI (disclosure year average)",2026,2.1991135920785165E-2,2.1991135920785165E-2,2.1991135920785165E-2,2.1991135920785165E-2,2.1991135920785165E-2,2.1991135920785165E-2]
[null,"Inputs","Changes in CPI (disclosure year average)",2027,2.000000000000024E-2,2.000000000000024E-2,2.000000000000024E-2,2.000000000000024E-2,2.000000000000024E-2,2.000000000000024E-2]
[null,"Inputs","Changes in CPI (disclosure year average)",2028,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,"Inputs","Changes in CPI (disclosure year average)",2029,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,"Inputs","Changes in CPI (disclosure year average)",2030,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,"Inputs","Changes in CPI (disclosure year average)",2031,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"Inputs","Changes in CPI (disclosure year average)",2032,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"Inputs","Changes in CPI (disclosure year average)",2033,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"Inputs","Changes in CPI (disclosure year average)",2034,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"Inputs","Changes in CPI (disclosure year average)",2035,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"WACC & CPI","CPI index",2021,{"$f":"TRANSPOSE('WACC & CPI'!I32:W32)","v":1},1,1,1,1,1]
[null,"WACC & CPI","CPI index",2022,1.0628665259207131,1.0628665259207131,1.0628665259207131,1.0628665259207131,1.0628665259207131,1.0628665259207131]
[null,"WACC & CPI","CPI index",2023,1.1348815388224254,1.1348815388224254,1.1348815388224254,1.1348815388224254,1.1348815388224254,1.1348815388224254]
[null,"WACC & CPI","CPI index",2024,1.1848463523340371,1.1848463523340371,1.1848463523340371,1.1848463523340371,1.1848463523340371,1.1848463523340371]
[null,"WACC & CPI","CPI index",2025,1.2118006098991319,1.2118006098991319,1.2118006098991319,1.2118006098991319,1.2118006098991319,1.2118006098991319]
[null,"WACC & CPI","CPI index",2026,1.238449481820314,1.238449481820314,1.238449481820314,1.238449481820314,1.238449481820314,1.238449481820314]
[null,"WACC & CPI","CPI index",2027,1.2632184714567205,1.2632184714567205,1.2632184714567205,1.2632184714567205,1.2632184714567205,1.2632184714567205]
[null,"WACC & CPI","CPI index",2028,1.2884828408858549,1.2884828408858549,1.2884828408858549,1.2884828408858549,1.2884828408858549,1.2884828408858549]
[null,"WACC & CPI","CPI index",2029,1.3142524977035719,1.3142524977035719,1.3142524977035719,1.3142524977035719,1.3142524977035719,1.3142524977035719]
[null,"WACC & CPI","CPI index",2030,1.3405375476576433,1.3405375476576433,1.3405375476576433,1.3405375476576433,1.3405375476576433,1.3405375476576433]
[null,"WACC & CPI","CPI index",2031,1.3673482986107963,1.3673482986107963,1.3673482986107963,1.3673482986107963,1.3673482986107963,1.3673482986107963]
[null,"WACC & CPI","CPI index",2032,1.3946952645830122,1.3946952645830122,1.3946952645830122,1.3946952645830122,1.3946952645830122,1.3946952645830122]
[null,"WACC & CPI","CPI index",2033,1.4225891698746724,1.4225891698746724,1.4225891698746724,1.4225891698746724,1.4225891698746724,1.4225891698746724]
[null,"WACC & CPI","CPI index",2034,1.451040953272166,1.451040953272166,1.451040953272166,1.451040953272166,1.451040953272166,1.451040953272166]
[null,"WACC & CPI","CPI index",2035,1.4800617723376093,1.4800617723376093,1.4800617723376093,1.4800617723376093,1.4800617723376093,1.4800617723376093]
[null,"WACC & CPI","Constant index",2021,{"$f":"TRANSPOSE('WACC & CPI'!I33:W33)","v":1.1848463523340371},1.1848463523340371,1.1848463523340371,1.1848463523340371,1.1848463523340371,1.1848463523340371]
[null,"WACC & CPI","Constant index",2022,1.1147649525491063,1.1147649525491063,1.1147649525491063,1.1147649525491063,1.1147649525491063,1.1147649525491063]
[null,"WACC & CPI","Constant index",2023,1.0440264572137248,1.0440264572137248,1.0440264572137248,1.0440264572137248,1.0440264572137248,1.0440264572137248]
[null,"WACC & CPI","Constant index",2024,1,1,1,1,1,1]
[null,"WACC & CPI","Constant index",2025,0.97775685426718972,0.97775685426718972,0.97775685426718972,0.97775685426718972,0.97775685426718972,0.97775685426718972]
[null,"WACC & CPI","Constant index",2026,0.95671754861773672,0.95671754861773672,0.95671754861773672,0.95671754861773672,0.95671754861773672,0.95671754861773672]
[null,"WACC & CPI","Constant index",2027,0.93795838099778095,0.93795838099778095,0.93795838099778095,0.93795838099778095,0.93795838099778095,0.93795838099778095]
[null,"WACC & CPI","Constant index",2028,0.9195670401939029,0.9195670401939029,0.9195670401939029,0.9195670401939029,0.9195670401939029,0.9195670401939029]
[null,"WACC & CPI","Constant index",2029,0.90153631391559119,0.90153631391559119,0.90153631391559119,0.90153631391559119,0.90153631391559119,0.90153631391559119]
[null,"WACC & CPI","Constant index",2030,0.88385913128979521,0.88385913128979521,0.88385913128979521,0.88385913128979521,0.88385913128979521,0.88385913128979521]
[null,"WACC & CPI","Constant index",2031,0.86652856008803447,0.86652856008803447,0.86652856008803447,0.86652856008803447,0.86652856008803447,0.86652856008803447]
[null,"WACC & CPI","Constant index",2032,0.84953780400787693,0.84953780400787693,0.84953780400787693,0.84953780400787693,0.84953780400787693,0.84953780400787693]
[null,"WACC & CPI","Constant index",2033,0.83288020000772256,0.83288020000772256,0.83288020000772256,0.83288020000772256,0.83288020000772256,0.83288020000772256]
[null,"WACC & CPI","Constant index",2034,0.81654921569384553,0.81654921569384553,0.81654921569384553,0.81654921569384553,0.81654921569384553,0.81654921569384553]
[null,"WACC & CPI","Constant index",2035,0.80053844675867214,0.80053844675867214,0.80053844675867214,0.80053844675867214,0.80053844675867214,0.80053844675867214]
[null,"Inputs","Operating expenditure allowance",2021,{"$f":"TRANSPOSE(Inputs!I84:W84)","v":276.49264851356355},276.49264851356355,276.49264851356355,276.49264851356355,276.49264851356355,276.49264851356355]
[null,"Inputs","Operating expenditure allowance",2022,280.29161125342557,280.29161125342557,280.29161125342557,280.29161125342557,280.29161125342557,280.29161125342557]
[null,"Inputs","Operating expenditure allowance",2023,289.93968830413638,289.93968830413638,289.93968830413638,289.93968830413638,289.93968830413638,289.93968830413638]
[null,"Inputs","Operating expenditure allowance",2024,299.42713756672163,299.42713756672163,299.42713756672163,299.42713756672163,299.42713756672163,299.42713756672163]
[null,"Inputs","Operating expenditure allowance",2025,299.36977795601672,299.36977795601672,299.36977795601672,299.36977795601672,299.36977795601672,299.36977795601672]
[null,"Inputs","Operating expenditure allowance",2026,421.10482094415886,421.10482094415886,421.10482094415886,421.10482094415886,421.10482094415886,421.10482094415886]
[null,"Inputs","Operating expenditure allowance",2027,434.745578602987,419.29527660298697,434.745578602987,434.745578602987,434.745578602987,434.745578602987]
[null,"Inputs","Operating expenditure allowance",2028,440.79417119345356,440.79417119345356,440.79417119345356,440.79417119345356,440.79417119345356,440.79417119345356]
[null,"Inputs","Operating expenditure allowance",2029,445.01679924593344,445.01679924593344,445.01679924593344,445.01679924593344,445.01679924593344,445.01679924593344]
[null,"Inputs","Operating expenditure allowance",2030,437.62845346604297,437.62845346604297,437.62845346604297,437.62845346604297,437.62845346604297,437.62845346604297]
[null,"Inputs","Operating expenditure allowance",2031,462.11918500738341,462.11918500738341,462.11918500738341,462.11918500738341,462.11918500738341,462.11918500738341]
[null,"Inputs","Operating expenditure allowance",2032,472.04815428125511,472.04815428125511,472.04815428125511,472.04815428125511,472.04815428125511,472.04815428125511]
[null,"Inputs","Operating expenditure allowance",2033,492.31587171822707,492.31587171822707,492.31587171822707,492.31587171822707,492.31587171822707,492.31587171822707]
[null,"Inputs","Operating expenditure allowance",2034,504.33249641697444,504.33249641697444,504.33249641697444,504.33249641697444,504.33249641697444,504.33249641697444]
[null,"Inputs","Operating expenditure allowance",2035,512.51168413975245,512.51168413975245,512.51168413975245,512.51168413975245,512.51168413975245,512.51168413975245]
[null,"Opex inc","Forecast opex for the IRIS",2021,{"$f":"TRANSPOSE('Opex inc'!I18:W18)","v":287.17008051503353},287.17008051503353,287.17008051503353,287.17008051503353,287.17008051503353,287.17008051503353]
[null,"Opex inc","Forecast opex for the IRIS",2022,303.03626489893747,303.03626489893747,303.03626489893747,303.03626489893747,303.03626489893747,303.03626489893747]
[null,"Opex inc","Forecast opex for the IRIS",2023,327.89681729591246,327.89681729591246,327.89681729591246,327.89681729591246,327.89681729591246,327.89681729591246]
[null,"Opex inc","Forecast opex for the IRIS",2024,346.3512884372102,346.3512884372102,346.3512884372102,346.3512884372102,346.3512884372102,346.3512884372102]
[null,"Opex inc","Forecast opex for the IRIS",2025,347.45252628876739,347.45252628876739,347.45252628876739,347.45252628876739,347.45252628876739,347.45252628876739]
[null,"Opex inc","Forecast opex for the IRIS",2026,432.42129104837221,432.42129104837221,432.42129104837221,432.42129104837221,432.42129104837221,432.42129104837221]
[null,"Opex inc","Forecast opex for the IRIS",2027,447.61772012560152,432.1674181256015,447.61772012560152,447.61772012560152,447.61772012560152,447.61772012560152]
[null,"Opex inc","Forecast opex for the IRIS",2028,460.1032605706942,460.1032605706942,460.1032605706942,460.1032605706942,460.1032605706942,460.1032605706942]
[null,"Opex inc","Forecast opex for the IRIS",2029,456.96406988581231,456.96406988581231,456.96406988581231,456.96406988581231,456.96406988581231,456.96406988581231]
[null,"Opex inc","Forecast opex for the IRIS",2030,448.72815690869135,448.72815690869135,448.72815690869135,448.72815690869135,448.72815690869135,448.72815690869135]
[null,"Opex inc","Forecast opex for the IRIS",2031,473.42952552512884,473.42952552512884,473.42952552512884,473.42952552512884,473.42952552512884,473.42952552512884]
[null,"Opex inc","Forecast opex for the IRIS",2032,483.39478400751841,483.39478400751841,483.39478400751841,483.39478400751841,483.39478400751841,483.39478400751841]
[null,"Opex inc","Forecast opex for the IRIS",2033,503.85689932819014,503.85689932819014,503.85689932819014,503.85689932819014,503.85689932819014,503.85689932819014]
[null,"Opex inc","Forecast opex for the IRIS",2034,516.06877596826325,516.06877596826325,516.06877596826325,516.06877596826325,516.06877596826325,516.06877596826325]
[null,"Opex inc","Forecast opex for the IRIS",2035,524.26366446067721,524.26366446067721,524.26366446067721,524.26366446067721,524.26366446067721,524.26366446067721]
[null,"Opex inc","Actual opex (incl. lease payments)",2021,{"$f":"TRANSPOSE('Opex inc'!I19:W19)","v":279.21572003176709},279.21572003176709,279.21572003176709,279.21572003176709,279.21572003176709,279.21572003176709]
[null,"Opex inc","Actual opex (incl. lease payments)",2022,290.49003419647312,290.49003419647312,290.49003419647312,290.49003419647312,290.49003419647312,290.49003419647312]
[null,"Opex inc","Actual opex (incl. lease payments)",2023,339.42575378584638,339.42575378584638,339.42575378584638,339.42575378584638,339.42575378584638,339.42575378584638]
[null,"Opex inc","Actual opex (incl. lease payments)",2024,355.94093498428668,355.94093498428668,355.94093498428668,355.94093498428668,355.94093498428668,355.94093498428668]
[null,"Opex inc","Actual opex (incl. lease payments)",2025,399.05964216802897,399.05964216802897,399.05964216802897,399.05964216802897,399.05964216802897,399.05964216802897]
[null,"Opex inc","Actual opex (incl. lease payments)",2026,432.4212910483721,432.4212910483721,432.4212910483721,432.4212910483721,432.4212910483721,432.4212910483721]
[null,"Opex inc","Actual opex (incl. lease payments)",2027,447.61772012560141,432.16741812560139,447.61772012560141,432.16741812560139,432.16741812560139,432.16741812560139]
[null,"Opex inc","Actual opex (incl. lease payments)",2028,460.10326057069409,460.10326057069409,460.10326057069409,460.10326057069409,460.10326057069409,460.10326057069409]
[null,"Opex inc","Actual opex (incl. lease payments)",2029,456.96406988581231,456.96406988581231,456.96406988581231,456.96406988581231,456.96406988581231,456.96406988581231]
[null,"Opex inc","Actual opex (incl. lease payments)",2030,448.72815690869135,448.72815690869135,448.72815690869135,448.72815690869135,448.72815690869135,448.72815690869135]
[null,"Opex inc","Actual opex (incl. lease payments)",2031,473.42952552512872,473.42952552512872,473.42952552512872,473.42952552512872,473.42952552512872,473.42952552512872]
[null,"Opex inc","Actual opex (incl. lease payments)",2032,483.39478400751841,483.39478400751841,483.39478400751841,483.39478400751841,483.39478400751841,483.39478400751841]
[null,"Opex inc","Actual opex (incl. lease payments)",2033,503.85689932819014,503.85689932819014,503.85689932819014,503.85689932819014,503.85689932819014,503.85689932819014]
[null,"Opex inc","Actual opex (incl. lease payments)",2034,516.06877596826325,516.06877596826325,516.06877596826325,516.06877596826325,516.06877596826325,516.06877596826325]
[null,"Opex inc","Actual opex (incl. lease payments)",2035,524.26366446067721,524.26366446067721,524.26366446067721,524.26366446067721,524.26366446067721,524.26366446067721]
[null,"Opex inc","Opex incentive amount",2021,{"$f":"TRANSPOSE('Opex inc'!I11:W11)","v":20.944984309954862},20.944984309954862,20.944984309954862,20.944984309954862,20.944984309954862,20.944984309954862]
[null,"Opex inc","Opex incentive amount",2022,5.3171215269905279,5.3171215269905279,5.3171215269905279,5.3171215269905279,5.3171215269905279,5.3171215269905279]
[null,"Opex inc","Opex incentive amount",2023,-2.9397235980281549,-2.9397235980281549,-2.9397235980281549,-2.9397235980281549,-2.9397235980281549,-2.9397235980281549]
[null,"Opex inc","Opex incentive amount",2024,1.9984270517646723,1.9984270517646723,1.9984270517646723,1.9984270517646723,1.9984270517646723,1.9984270517646723]
[null,"Opex inc","Opex incentive amount",2025,1.8224213758734731,1.8224213758734731,1.8224213758734731,1.8224213758734731,1.8224213758734731,1.8224213758734731]
[null,"Opex inc","Opex incentive amount",2026,3.1710635100660625,3.1710635100660625,3.1710635100660625,3.1710635100660625,3.1710635100660625,3.1710635100660625]
[null,"Opex inc","Opex incentive amount",2027,5.7891944156820188,5.7891944156820188,5.7891944156820188,5.7891944156820188,5.7891944156820188,5.7891944156820188]
[null,"Opex inc","Opex incentive amount",2028,1.8041852022059519,1.8041852022059519,1.8041852022059519,1.8041852022059519,1.8041852022059519,1.8041852022059519]
[null,"Opex inc","Opex incentive amount",2029,26.521047222054516,26.521047222054516,26.521047222054516,26.521047222054516,26.521047222054516,26.521047222054516]
[null,"Opex inc","Opex incentive amount",2030,25.260285389743004,25.260285389743004,25.260285389743004,25.260285389743004,25.260285389743004,25.260285389743004]
[null,"Opex inc","Opex incentive amount",2031,0,0,0,0,0,0]
[null,"Opex inc","Opex incentive amount",2032,0,0,0,0,0,0]
[null,"Opex inc","Opex incentive amount",2033,0,0,0,-15.450302000000136,-15.450302000000136,-15.450302000000136]
[null,"Opex inc","Opex incentive amount",2034,0,0,0,0,0,0]
[null,"Opex inc","Opex incentive amount",2035,0,0,0,0,0,0]
[null,"Inputs","Base capex commissioned",2021,{"$f":"TRANSPOSE(Inputs!I431:W431)","v":0},0,0,0,0,0]
[null,"Inputs","Base capex commissioned",2022,0,0,0,0,0,0]
[null,"Inputs","Base capex commissioned",2023,0,0,0,0,0,0]
[null,"Inputs","Base capex commissioned",2024,0,0,0,0,0,0]
[null,"Inputs","Base capex commissioned",2025,417.15109885153362,417.15109885153362,417.15109885153362,417.15109885153362,417.15109885153362,417.15109885153362]
[null,"Inputs","Base capex commissioned",2026,460.52916111523689,460.52916111523689,460.52916111523689,460.52916111523689,460.52916111523689,460.52916111523689]
[null,"Inputs","Base capex commissioned",2027,614.81383535799841,585.41122947325584,614.81383535799841,614.81383535799841,614.81383535799841,614.81383535799841,null,{"$f":"G163-F163","v":29.40260588474257}]
[null,"Inputs","Base capex commissioned",2028,436.99857088412034,436.99857088412034,436.99857088412034,436.99857088412034,436.99857088412034,436.99857088412034]
[null,"Inputs","Base capex commissioned",2029,437.2001606506746,437.2001606506746,437.2001606506746,437.2001606506746,437.2001606506746,437.2001606506746]
[null,"Inputs","Base capex commissioned",2030,630.37971773888694,630.37971773888694,630.37971773888694,630.37971773888694,630.37971773888694,630.37971773888694]
[null,"Inputs","Base capex commissioned",2031,466.40607676124307,466.40607676124307,466.40607676124307,466.40607676124307,466.40607676124307,466.40607676124307]
[null,"Inputs","Base capex commissioned",2032,569.81331697231792,569.81331697231792,569.81331697231792,569.81331697231792,569.81331697231792,569.81331697231792]
[null,"Inputs","Base capex commissioned",2033,562.08219307658294,562.08219307658294,562.08219307658294,562.08219307658294,562.08219307658294,562.08219307658294]
[null,"Inputs","Base capex commissioned",2034,587.50858245941754,587.50858245941754,587.50858245941754,587.50858245941754,587.50858245941754,587.50858245941754]
[null,"Inputs","Base capex commissioned",2035,690.68567751890714,690.68567751890714,690.68567751890714,690.68567751890714,690.68567751890714,690.68567751890714]
[null,"Capex inc","Base capex allowance",2021,{"$f":"TRANSPOSE('Capex inc'!I12:W12)","v":222.60385407288891},222.60385407288891,222.60385407288891,222.60385407288891,222.60385407288891,222.60385407288891]
[null,"Capex inc","Base capex allowance",2022,290.53486194080517,290.53486194080517,290.53486194080517,290.53486194080517,290.53486194080517,290.53486194080517]
[null,"Capex inc","Base capex allowance",2023,320.32814071255086,320.32814071255086,320.32814071255086,320.32814071255086,320.32814071255086,320.32814071255086]
[null,"Capex inc","Base capex allowance",2024,333.12272642898489,333.12272642898489,333.12272642898489,333.12272642898489,333.12272642898489,333.12272642898489]
[null,"Capex inc","Base capex allowance",2025,340.82763039901334,340.82763039901334,340.82763039901334,340.82763039901334,340.82763039901334,340.82763039901334]
[null,"Capex inc","Base capex allowance",2026,490.20489347952451,490.20489347952451,490.20489347952451,490.20489347952451,490.20489347952451,490.20489347952451]
[null,"Capex inc","Base capex allowance",2027,538.2534202407802,508.81244175853647,538.2534202407802,538.2534202407802,538.2534202407802,538.2534202407802]
[null,"Capex inc","Base capex allowance",2028,449.43424507180691,449.43424507180691,449.43424507180691,449.43424507180691,449.43424507180691,449.43424507180691]
[null,"Capex inc","Base capex allowance",2029,451.06085156935615,451.06085156935615,451.06085156935615,451.06085156935615,451.06085156935615,451.06085156935615]
[null,"Capex inc","Base capex allowance",2030,466.63713971340673,466.63713971340673,466.63713971340673,466.63713971340673,466.63713971340673,466.63713971340673]
[null,"Capex inc","Base capex allowance",2031,480.91115337938328,480.91115337938328,480.91115337938328,480.91115337938328,480.91115337938328,480.91115337938328]
[null,"Capex inc","Base capex allowance",2032,582.41306463102183,582.41306463102183,582.41306463102183,582.41306463102183,582.41306463102183,582.41306463102183]
[null,"Capex inc","Base capex allowance",2033,595.94570428263853,595.94570428263853,595.94570428263853,595.94570428263853,595.94570428263853,595.94570428263853]
[null,"Capex inc","Base capex allowance",2034,590.92093598454198,590.92093598454198,590.92093598454198,590.92093598454198,590.92093598454198,590.92093598454198]
[null,"Capex inc","Base capex allowance",2035,566.53442288910037,566.53442288910037,566.53442288910037,566.53442288910037,566.53442288910037,566.53442288910037]
[null,"Capex inc","Base capex actuals",2021,{"$f":"TRANSPOSE('Capex inc'!I13:W13)","v":265.78904638},265.78904638,265.78904638,265.78904638,265.78904638,265.78904638]
[null,"Capex inc","Base capex actuals",2022,220.24080498999999,220.24080498999999,220.24080498999999,220.24080498999999,220.24080498999999,220.24080498999999]
[null,"Capex inc","Base capex actuals",2023,272.59617635000006,272.59617635000006,272.59617635000006,272.59617635000006,272.59617635000006,272.59617635000006]
[null,"Capex inc","Base capex actuals",2024,382.67769640000006,382.67769640000006,382.67769640000006,382.67769640000006,382.67769640000006,382.67769640000006]
[null,"Capex inc","Base capex actuals",2025,448.02569839000034,448.02569839000034,448.02569839000034,448.02569839000034,448.02569839000034,448.02569839000034]
[null,"Capex inc","Base capex actuals",2026,490.2048934795244,490.2048934795244,490.2048934795244,490.2048934795244,490.2048934795244,490.2048934795244]
[null,"Capex inc","Base capex actuals",2027,538.25342024078009,508.81244175853635,538.25342024078009,508.81244175853635,508.81244175853635,508.81244175853635]
[null,"Capex inc","Base capex actuals",2028,449.4342450718068,449.4342450718068,449.4342450718068,449.4342450718068,449.4342450718068,449.4342450718068]
[null,"Capex inc","Base capex actuals",2029,451.06085156935615,451.06085156935615,451.06085156935615,451.06085156935615,451.06085156935615,451.06085156935615]
[null,"Capex inc","Base capex actuals",2030,466.63713971340673,466.63713971340673,466.63713971340673,466.63713971340673,466.63713971340673,466.63713971340673]
[null,"Capex inc","Base capex actuals",2031,480.91115337938317,480.91115337938317,480.91115337938317,480.91115337938317,480.91115337938317,480.91115337938317]
[null,"Capex inc","Base capex actuals",2032,582.41306463102183,582.41306463102183,582.41306463102183,582.41306463102183,582.41306463102183,582.41306463102183]
[null,"Capex inc","Base capex actuals",2033,595.94570428263853,595.94570428263853,595.94570428263853,595.94570428263853,595.94570428263853,595.94570428263853]
[null,"Capex inc","Base capex actuals",2034,590.92093598454198,590.92093598454198,590.92093598454198,590.92093598454198,590.92093598454198,590.92093598454198]
[null,"Capex inc","Base capex actuals",2035,566.53442288910037,566.53442288910037,566.53442288910037,566.53442288910037,566.53442288910037,566.53442288910037]
[null,"Capex inc","Standard incentive rate base capex expenditure adjustment",2021,{"$f":"TRANSPOSE('Capex inc'!I20:W20)","v":-9.4590524177680688},-9.4590524177680688,-9.4590524177680688,-9.4590524177680688,-9.4590524177680688,-9.4590524177680688]
[null,"Capex inc","Standard incentive rate base capex expenditure adjustment",2022,17.268421375771194,17.268421375771194,17.268421375771194,17.268421375771194,17.268421375771194,17.268421375771194]
[null,"Capex inc","Standard incentive rate base capex expenditure adjustment",2023,11.976680472220171,11.976680472220171,11.976680472220171,11.976680472220171,11.976680472220171,11.976680472220171]
[null,"Capex inc","Standard incentive rate base capex expenditure adjustment",2024,-17.192319679385562,-17.192319679385562,-17.192319679385562,-17.192319679385562,-17.192319679385562,-17.192319679385562]
[null,"Capex inc","Standard incentive rate base capex expenditure adjustment",2025,-25.962116054377759,-25.962116054377759,-25.962116054377759,-25.962116054377759,-25.962116054377759,-25.962116054377759]
[null,"Capex inc","Standard incentive rate base capex expenditure adjustment",2026,3.656900911747373E-14,3.656900911747373E-14,3.656900911747373E-14,3.656900911747373E-14,3.656900911747373E-14,3.656900911747373E-14]
[null,"Capex inc","Standard incentive rate base capex expenditure adjustment",2027,3.656900911747373E-14,3.656900911747373E-14,3.656900911747373E-14,9.470114853408548,9.470114853408548,9.470114853408548]
[null,"Capex inc","Standard incentive rate base capex expenditure adjustment",2028,3.656900911747373E-14,3.656900911747373E-14,3.656900911747373E-14,3.656900911747373E-14,3.656900911747373E-14,3.656900911747373E-14]
[null,"Capex inc","Standard incentive rate base capex expenditure adjustment",2029,0,0,0,0,0,0]
[null,"Capex inc","Standard incentive rate base capex expenditure adjustment",2030,0,0,0,0,0,0]
[null,"Capex inc","Standard incentive rate base capex expenditure adjustment",2031,3.656900911747373E-14,3.656900911747373E-14,3.656900911747373E-14,3.656900911747373E-14,3.656900911747373E-14,3.656900911747373E-14]
[null,"Capex inc","Standard incentive rate base capex expenditure adjustment",2032,0,0,0,0,0,0]
[null,"Capex inc","Standard incentive rate base capex expenditure adjustment",2033,0,0,0,0,0,0]
[null,"Capex inc","Standard incentive rate base capex expenditure adjustment",2034,0,0,0,0,0,0]
[null,"Capex inc","Standard incentive rate base capex expenditure adjustment",2035,0,0,0,0,0,0]
[null,"Capex inc","Low incentive rate base capex expenditure adjustment",2021,{"$f":"TRANSPOSE('Capex inc'!I32:W32)","v":0},0,0,0,0,0]
[null,"Capex inc","Low incentive rate base capex expenditure adjustment",2022,0,0,0,0,0,0]
[null,"Capex inc","Low incentive rate base capex expenditure adjustment",2023,0,0,0,0,0,0]
[null,"Capex inc","Low incentive rate base capex expenditure adjustment",2024,0,0,0,0,0,0]
[null,"Capex inc","Low incentive rate base capex expenditure adjustment",2025,0,0,0,0,0,0]
[null,"Capex inc","Low incentive rate base capex expenditure adjustment",2026,0,0,0,0,0,0]
[null,"Capex inc","Low incentive rate base capex expenditure adjustment",2027,0,0,0,0,0,0]
[null,"Capex inc","Low incentive rate base capex expenditure adjustment",2028,0,0,0,0,0,0]
[null,"Capex inc","Low incentive rate base capex expenditure adjustment",2029,0,0,0,0,0,0]
[null,"Capex inc","Low incentive rate base capex expenditure adjustment",2030,0,0,0,0,0,0]
[null,"Capex inc","Low incentive rate base capex expenditure adjustment",2031,0,0,0,0,0,0]
[null,"Capex inc","Low incentive rate base capex expenditure adjustment",2032,0,0,0,0,0,0]
[null,"Capex inc","Low incentive rate base capex expenditure adjustment",2033,0,0,0,0,0,0]
[null,"Capex inc","Low incentive rate base capex expenditure adjustment",2034,0,0,0,0,0,0]
[null,"Capex inc","Low incentive rate base capex expenditure adjustment",2035,0,0,0,0,0,0]
[null,"Capex inc","Total major capex expenditure adjustment",2021,{"$f":"TRANSPOSE('Capex inc'!I99:W99)","v":0},0,0,0,0,0]
[null,"Capex inc","Total major capex expenditure adjustment",2022,0,0,0,0,0,0]
[null,"Capex inc","Total major capex expenditure adjustment",2023,0,0,0,0,0,0]
[null,"Capex inc","Total major capex expenditure adjustment",2024,0,0,0,0,0,0]
[null,"Capex inc","Total major capex expenditure adjustment",2025,0,0,0,0,0,0]
[null,"Capex inc","Total major capex expenditure adjustment",2026,0,0,0,0,0,0]
[null,"Capex inc","Total major capex expenditure adjustment",2027,0,0,0,0,0,0]
[null,"Capex inc","Total major capex expenditure adjustment",2028,0,0,0,0,0,0]
[null,"Capex inc","Total major capex expenditure adjustment",2029,0,0,0,0,0,0]
[null,"Capex inc","Total major capex expenditure adjustment",2030,0,0,0,0,0,0]
[null,"Capex inc","Total major capex expenditure adjustment",2031,0,0,0,0,0,0]
[null,"Capex inc","Total major capex expenditure adjustment",2032,0,0,0,0,0,0]
[null,"Capex inc","Total major capex expenditure adjustment",2033,0,0,0,0,0,0]
[null,"Capex inc","Total major capex expenditure adjustment",2034,0,0,0,0,0,0]
[null,"Capex inc","Total major capex expenditure adjustment",2035,0,0,0,0,0,0]
[null,"Service inc","Total service measures incentive",2021,{"$f":"TRANSPOSE('Service inc'!I37:W37)","v":4.0403200999999962},4.0403200999999962,4.0403200999999962,4.0403200999999962,4.0403200999999962,4.0403200999999962]
[null,"Service inc","Total service measures incentive",2022,4.1882010999999979,4.1882010999999979,4.1882010999999979,4.1882010999999979,4.1882010999999979,4.1882010999999979]
[null,"Service inc","Total service measures incentive",2023,2.39611588863636,2.39611588863636,2.39611588863636,2.39611588863636,2.39611588863636,2.39611588863636]
[null,"Service inc","Total service measures incentive",2024,2.6992487499999984,2.6992487499999984,2.6992487499999984,2.6992487499999984,2.6992487499999984,2.6992487499999984]
[null,"Service inc","Total service measures incentive",2025,0,0,0,0,0,0]
[null,"Service inc","Total service measures incentive",2026,0,0,0,0,0,0]
[null,"Service inc","Total service measures incentive",2027,0,0,0,0,0,0]
[null,"Service inc","Total service measures incentive",2028,0,0,0,0,0,0]
[null,"Service inc","Total service measures incentive",2029,0,0,0,0,0,0]
[null,"Service inc","Total service measures incentive",2030,0,0,0,0,0,0]
[null,"Service inc","Total service measures incentive",2031,0,0,0,0,0,0]
[null,"Service inc","Total service measures incentive",2032,0,0,0,0,0,0]
[null,"Service inc","Total service measures incentive",2033,0,0,0,0,0,0]
[null,"Service inc","Total service measures incentive",2034,0,0,0,0,0,0]
[null,"Service inc","Total service measures incentive",2035,0,0,0,0,0,0]
[null,"RAB","Opening RAB",2021,{"$f":"TRANSPOSE(RAB!I14:W14)","v":4892.3007672029735},4892.3007672029735,4892.3007672029735,4892.3007672029735,4892.3007672029735,4892.3007672029735]
[null,"RAB","Opening RAB",2022,4905.3519654807696,4905.3519654807696,4905.3519654807696,4905.3519654807696,4905.3519654807696,4905.3519654807696]
[null,"RAB","Opening RAB",2023,4978.0005136354857,4978.0005136354857,4978.0005136354857,4978.0005136354857,4978.0005136354857,4978.0005136354857]
[null,"RAB","Opening RAB",2024,5050.2220150076246,5050.2220150076246,5050.2220150076246,5050.2220150076246,5050.2220150076246,5050.2220150076246]
[null,"RAB","Opening RAB",2025,5215.4664850762001,5215.4664850762001,5215.4664850762001,5215.4664850762001,5215.4664850762001,5215.4664850762001]
[null,"RAB","Opening RAB",2026,5586.1256642597036,5586.1256642597036,5586.1256642597036,5586.1256642597036,5586.1256642597036,5586.1256642597036]
[null,"RAB","Opening RAB",2027,6016.0244752659419,5987.248432802603,6016.0244752659419,6016.0244752659419,6016.0244752659419,6016.0244752659419]
[null,"RAB","Opening RAB",2028,6370.983527971538,6342.9101540385955,6370.983527971538,6370.983527971538,6370.983527971538,6370.983527971538]
[null,"RAB","Opening RAB",2029,6707.9914114421317,6680.6603231977861,6707.9914114421317,6707.9914114421317,6707.9914114421317,6707.9914114421317]
[null,"RAB","Opening RAB",2030,7248.8447671453869,7222.2968853667553,7248.8447671453869,7248.8447671453869,7248.8447671453869,7248.8447671453869]
[null,"RAB","Opening RAB",2031,7495.9882187633548,7470.2658041443647,7495.9882187633548,7495.9882187633548,7495.9882187633548,7495.9882187633548]
[null,"RAB","Opening RAB",2032,7842.1230827523332,7817.2391602112912,7842.1230827523332,7842.1230827523332,7842.1230827523332,7842.1230827523332]
[null,"RAB","Opening RAB",2033,8178.3596305890069,8153.790020322559,8178.3596305890069,8178.3596305890069,8178.3596305890069,8178.3596305890069]
[null,"RAB","Opening RAB",2034,8533.6126165940259,8509.3190092245532,8533.6126165940259,8533.6126165940259,8533.6126165940259,8533.6126165940259]
[null,"RAB","Opening RAB",2035,8979.3412370786064,8955.3445005660942,8979.3412370786064,8979.3412370786064,8979.3412370786064,8979.3412370786064]
[null,"RAB","Commissioned assets",2021,{"$f":"TRANSPOSE(RAB!I10:W10)","v":295.29821752489795},295.29821752489795,295.29821752489795,295.29821752489795,295.29821752489795,295.29821752489795]
[null,"RAB","Commissioned assets",2022,275.33145255900001,275.33145255900001,275.33145255900001,275.33145255900001,275.33145255900001,275.33145255900001]
[null,"RAB","Commissioned assets",2023,331.92189096590005,331.92189096590005,331.92189096590005,331.92189096590005,331.92189096590005,331.92189096590005]
[null,"RAB","Commissioned assets",2024,331.88979880039994,331.88979880039994,331.88979880039994,331.88979880039994,331.88979880039994,331.88979880039994]
[null,"RAB","Commissioned assets",2025,433.6859788515336,433.6859788515336,433.6859788515336,433.6859788515336,433.6859788515336,433.6859788515336]
[null,"RAB","Commissioned assets",2026,547.4002391152369,547.4002391152369,547.4002391152369,547.4002391152369,547.4002391152369,547.4002391152369]
[null,"RAB","Commissioned assets",2027,618.83604535799839,589.43343947325582,618.83604535799839,618.83604535799839,618.83604535799839,618.83604535799839]
[null,"RAB","Commissioned assets",2028,551.62244788412033,551.62244788412033,551.62244788412033,551.62244788412033,551.62244788412033,551.62244788412033]
[null,"RAB","Commissioned assets",2029,541.89774165067456,541.89774165067456,541.89774165067456,541.89774165067456,541.89774165067456,541.89774165067456]
[null,"RAB","Commissioned assets",2030,757.76157573888702,757.76157573888702,757.76157573888702,757.76157573888702,757.76157573888702,757.76157573888702]
[null,"RAB","Commissioned assets",2031,466.40607676124307,466.40607676124307,466.40607676124307,466.40607676124307,466.40607676124307,466.40607676124307]
[null,"RAB","Commissioned assets",2032,569.81331697231792,569.81331697231792,569.81331697231792,569.81331697231792,569.81331697231792,569.81331697231792]
[null,"RAB","Commissioned assets",2033,562.08219307658294,562.08219307658294,562.08219307658294,562.08219307658294,562.08219307658294,562.08219307658294]
[null,"RAB","Commissioned assets",2034,587.50858245941765,587.50858245941765,587.50858245941765,587.50858245941765,587.50858245941765,587.50858245941765]
[null,"RAB","Commissioned assets",2035,690.68567751890726,690.68567751890726,690.68567751890726,690.68567751890726,690.68567751890726,690.68567751890726]
[null,"RAB","Depreciation",2021,{"$f":"TRANSPOSE(RAB!I11:W11)","v":-253.91863192690059},-253.91863192690059,-253.91863192690059,-253.91863192690059,-253.91863192690059,-253.91863192690059]
[null,"RAB","Depreciation",2022,-248.57688456488663,-248.57688456488663,-248.57688456488663,-248.57688456488663,-248.57688456488663,-248.57688456488663]
[null,"RAB","Depreciation",2023,-251.35372271106775,-251.35372271106775,-251.35372271106775,-251.35372271106775,-251.35372271106775,-251.35372271106775]
[null,"RAB","Depreciation",2024,-256.72789725826067,-256.72789725826067,-256.72789725826067,-256.72789725826067,-256.72789725826067,-256.72789725826067]
[null,"RAB","Depreciation",2025,-261.88424135282486,-261.88424135282486,-261.88424135282486,-261.88424135282486,-261.88424135282486,-261.88424135282486]
[null,"RAB","Depreciation",2026,-269.77054553183837,-269.77054553183837,-269.77054553183837,-269.77054553183837,-269.77054553183837,-269.77054553183837]
[null,"RAB","Depreciation",2027,-288.90765266148804,-288.28108924008461,-288.90765266148804,-288.90765266148804,-288.90765266148804,-288.90765266148804]
[null,"RAB","Depreciation",2028,-304.73774346268129,-303.48461661987443,-304.73774346268129,-304.73774346268129,-304.73774346268129,-304.73774346268129]
[null,"RAB","Depreciation",2029,-319.65251837517167,-318.37432899550868,-319.65251837517167,-319.65251837517167,-319.65251837517167,-319.65251837517167]
[null,"RAB","Depreciation",2030,-337.91183487266585,-336.60808170540957,-337.91183487266585,-337.91183487266585,-337.91183487266585,-337.91183487266585]
[null,"RAB","Depreciation",2031,-350.74515828546453,-349.41533005486315,-350.74515828546453,-350.74515828546453,-350.74515828546453,-350.74515828546453]
[null,"RAB","Depreciation",2032,-359.7735203932898,-358.44710826551591,-359.7735203932898,-359.7735203932898,-359.7735203932898,-359.7735203932898]
[null,"RAB","Depreciation",2033,-368.54611881226396,-367.75004947362254,-368.54611881226396,-368.54611881226396,-368.54611881226396,-368.54611881226396]
[null,"RAB","Depreciation",2034,-381.31534228048531,-380.56299414097305,-381.31534228048531,-381.31534228048531,-381.31534228048531,-381.31534228048531]
[null,"RAB","Depreciation",2035,-400.60123174124647,-399.83383663894392,-400.60123174124647,-400.60123174124647,-400.60123174124647,-400.60123174124647]
[null,"RAB","Disposed assets",2021,{"$f":"TRANSPOSE(RAB!I12:W12)","v":-12.189900041999893},-12.189900041999893,-12.189900041999893,-12.189900041999893,-12.189900041999893,-12.189900041999893]
[null,"RAB","Disposed assets",2022,-8.9916931499997368,-8.9916931499997368,-8.9916931499997368,-8.9916931499997368,-8.9916931499997368,-8.9916931499997368]
[null,"RAB","Disposed assets",2023,-7.919620652999992,-7.919620652999992,-7.919620652999992,-7.919620652999992,-7.919620652999992,-7.919620652999992]
[null,"RAB","Disposed assets",2024,-2.9404001699999966,-2.9404001699999966,-2.9404001699999966,-2.9404001699999966,-2.9404001699999966,-2.9404001699999966]
[null,"RAB","Disposed assets",2025,-6.5572674301335798,-6.5572674301335798,-6.5572674301335798,-6.5572674301335798,-6.5572674301335798,-6.5572674301335798]
[null,"RAB","Disposed assets",2026,-6,-6,-6,-6,-6,-6]
[null,"RAB","Disposed assets",2027,-6.12,-6.12,-6.12,-6.12,-6.12,-6.12]
[null,"RAB","Disposed assets",2028,-6.2423999999999999,-6.2423999999999999,-6.2423999999999999,-6.2423999999999999,-6.2423999999999999,-6.2423999999999999]
[null,"RAB","Disposed assets",2029,-6.367248,-6.367248,-6.367248,-6.367248,-6.367248,-6.367248]
[null,"RAB","Disposed assets",2030,-6.4945929600000003,-6.4945929600000003,-6.4945929600000003,-6.4945929600000003,-6.4945929600000003,-6.4945929600000003]
[null,"RAB","Disposed assets",2031,-6.6244848192000001,-6.6244848192000001,-6.6244848192000001,-6.6244848192000001,-6.6244848192000001,-6.6244848192000001]
[null,"RAB","Disposed assets",2032,-6.756974515584,-6.756974515584,-6.756974515584,-6.756974515584,-6.756974515584,-6.756974515584]
[null,"RAB","Disposed assets",2033,-6.8921140058956798,-6.8921140058956798,-6.8921140058956798,-6.8921140058956798,-6.8921140058956798,-6.8921140058956798]
[null,"RAB","Disposed assets",2034,-7.0299562860135945,-7.0299562860135945,-7.0299562860135945,-7.0299562860135945,-7.0299562860135945,-7.0299562860135945]
[null,"RAB","Disposed assets",2035,-7.1705554117338668,-7.1705554117338668,-7.1705554117338668,-7.1705554117338668,-7.1705554117338668,-7.1705554117338668]
[null,"RAB","Revaluation amount",2021,{"$f":"TRANSPOSE(RAB!I13:W13)","v":0},0,0,0,0,0]
[null,"RAB","Revaluation amount",2022,0,0,0,0,0,0]
[null,"RAB","Revaluation amount",2023,0,0,0,0,0,0]
[null,"RAB","Revaluation amount",2024,0,0,0,0,0,0]
[null,"RAB","Revaluation amount",2025,0,0,0,0,0,0]
[null,"RAB","Revaluation amount",2026,99.02948560010546,99.02948560010546,99.02948560010546,99.02948560010546,99.02948560010546,99.02948560010546]
[null,"RAB","Revaluation amount",2027,106.09041830972811,106.09041830972811,106.09041830972811,106.09041830972811,106.09041830972811,106.09041830972811]
[null,"RAB","Revaluation amount",2028,114.31674828415738,113.76628997174674,114.31674828415738,114.31674828415738,114.31674828415738,114.31674828415738]
[null,"RAB","Revaluation amount",2029,121.12990819509,120.5940045040244,121.12990819509,121.12990819509,121.12990819509,121.12990819509]
[null,"RAB","Revaluation amount",2030,127.49820779703337,126.97766109549158,127.49820779703337,127.49820779703337,127.49820779703337,127.49820779703337]
[null,"RAB","Revaluation amount",2031,138.10701796139011,137.6026568904295,138.10701796139011,138.10701796139011,138.10701796139011,138.10701796139011]
[null,"RAB","Revaluation amount",2032,142.85204192553186,142.36412187570753,142.85204192553186,142.85204192553186,142.85204192553186,142.85204192553186]
[null,"RAB","Revaluation amount",2033,149.5925875782508,149.11083051420283,149.5925875782508,149.5925875782508,149.5925875782508,149.5925875782508]
[null,"RAB","Revaluation amount",2034,156.08970211210254,155.6133568695638,156.08970211210254,156.08970211210254,156.08970211210254,156.08970211210254]
[null,"RAB","Revaluation amount",2035,162.81473011865214,162.34420587330868,162.81473011865214,162.81473011865214,162.81473011865214,162.81473011865214]
[null,"RAB","Closing RAB",2021,{"$f":"TRANSPOSE(RAB!I14:W14)","v":4892.3007672029735},4892.3007672029735,4892.3007672029735,4892.3007672029735,4892.3007672029735,4892.3007672029735]
[null,"RAB","Closing RAB",2022,4905.3519654807696,4905.3519654807696,4905.3519654807696,4905.3519654807696,4905.3519654807696,4905.3519654807696]
[null,"RAB","Closing RAB",2023,4978.0005136354857,4978.0005136354857,4978.0005136354857,4978.0005136354857,4978.0005136354857,4978.0005136354857]
[null,"RAB","Closing RAB",2024,5050.2220150076246,5050.2220150076246,5050.2220150076246,5050.2220150076246,5050.2220150076246,5050.2220150076246]
[null,"RAB","Closing RAB",2025,5215.4664850762001,5215.4664850762001,5215.4664850762001,5215.4664850762001,5215.4664850762001,5215.4664850762001]
[null,"RAB","Closing RAB",2026,5586.1256642597036,5586.1256642597036,5586.1256642597036,5586.1256642597036,5586.1256642597036,5586.1256642597036]
[null,"RAB","Closing RAB",2027,6016.0244752659419,5987.248432802603,6016.0244752659419,6016.0244752659419,6016.0244752659419,6016.0244752659419]
[null,"RAB","Closing RAB",2028,6370.983527971538,6342.9101540385955,6370.983527971538,6370.983527971538,6370.983527971538,6370.983527971538]
[null,"RAB","Closing RAB",2029,6707.9914114421317,6680.6603231977861,6707.9914114421317,6707.9914114421317,6707.9914114421317,6707.9914114421317]
[null,"RAB","Closing RAB",2030,7248.8447671453869,7222.2968853667553,7248.8447671453869,7248.8447671453869,7248.8447671453869,7248.8447671453869]
[null,"RAB","Closing RAB",2031,7495.9882187633548,7470.2658041443647,7495.9882187633548,7495.9882187633548,7495.9882187633548,7495.9882187633548]
[null,"RAB","Closing RAB",2032,7842.1230827523332,7817.2391602112912,7842.1230827523332,7842.1230827523332,7842.1230827523332,7842.1230827523332]
[null,"RAB","Closing RAB",2033,8178.3596305890069,8153.790020322559,8178.3596305890069,8178.3596305890069,8178.3596305890069,8178.3596305890069]
[null,"RAB","Closing RAB",2034,8533.6126165940259,8509.3190092245532,8533.6126165940259,8533.6126165940259,8533.6126165940259,8533.6126165940259]
[null,"RAB","Closing RAB",2035,8979.3412370786064,8955.3445005660942,8979.3412370786064,8979.3412370786064,8979.3412370786064,8979.3412370786064]
[null,"EV acc","Opening EV account balance",2021,{"$f":"TRANSPOSE('EV acc'!I10:W10)","v":72.634526522876286},72.634526522876286,72.634526522876286,72.634526522876286,72.634526522876286,72.634526522876286]
[null,"EV acc","Opening EV account balance",2022,30.129026321922026,30.129026321922026,30.129026321922026,30.129026321922026,30.129026321922026,30.129026321922026]
[null,"EV acc","Opening EV account balance",2023,-40.457343217460931,-40.457343217460931,-40.457343217460931,-40.457343217460931,-40.457343217460931,-40.457343217460931]
[null,"EV acc","Opening EV account balance",2024,-79.691394996662297,-79.691394996662297,-79.691394996662297,-79.691394996662297,-79.691394996662297,-79.691394996662297]
[null,"EV acc","Opening EV account balance",2025,-105.71384511985147,-105.71384511985147,-105.71384511985147,-105.71384511985147,-105.71384511985147,-105.71384511985147]
[null,"EV acc","Opening EV account balance",2026,-138.1205138671663,-138.1205138671663,-138.1205138671663,-138.1205138671663,-138.1205138671663,-138.1205138671663]
[null,"EV acc","Opening EV account balance",2027,-187.4371082944308,-187.4371082944308,-187.4371082944308,-187.4371082944308,-187.4371082944308,-187.4371082944308]
[null,"EV acc","Opening EV account balance",2028,-157.83283282178206,-149.62658177997056,-157.83283282178206,-167.30294767519055,-167.30294767519055,-167.30294767519055]
[null,"EV acc","Opening EV account balance",2029,-109.1433200397083,-103.46016969404343,-109.1433200397083,-119.22331028967631,-119.22331028967631,-119.22331028967631]
[null,"EV acc","Opening EV account balance",2030,-63.998359513069623,-61.017066640632869,-63.998359513069623,-74.727501135135583,-74.727501135135583,-74.727501135135583]
[null,"EV acc","Opening EV account balance",2031,-3.1263880373444408E-13,0,-3.1263880373444408E-13,-11.420098342527325,-11.420098342527325,-11.420098342527325]
[null,"EV acc","Opening EV account balance",2032,25.939027443850932,26.267750020397564,25.939027443850932,8.9319243218831357,8.9319243218831357,8.9319243218831357]
[null,"EV acc","Opening EV account balance",2033,44.754942583022718,45.432890799810316,44.754942583022718,21.704076894766267,21.704076894766267,21.704076894766267]
[null,"EV acc","Opening EV account balance",2034,47.388195253329066,47.882396212111964,47.388195253329066,29.316729068172258,29.316729068172258,29.316729068172258]
[null,"EV acc","Opening EV account balance",2035,34.636782160016146,34.888365149593341,34.636782160016146,10.253243006582004,10.253243006582004,10.253243006582004]
[null,"EV acc","Interest on opening EV account balance",2021,{"$f":"TRANSPOSE('EV acc'!I11:W11)","v":3.0724404719176666},3.0724404719176666,3.0724404719176666,3.0724404719176666,3.0724404719176666,3.0724404719176666]
[null,"EV acc","Interest on opening EV account balance",2022,1.2744578134173017,1.2744578134173017,1.2744578134173017,1.2744578134173017,1.2744578134173017,1.2744578134173017]
[null,"EV acc","Interest on opening EV account balance",2023,-1.7113456180985973,-1.7113456180985973,-1.7113456180985973,-1.7113456180985973,-1.7113456180985973,-1.7113456180985973]
[null,"EV acc","Interest on opening EV account balance",2024,-3.370946008358815,-3.370946008358815,-3.370946008358815,-3.370946008358815,-3.370946008358815,-3.370946008358815]
[null,"EV acc","Interest on opening EV account balance",2025,-4.4716956485697166,-4.4716956485697166,-4.4716956485697166,-4.4716956485697166,-4.4716956485697166,-4.4716956485697166]
[null,"EV acc","Interest on opening EV account balance",2026,-8.8949610930455094,-8.8949610930455094,-8.8949610930455094,-8.8949610930455094,-8.8949610930455094,-8.8949610930455094]
[null,"EV acc","Interest on opening EV account balance",2027,-12.070949774161344,-12.070949774161344,-12.070949774161344,-12.070949774161344,-12.070949774161344,-12.070949774161344]
[null,"EV acc","Interest on opening EV account balance",2028,-10.164434433722764,-9.6359518666301049,-10.164434433722764,-10.774309830282272,-10.774309830282272,-10.774309830282272]
[null,"EV acc","Interest on opening EV account balance",2029,-7.0288298105572142,-6.6628349282963963,-7.0288298105572142,-7.6779811826551541,-7.6779811826551541,-7.6779811826551541]
[null,"EV acc","Interest on opening EV account balance",2030,-4.1214943526416841,-3.9294990916567567,-4.1214943526416841,-4.8124510731027312,-4.8124510731027312,-4.8124510731027312]
[null,"EV acc","Interest on opening EV account balance",2031,-2.01339389604982E-14,0,-2.01339389604982E-14,-0.73545433325875975,-0.73545433325875975,-0.73545433325875975]
[null,"EV acc","Interest on opening EV account balance",2032,1.670473367384,1.6916431013136031,1.670473367384,0.57521592632927387,0.57521592632927387,0.57521592632927387]
[null,"EV acc","Interest on opening EV account balance",2033,2.8822183023466628,2.9258781675077845,2.8822183023466628,1.3977425520229476,1.3977425520229476,1.3977425520229476]
[null,"EV acc","Interest on opening EV account balance",2034,3.0517997743143916,3.0836263160600104,3.0517997743143916,1.8879973519902933,1.8879973519902933,1.8879973519902933]
[null,"EV acc","Interest on opening EV account balance",2035,2.23060877110504,2.2468107156338113,2.23060877110504,0.66030884962388103,0.66030884962388103,0.66030884962388103]
[null,"EV acc","EV account balance recovery from previous RCP",2021,{"$f":"TRANSPOSE('EV acc'!I13:W13)","v":-17.969549354854479},-17.969549354854479,-17.969549354854479,-17.969549354854479,-17.969549354854479,-17.969549354854479]
[null,"EV acc","EV account balance recovery from previous RCP",2022,-17.969549354854479,-17.969549354854479,-17.969549354854479,-17.969549354854479,-17.969549354854479,-17.969549354854479]
[null,"EV acc","EV account balance recovery from previous RCP",2023,-17.969549354854479,-17.969549354854479,-17.969549354854479,-17.969549354854479,-17.969549354854479,-17.969549354854479]
[null,"EV acc","EV account balance recovery from previous RCP",2024,-17.969549354854479,-17.969549354854479,-17.969549354854479,-17.969549354854479,-17.969549354854479,-17.969549354854479]
[null,"EV acc","EV account balance recovery from previous RCP",2025,-17.969549354854479,-17.969549354854479,-17.969549354854479,-17.969549354854479,-17.969549354854479,-17.969549354854479]
[null,"EV acc","EV account balance recovery from previous RCP",2026,33.182763776424274,33.182763776424274,33.182763776424274,33.182763776424274,33.182763776424274,33.182763776424274]
[null,"EV acc","EV account balance recovery from previous RCP",2027,33.182763776424274,33.182763776424274,33.182763776424274,33.182763776424274,33.182763776424274,33.182763776424274]
[null,"EV acc","EV account balance recovery from previous RCP",2028,33.182763776424274,33.182763776424274,33.182763776424274,33.182763776424274,33.182763776424274,33.182763776424274]
[null,"EV acc","EV account balance recovery from previous RCP",2029,33.182763776424274,33.182763776424274,33.182763776424274,33.182763776424274,33.182763776424274,33.182763776424274]
[null,"EV acc","EV account balance recovery from previous RCP",2030,33.182763776424274,33.182763776424274,33.182763776424274,33.182763776424274,33.182763776424274,33.182763776424274]
[null,"EV acc","EV account balance recovery from previous RCP",2031,-7.510991149106973E-14,0,-7.510991149106973E-14,-2.7436216025670457,-2.7436216025670457,-2.7436216025670457]
[null,"EV acc","EV account balance recovery from previous RCP",2032,-7.510991149106973E-14,0,-7.510991149106973E-14,-2.7436216025670457,-2.7436216025670457,-2.7436216025670457]
[null,"EV acc","EV account balance recovery from previous RCP",2033,-7.510991149106973E-14,0,-7.510991149106973E-14,-2.7436216025670457,-2.7436216025670457,-2.7436216025670457]
[null,"EV acc","EV account balance recovery from previous RCP",2034,-7.510991149106973E-14,0,-7.510991149106973E-14,-2.7436216025670457,-2.7436216025670457,-2.7436216025670457]
[null,"EV acc","EV account balance recovery from previous RCP",2035,-7.510991149106973E-14,0,-7.510991149106973E-14,-2.7436216025670457,-2.7436216025670457,-2.7436216025670457]
[null,"EV acc","New EV account entries",2021,{"$f":"TRANSPOSE('EV acc'!I12:W12)","v":-27.608391318017453},-27.608391318017453,-27.608391318017453,-27.608391318017453,-27.608391318017453,-27.608391318017453]
[null,"EV acc","New EV account entries",2022,-53.891277997945778,-53.891277997945778,-53.891277997945778,-53.891277997945778,-53.891277997945778,-53.891277997945778]
[null,"EV acc","New EV account entries",2023,-19.553156806248289,-19.553156806248289,-19.553156806248289,-19.553156806248289,-19.553156806248289,-19.553156806248289]
[null,"EV acc","New EV account entries",2024,-4.6819547599758771,-4.6819547599758771,-4.6819547599758771,-4.6819547599758771,-4.6819547599758771,-4.6819547599758771]
[null,"EV acc","New EV account entries",2025,-9.9654237438906321,-9.9654237438906321,-9.9654237438906321,-9.9654237438906321,-9.9654237438906321,-9.9654237438906321]
[null,"EV acc","New EV account entries",2026,-73.604397110643262,-73.604397110643262,-73.604397110643262,-73.604397110643262,-73.604397110643262,-73.604397110643262]
[null,"EV acc","New EV account entries",2027,8.4924614703858001,16.698712512197289,8.4924614703858001,-0.97765338302271054,-0.97765338302271054,-0.97765338302271054]
[null,"EV acc","New EV account entries",2028,25.67118343937225,22.619600176132959,25.67118343937225,25.67118343937225,25.67118343937225,25.67118343937225]
[null,"EV acc","New EV account entries",2029,18.991026560771616,15.92317420528267,18.991026560771616,18.991026560771616,18.991026560771616,18.991026560771616]
[null,"EV acc","New EV account entries",2030,34.93709008928672,31.763801955865365,34.93709008928672,34.93709008928672,34.93709008928672,34.93709008928672]
[null,"EV acc","New EV account entries",2031,25.939027443851341,26.267750020397564,25.939027443851341,23.831098600236267,23.831098600236267,23.831098600236267]
[null,"EV acc","New EV account entries",2032,17.145441771787862,17.47349767809915,17.145441771787862,14.940558249120903,14.940558249120903,14.940558249120903]
[null,"EV acc","New EV account entries",2033,-0.24896563204023536,-0.47637275520613692,-0.24896563204023536,8.9585312239500912,8.9585312239500912,8.9585312239500912]
[null,"EV acc","New EV account entries",2034,-15.803212867627231,-16.077657378578632,-15.803212867627231,-18.207861811013501,-18.207861811013501,-18.207861811013501]
[null,"EV acc","New EV account entries",2035,-36.86739093112238,-37.135175865227858,-36.86739093112238,-39.374928955556271,-39.374928955556271,-39.374928955556271]
[null,"EV acc","Closing EV account balance",2021,{"$f":"TRANSPOSE('EV acc'!I14:W14)","v":30.129026321922026},30.129026321922026,30.129026321922026,30.129026321922026,30.129026321922026,30.129026321922026]
[null,"EV acc","Closing EV account balance",2022,-40.457343217460931,-40.457343217460931,-40.457343217460931,-40.457343217460931,-40.457343217460931,-40.457343217460931]
[null,"EV acc","Closing EV account balance",2023,-79.691394996662297,-79.691394996662297,-79.691394996662297,-79.691394996662297,-79.691394996662297,-79.691394996662297]
[null,"EV acc","Closing EV account balance",2024,-105.71384511985147,-105.71384511985147,-105.71384511985147,-105.71384511985147,-105.71384511985147,-105.71384511985147]
[null,"EV acc","Closing EV account balance",2025,-138.1205138671663,-138.1205138671663,-138.1205138671663,-138.1205138671663,-138.1205138671663,-138.1205138671663]
[null,"EV acc","Closing EV account balance",2026,-187.4371082944308,-187.4371082944308,-187.4371082944308,-187.4371082944308,-187.4371082944308,-187.4371082944308]
[null,"EV acc","Closing EV account balance",2027,-157.83283282178206,-149.62658177997056,-157.83283282178206,-167.30294767519055,-167.30294767519055,-167.30294767519055]
[null,"EV acc","Closing EV account balance",2028,-109.1433200397083,-103.46016969404343,-109.1433200397083,-119.22331028967631,-119.22331028967631,-119.22331028967631]
[null,"EV acc","Closing EV account balance",2029,-63.998359513069623,-61.017066640632869,-63.998359513069623,-74.727501135135583,-74.727501135135583,-74.727501135135583]
[null,"EV acc","Closing EV account balance",2030,-3.1263880373444408E-13,0,-3.1263880373444408E-13,-11.420098342527325,-11.420098342527325,-11.420098342527325]
[null,"EV acc","Closing EV account balance",2031,25.939027443850932,26.267750020397564,25.939027443850932,8.9319243218831357,8.9319243218831357,8.9319243218831357]
[null,"EV acc","Closing EV account balance",2032,44.754942583022718,45.432890799810316,44.754942583022718,21.704076894766267,21.704076894766267,21.704076894766267]
[null,"EV acc","Closing EV account balance",2033,47.388195253329066,47.882396212111964,47.388195253329066,29.316729068172258,29.316729068172258,29.316729068172258]
[null,"EV acc","Closing EV account balance",2034,34.636782160016146,34.888365149593341,34.636782160016146,10.253243006582004,10.253243006582004,10.253243006582004]
[null,"EV acc","Closing EV account balance",2035,-1.268821707568038E-12,-7.0343730840249918E-13,-1.268821707568038E-12,-31.204998701917432,-31.204998701917432,-31.204998701917432]
[null,"MAR","Forecast capital charge",2021,{"$f":"TRANSPOSE(MAR!I11:W11)","v":222.82735928144751},222.82735928144751,222.82735928144751,222.82735928144751,222.82735928144751,222.82735928144751]
[null,"MAR","Forecast capital charge",2022,223.78172503915908,223.78172503915908,223.78172503915908,223.78172503915908,223.78172503915908,223.78172503915908]
[null,"MAR","Forecast capital charge",2023,225.02912058114467,225.02912058114467,225.02912058114467,225.02912058114467,225.02912058114467,225.02912058114467]
[null,"MAR","Forecast capital charge",2024,228.269242657532,228.269242657532,228.269242657532,228.269242657532,228.269242657532,228.269242657532]
[null,"MAR","Forecast capital charge",2025,235.76144095199501,235.76144095199501,235.76144095199501,235.76144095199501,235.76144095199501,235.76144095199501]
[null,"MAR","Forecast capital charge",2026,377.49797277220637,377.49797277220637,377.49797277220637,377.49797277220637,377.49797277220637,377.49797277220637]
[null,"MAR","Forecast capital charge",2027,405.4182558802475,404.43150175971152,405.4182558802475,405.4182558802475,405.4182558802475,405.4182558802475]
[null,"MAR","Forecast capital charge",2028,432.76458157739921,430.78311764608793,432.76458157739921,432.76458157739921,432.76458157739921,432.76458157739921]
[null,"MAR","Forecast capital charge",2029,456.8800294702686,454.94694996674718,456.8800294702686,456.8800294702686,456.8800294702686,456.8800294702686]
[null,"MAR","Forecast capital charge",2030,487.33016563193422,485.44819851888684,487.33016563193422,487.33016563193422,487.33016563193422,487.33016563193422]
[null,"MAR","Forecast capital charge",2031,514.79438915808055,512.96635216292759,514.79438915808055,514.79438915808055,514.79438915808055,514.79438915808055]
[null,"MAR","Forecast capital charge",2032,535.28257678875286,533.51137990305551,535.28257678875286,535.28257678875286,535.28257678875286,535.28257678875286]
[null,"MAR","Forecast capital charge",2033,558.85731251797154,557.14385261300242,558.85731251797154,558.85731251797154,558.85731251797154,558.85731251797154]
[null,"MAR","Forecast capital charge",2034,582.86323804633469,581.17142109091549,582.86323804633469,582.86323804633469,582.86323804633469,582.86323804633469]
[null,"MAR","Forecast capital charge",2035,610.7879203234744,609.11510840622145,610.7879203234744,610.7879203234744,610.7879203234744,610.7879203234744]
[null,"MAR","Forecast revaluation",2021,{"$f":"TRANSPOSE(MAR!I12:W12)","v":0},0,0,0,0,0]
[null,"MAR","Forecast revaluation",2022,0,0,0,0,0,0]
[null,"MAR","Forecast revaluation",2023,0,0,0,0,0,0]
[null,"MAR","Forecast revaluation",2024,0,0,0,0,0,0]
[null,"MAR","Forecast revaluation",2025,0,0,0,0,0,0]
[null,"MAR","Forecast revaluation",2026,-96.042018728498448,-96.042018728498448,-96.042018728498448,-96.042018728498448,-96.042018728498448,-96.042018728498448]
[null,"MAR","Forecast revaluation",2027,-102.88994111675252,-102.88994111675252,-102.88994111675252,-102.88994111675252,-102.88994111675252,-102.88994111675252]
[null,"MAR","Forecast revaluation",2028,-110.86810370825954,-110.3342513184442,-110.86810370825954,-110.86810370825954,-110.86810370825954,-110.86810370825954]
[null,"MAR","Forecast revaluation",2029,-117.47572797087965,-116.95599112662465,-117.47572797087965,-117.47572797087965,-117.47572797087965,-117.47572797087965]
[null,"MAR","Forecast revaluation",2030,-123.65191222481344,-123.14706908889715,-123.65191222481344,-123.65191222481344,-123.65191222481344,-123.65191222481344]
[null,"MAR","Forecast revaluation",2031,-133.94068165866324,-133.45153587415689,-133.94068165866324,-133.94068165866324,-133.94068165866324,-133.94068165866324]
[null,"MAR","Forecast revaluation",2032,-138.54256035842286,-138.06935961140022,-138.54256035842286,-138.54256035842286,-138.54256035842286,-138.54256035842286]
[null,"MAR","Forecast revaluation",2033,-145.07976094969848,-144.61253726689839,-145.07976094969848,-145.07976094969848,-145.07976094969848,-145.07976094969848]
[null,"MAR","Forecast revaluation",2034,-151.38087411776209,-150.91889899562645,-151.38087411776209,-151.38087411776209,-151.38087411776209,-151.38087411776209]
[null,"MAR","Forecast revaluation",2035,-157.90302519065452,-157.44669546108312,-157.90302519065452,-157.90302519065452,-157.90302519065452,-157.90302519065452]
[null,"MAR","Forecast depreciation",2021,{"$f":"TRANSPOSE(MAR!I13:W13)","v":267.62908955566536},267.62908955566536,267.62908955566536,267.62908955566536,267.62908955566536,267.62908955566536]
[null,"MAR","Forecast depreciation",2022,270.39632742927182,270.39632742927182,270.39632742927182,270.39632742927182,270.39632742927182,270.39632742927182]
[null,"MAR","Forecast depreciation",2023,266.94116583014562,266.94116583014562,266.94116583014562,266.94116583014562,266.94116583014562,266.94116583014562]
[null,"MAR","Forecast depreciation",2024,256.94478625958902,256.94478625958902,256.94478625958902,256.94478625958902,256.94478625958902,256.94478625958902]
[null,"MAR","Forecast depreciation",2025,269.6796972299046,269.6796972299046,269.6796972299046,269.6796972299046,269.6796972299046,269.6796972299046]
[null,"MAR","Forecast depreciation",2026,273.27024721088958,273.27024721088958,273.27024721088958,273.27024721088958,273.27024721088958,273.27024721088958]
[null,"MAR","Forecast depreciation",2027,291.94641655979456,291.33875495791546,291.94641655979456,291.94641655979456,291.94641655979456,291.94641655979456]
[null,"MAR","Forecast depreciation",2028,307.41766142196889,306.20233821821074,307.41766142196889,307.41766142196889,307.41766142196889,307.41766142196889]
[null,"MAR","Forecast depreciation",2029,322.00357729013552,320.76394762230223,322.00357729013552,322.00357729013552,322.00357729013552,322.00357729013552]
[null,"MAR","Forecast depreciation",2030,339.83556009156223,338.57113783037221,339.83556009156223,339.83556009156223,339.83556009156223,339.83556009156223]
[null,"MAR","Forecast depreciation",2031,352.40770823905831,351.11799753264455,352.40770823905831,352.40770823905831,352.40770823905831,352.40770823905831]
[null,"MAR","Forecast depreciation",2032,361.29220052150561,360.00580286281445,361.29220052150561,361.29220052150561,361.29220052150561,361.29220052150561]
[null,"MAR","Forecast depreciation",2033,369.93121470932925,369.15916075118065,369.93121470932925,369.93121470932925,369.93121470932925,369.93121470932925]
[null,"MAR","Forecast depreciation",2034,382.44890722100922,381.71925550498224,382.44890722100922,382.44890722100922,382.44890722100922,382.44890722100922]
[null,"MAR","Forecast depreciation",2035,401.28934822043033,400.54510347008278,401.28934822043033,401.28934822043033,401.28934822043033,401.28934822043033]
[null,"MAR","Operating expenditure",2021,{"$f":"TRANSPOSE(MAR!I14:W14)","v":278.01540293506184},278.01540293506184,278.01540293506184,278.01540293506184,278.01540293506184,278.01540293506184]
[null,"MAR","Operating expenditure",2022,293.39206024341252,293.39206024341252,293.39206024341252,293.39206024341252,293.39206024341252,293.39206024341252]
[null,"MAR","Operating expenditure",2023,317.70024846674175,317.70024846674175,317.70024846674175,317.70024846674175,317.70024846674175,317.70024846674175]
[null,"MAR","Operating expenditure",2024,335.82450100966321,335.82450100966321,335.82450100966321,335.82450100966321,335.82450100966321,335.82450100966321]
[null,"MAR","Operating expenditure",2025,336.6651277307713,336.6651277307713,336.6651277307713,336.6651277307713,336.6651277307713,336.6651277307713]
[null,"MAR","Operating expenditure",2026,422.61109848390214,422.61109848390214,422.61109848390214,422.61109848390214,422.61109848390214,422.61109848390214]
[null,"MAR","Operating expenditure",2027,436.3006486662652,420.79508146452116,436.3006486662652,436.3006486662652,436.3006486662652,436.3006486662652]
[null,"MAR","Operating expenditure",2028,442.37087686552303,442.37087686552303,442.37087686552303,442.37087686552303,442.37087686552303,442.37087686552303]
[null,"MAR","Operating expenditure",2029,446.60860911410271,446.60860911410271,446.60860911410271,446.60860911410271,446.60860911410271,446.60860911410271]
[null,"MAR","Operating expenditure",2030,439.19383547409137,439.19383547409137,439.19383547409137,439.19383547409137,439.19383547409137,439.19383547409137]
[null,"MAR","Operating expenditure",2031,463.77216952439846,463.77216952439846,463.77216952439846,463.77216952439846,463.77216952439846,463.77216952439846]
[null,"MAR","Operating expenditure",2032,473.73665438172145,473.73665438172145,473.73665438172145,473.73665438172145,473.73665438172145,473.73665438172145]
[null,"MAR","Operating expenditure",2033,494.07686875066565,494.07686875066565,494.07686875066565,494.07686875066565,494.07686875066565,494.07686875066565]
[null,"MAR","Operating expenditure",2034,506.13647650490657,506.13647650490657,506.13647650490657,506.13647650490657,506.13647650490657,506.13647650490657]
[null,"MAR","Operating expenditure",2035,514.34492090238268,514.34492090238268,514.34492090238268,514.34492090238268,514.34492090238268,514.34492090238268]
[null,"MAR","Forecast tax",2021,{"$f":"TRANSPOSE(MAR!I15:W15)","v":20.562565756428793},20.562565756428793,20.562565756428793,20.562565756428793,20.562565756428793,20.562565756428793]
[null,"MAR","Forecast tax",2022,24.893956997306159,24.893956997306159,24.893956997306159,24.893956997306159,24.893956997306159,24.893956997306159]
[null,"MAR","Forecast tax",2023,28.266840513965935,28.266840513965935,28.266840513965935,28.266840513965935,28.266840513965935,28.266840513965935]
[null,"MAR","Forecast tax",2024,13.216702031796784,13.216702031796784,13.216702031796784,13.216702031796784,13.216702031796784,13.216702031796784]
[null,"MAR","Forecast tax",2025,23.134797707624269,23.134797707624269,23.134797707624269,23.134797707624269,23.134797707624269,23.134797707624269]
[null,"MAR","Forecast tax",2026,23.299837045337181,23.299837045337181,23.299837045337181,23.299837045337181,23.299837045337181,23.299837045337181]
[null,"MAR","Forecast tax",2027,20.262068230472075,20.390519260751937,20.262068230472075,20.262068230472075,20.262068230472075,20.262068230472075]
[null,"MAR","Forecast tax",2028,16.430348708189076,17.019770130607835,16.430348708189076,16.430348708189076,16.430348708189076,16.430348708189076]
[null,"MAR","Forecast tax",2029,23.421026065142811,23.711685172186588,23.421026065142811,23.421026065142811,23.421026065142811,23.421026065142811]
[null,"MAR","Forecast tax",2030,30.529519434642484,30.624686792110204,30.529519434642484,30.529519434642484,30.529519434642484,30.529519434642484]
[null,"MAR","Forecast tax",2031,30.20749697468516,30.166866725431849,30.20749697468516,30.20749697468516,30.20749697468516,30.20749697468516]
[null,"MAR","Forecast tax",2032,32.490462554843148,32.361210475276209,32.490462554843148,32.490462554843148,32.490462554843148,32.490462554843148]
[null,"MAR","Forecast tax",2033,35.573744377239535,35.58157467516142,35.573744377239535,35.552145433064425,35.552145433064425,35.552145433064425]
[null,"MAR","Forecast tax",2034,40.423625540928413,40.389298075309576,40.423625540928413,40.423625540928413,40.423625540928413,40.423625540928413]
[null,"MAR","Forecast tax",2035,47.031270736570129,46.941457949604384,47.031270736570129,47.031270736570129,47.031270736570129,47.031270736570129]
[null,"MAR","Forecast TCSD",2021,{"$f":"TRANSPOSE(MAR!I16:W16)","v":4.1131968335491917},4.1131968335491917,4.1131968335491917,4.1131968335491917,4.1131968335491917,4.1131968335491917]
[null,"MAR","Forecast TCSD",2022,3.1941866727591544,3.1941866727591544,3.1941866727591544,3.1941866727591544,3.1941866727591544,3.1941866727591544]
[null,"MAR","Forecast TCSD",2023,3.0317881569835934,3.0317881569835934,3.0317881569835934,3.0317881569835934,3.0317881569835934,3.0317881569835934]
[null,"MAR","Forecast TCSD",2024,2.5419577296084555,2.5419577296084555,2.5419577296084555,2.5419577296084555,2.5419577296084555,2.5419577296084555]
[null,"MAR","Forecast TCSD",2025,2.6021557494723009,2.6021557494723009,2.6021557494723009,2.6021557494723009,2.6021557494723009,2.6021557494723009]
[null,"MAR","Forecast TCSD",2026,3.1749376272775649,3.1749376272775649,3.1749376272775649,3.1749376272775649,3.1749376272775649,3.1749376272775649]
[null,"MAR","Forecast TCSD",2027,3.4102475381435648,3.4017893276577511,3.4102475381435648,3.4102475381435648,3.4102475381435648,3.4102475381435648]
[null,"MAR","Forecast TCSD",2028,3.6409426735562263,3.624232789614124,3.6409426735562263,3.6409426735562263,3.6409426735562263,3.6409426735562263]
[null,"MAR","Forecast TCSD",2029,3.844334158082221,3.8280489929645434,3.844334158082221,3.844334158082221,3.844334158082221,3.844334158082221]
[null,"MAR","Forecast TCSD",2030,4.1023659964675385,4.0865292228808388,4.1023659964675385,4.1023659964675385,4.1023659964675385,4.1023659964675385]
[null,"MAR","Forecast TCSD",2031,4.3339837690282774,4.3186198366998418,4.3339837690282774,4.3339837690282774,4.3339837690282774,4.3339837690282774]
[null,"MAR","Forecast TCSD",2032,4.5083674729884526,4.493492632149553,4.5083674729884526,4.5083674729884526,4.5083674729884526,4.5083674729884526]
[null,"MAR","Forecast TCSD",2033,4.7089385222589044,4.6944025279405155,4.7089385222589044,4.7089385222589044,4.7089385222589044,4.7089385222589044]
[null,"MAR","Forecast TCSD",2034,4.9121896827831968,4.8978272012048061,4.9121896827831968,4.9121896827831968,4.9121896827831968,4.9121896827831968]
[null,"MAR","Forecast TCSD",2035,5.1476241081940302,5.1334300127583381,5.1476241081940302,5.1476241081940302,5.1476241081940302,5.1476241081940302]
[null,"MAR","Forecast EV adjustment",2021,{"$f":"TRANSPOSE(MAR!I17:W17)","v":-17.614505274514883},-17.614505274514883,-17.614505274514883,-17.614505274514883,-17.614505274514883,-17.614505274514883]
[null,"MAR","Forecast EV adjustment",2022,-17.614505274514883,-17.614505274514883,-17.614505274514883,-17.614505274514883,-17.614505274514883,-17.614505274514883]
[null,"MAR","Forecast EV adjustment",2023,-17.614505274514883,-17.614505274514883,-17.614505274514883,-17.614505274514883,-17.614505274514883,-17.614505274514883]
[null,"MAR","Forecast EV adjustment",2024,-17.614505274514883,-17.614505274514883,-17.614505274514883,-17.614505274514883,-17.614505274514883,-17.614505274514883]
[null,"MAR","Forecast EV adjustment",2025,-17.614505274514883,-17.614505274514883,-17.614505274514883,-17.614505274514883,-17.614505274514883,-17.614505274514883]
[null,"MAR","Forecast EV adjustment",2026,44.696839542932473,44.696839542932473,44.696839542932473,44.696839542932473,44.696839542932473,44.696839542932473]
[null,"MAR","Forecast EV adjustment",2027,44.696839542932473,44.696839542932473,44.696839542932473,44.696839542932473,44.696839542932473,44.696839542932473]
[null,"MAR","Forecast EV adjustment",2028,44.696839542932473,44.696839542932473,44.696839542932473,44.696839542932473,44.696839542932473,44.696839542932473]
[null,"MAR","Forecast EV adjustment",2029,44.696839542932473,44.696839542932473,44.696839542932473,44.696839542932473,44.696839542932473,44.696839542932473]
[null,"MAR","Forecast EV adjustment",2030,44.696839542932473,44.696839542932473,44.696839542932473,44.696839542932473,44.696839542932473,44.696839542932473]
[null,"MAR","Forecast EV adjustment",2031,-1.0117227379310139E-13,0,-1.0117227379310139E-13,-3.695629916866348,-3.695629916866348,-3.695629916866348]
[null,"MAR","Forecast EV adjustment",2032,-1.0117227379310139E-13,0,-1.0117227379310139E-13,-3.695629916866348,-3.695629916866348,-3.695629916866348]
[null,"MAR","Forecast EV adjustment",2033,-1.0117227379310139E-13,0,-1.0117227379310139E-13,-3.695629916866348,-3.695629916866348,-3.695629916866348]
[null,"MAR","Forecast EV adjustment",2034,-1.0117227379310139E-13,0,-1.0117227379310139E-13,-3.695629916866348,-3.695629916866348,-3.695629916866348]
[null,"MAR","Forecast EV adjustment",2035,-1.0117227379310139E-13,0,-1.0117227379310139E-13,-3.695629916866348,-3.695629916866348,-3.695629916866348]
[null,"MAR","Forecast pass-through costs",2021,{"$f":"TRANSPOSE(MAR!I18:W18)","v":17.307237919973645},17.307237919973645,17.307237919973645,17.307237919973645,17.307237919973645,17.307237919973645]
[null,"MAR","Forecast pass-through costs",2022,18.512524896898825,18.512524896898825,18.512524896898825,18.512524896898825,18.512524896898825,18.512524896898825]
[null,"MAR","Forecast pass-through costs",2023,17.072709666685345,17.072709666685345,17.072709666685345,17.072709666685345,17.072709666685345,17.072709666685345]
[null,"MAR","Forecast pass-through costs",2024,21.535119536605798,21.535119536605798,21.535119536605798,21.535119536605798,21.535119536605798,21.535119536605798]
[null,"MAR","Forecast pass-through costs",2025,21.435806261201193,21.435806261201193,21.435806261201193,21.435806261201193,21.435806261201193,21.435806261201193]
[null,"MAR","Forecast pass-through costs",2026,22.363228866567777,22.363228866567777,22.363228866567777,22.363228866567777,22.363228866567777,22.363228866567777]
[null,"MAR","Forecast pass-through costs",2027,22.980226438525392,22.980226438525392,22.980226438525392,22.980226438525392,22.980226438525392,22.980226438525392]
[null,"MAR","Forecast pass-through costs",2028,23.528092124501566,23.528092124501566,23.528092124501566,23.528092124501566,23.528092124501566,23.528092124501566]
[null,"MAR","Forecast pass-through costs",2029,24.089562958913426,24.089562958913426,24.089562958913426,24.089562958913426,24.089562958913426,24.089562958913426]
[null,"MAR","Forecast pass-through costs",2030,24.664990479771181,24.664990479771181,24.664990479771181,24.664990479771181,24.664990479771181,24.664990479771181]
[null,"MAR","Forecast pass-through costs",2031,25.158290289366601,25.158290289366601,25.158290289366601,25.158290289366601,25.158290289366601,25.158290289366601]
[null,"MAR","Forecast pass-through costs",2032,25.661456095153934,25.661456095153934,25.661456095153934,25.661456095153934,25.661456095153934,25.661456095153934]
[null,"MAR","Forecast pass-through costs",2033,26.174685217057014,26.174685217057014,26.174685217057014,26.174685217057014,26.174685217057014,26.174685217057014]
[null,"MAR","Forecast pass-through costs",2034,26.698178921398153,26.698178921398153,26.698178921398153,26.698178921398153,26.698178921398153,26.698178921398153]
[null,"MAR","Forecast pass-through costs",2035,27.232142499826111,27.232142499826111,27.232142499826111,27.232142499826111,27.232142499826111,27.232142499826111]
[null,"MAR","Forecast recoverable costs",2021,{"$f":"TRANSPOSE(MAR!I19:W19)","v":27.829480166027917},27.829480166027917,27.829480166027917,27.829480166027917,27.829480166027917,27.829480166027917]
[null,"MAR","Forecast recoverable costs",2022,5.5557847623628316,5.5557847623628316,5.5557847623628316,5.5557847623628316,5.5557847623628316,5.5557847623628316]
[null,"MAR","Forecast recoverable costs",2023,5.9484832904254583,5.9484832904254583,5.9484832904254583,5.9484832904254583,5.9484832904254583,5.9484832904254583]
[null,"MAR","Forecast recoverable costs",2024,3.7725823058958468,3.7725823058958468,3.7725823058958468,3.7725823058958468,3.7725823058958468,3.7725823058958468]
[null,"MAR","Forecast recoverable costs",2025,3.7310903557776083,3.7310903557776083,3.7310903557776083,3.7310903557776083,3.7310903557776083,3.7310903557776083]
[null,"MAR","Forecast recoverable costs",2026,5.1273384554753294,5.1273384554753294,5.1273384554753294,5.1273384554753294,5.1273384554753294,5.1273384554753294]
[null,"MAR","Forecast recoverable costs",2027,7.7937329689761459,7.7937329689761459,7.7937329689761459,7.7937329689761459,7.7937329689761459,7.7937329689761459]
[null,"MAR","Forecast recoverable costs",2028,3.8341461299170931,3.8341461299170931,3.8341461299170931,3.8341461299170931,3.8341461299170931,3.8341461299170931]
[null,"MAR","Forecast recoverable costs",2029,28.679889668097701,28.679889668097701,28.679889668097701,28.679889668097701,28.679889668097701,28.679889668097701]
[null,"MAR","Forecast recoverable costs",2030,27.455897685185771,27.455897685185771,27.455897685185771,27.455897685185771,27.455897685185771,27.455897685185771]
[null,"MAR","Forecast recoverable costs",2031,2.1473622610584213,2.1473622610584213,2.1473622610584213,2.1473622610584213,2.1473622610584213,2.1473622610584213]
[null,"MAR","Forecast recoverable costs",2032,2.1903095062795903,2.1903095062795903,2.1903095062795903,2.1903095062795903,2.1903095062795903,2.1903095062795903]
[null,"MAR","Forecast recoverable costs",2033,2.2341156964051816,2.2341156964051816,2.2341156964051816,-13.271451505338954,-13.271451505338954,-13.271451505338954]
[null,"MAR","Forecast recoverable costs",2034,2.2787980103332854,2.2787980103332854,2.2787980103332854,2.2787980103332854,2.2787980103332854,2.2787980103332854]
[null,"MAR","Forecast recoverable costs",2035,2.3243739705399507,2.3243739705399507,2.3243739705399507,2.3243739705399507,2.3243739705399507,2.3243739705399507]
[null,"MAR","Ex-post MAR",2021,{"$f":"TRANSPOSE(MAR!I20:W20)","v":820.66982717363931},820.66982717363931,820.66982717363931,820.66982717363931,820.66982717363931,820.66982717363931]
[null,"MAR","Ex-post MAR",2022,822.11206076665565,822.11206076665565,822.11206076665565,822.11206076665565,822.11206076665565,822.11206076665565]
[null,"MAR","Ex-post MAR",2023,846.37585123157749,846.37585123157749,846.37585123157749,846.37585123157749,846.37585123157749,846.37585123157749]
[null,"MAR","Ex-post MAR",2024,844.49038625617629,844.49038625617629,844.49038625617629,844.49038625617629,844.49038625617629,844.49038625617629]
[null,"MAR","Ex-post MAR",2025,875.39561071223147,875.39561071223147,875.39561071223147,875.39561071223147,875.39561071223147,875.39561071223147]
[null,"MAR","Forecast MAR",2026,1075.9994812760901,1075.9994812760901,1075.9994812760901,1075.9994812760901,1075.9994812760901,1075.9994812760901]
[null,"MAR","Forecast MAR",2027,1129.9184947086042,1112.9385046042394,1129.9184947086042,1129.9184947086042,1129.9184947086042,1129.9184947086042]
[null,"MAR","Forecast MAR",2028,1163.8153853357283,1161.7251621289506,1163.8153853357283,1163.8153853357283,1163.8153853357283,1163.8153853357283]
[null,"MAR","Forecast MAR",2029,1232.7481402967956,1230.369541911622,1232.7481402967956,1232.7481402967956,1232.7481402967956,1232.7481402967956]
[null,"MAR","Forecast MAR",2030,1274.1572621117739,1271.5950464573339,1274.1572621117739,1274.1572621117739,1274.1572621117739,1274.1572621117739]
[null,"MAR","Forecast MAR",2031,1258.8807185570124,1256.1961224583704,1258.8807185570124,1255.185088640146,1255.185088640146,1255.185088640146]
[null,"MAR","Forecast MAR",2032,1296.6194669628221,1293.8909462450504,1296.6194669628221,1292.9238370459557,1292.9238370459557,1292.9238370459557]
[null,"MAR","Forecast MAR",2033,1346.4771188412285,1344.4521229645145,1346.4771188412285,1327.2543227784429,1327.2543227784429,1327.2543227784429]
[null,"MAR","Forecast MAR",2034,1394.3805398099314,1392.3723563134238,1394.3805398099314,1390.684909893065,1390.684909893065,1390.684909893065]
[null,"MAR","Forecast MAR",2035,1450.2545755707631,1448.1898417503326,1450.2545755707631,1446.5589456538967,1446.5589456538967,1446.5589456538967]
[null,"SMAR","Forecast SMAR",2021,{"$f":"TRANSPOSE(SMAR!I12:W12)","v":788.70813218364503},788.70813218364503,788.70813218364503,788.70813218364503,788.70813218364503,788.70813218364503]
[null,"SMAR","Forecast SMAR",2022,798.84427779550265,798.84427779550265,798.84427779550265,798.84427779550265,798.84427779550265,798.84427779550265]
[null,"SMAR","Forecast SMAR",2023,808.95208125345118,808.95208125345118,808.95208125345118,808.95208125345118,808.95208125345118,808.95208125345118]
[null,"SMAR","Forecast SMAR",2024,828.09895546736539,828.09895546736539,828.09895546736539,828.09895546736539,828.09895546736539,828.09895546736539]
[null,"SMAR","Forecast SMAR",2025,840.17793069256095,840.17793069256095,840.17793069256095,840.17793069256095,840.17793069256095,840.17793069256095]
[null,"SMAR","Forecast SMAR",2026,976.7170136720124,976.7170136720124,976.7170136720124,976.7170136720124,976.7170136720124,976.7170136720124]
[null,"SMAR","Forecast SMAR",2027,1141.3736871143651,1135.4628299041242,1141.3736871143651,1141.3736871143651,1141.3736871143651,1141.3736871143651]
[null,"SMAR","Forecast SMAR",2028,1198.4423714700833,1192.2359713993303,1198.4423714700833,1198.4423714700833,1198.4423714700833,1198.4423714700833]
[null,"SMAR","Forecast SMAR",2029,1258.3644900435875,1251.8477699692969,1258.3644900435875,1258.3644900435875,1258.3644900435875,1258.3644900435875]
[null,"SMAR","Forecast SMAR",2030,1321.282714545767,1314.4401584677619,1321.282714545767,1321.282714545767,1321.282714545767,1321.282714545767]
[null,"SMAR","Forecast SMAR",2031,1293.8689903582776,1291.6277969616187,1293.8689903582776,1287.3300469255989,1287.3300469255989,1287.3300469255989]
[null,"SMAR","Forecast SMAR",2032,1319.7463701654433,1317.4603529008511,1319.7463701654433,1313.076647864111,1313.076647864111,1313.076647864111]
[null,"SMAR","Forecast SMAR",2033,1346.141297568752,1343.809559958868,1346.141297568752,1339.3381808213931,1339.3381808213931,1339.3381808213931]
[null,"SMAR","Forecast SMAR",2034,1373.0641235201269,1370.6857511580454,1373.0641235201269,1366.1249444378209,1366.1249444378209,1366.1249444378209]
[null,"SMAR","Forecast SMAR",2035,1400.5254059905296,1398.0994661812065,1400.5254059905296,1393.4474433265773,1393.4474433265773,1393.4474433265773]
[null,"MAR","Ex-post MAR (real)",2021,{"$f":"E562*E82","v":972.36765119729114},972.36765119729114,972.36765119729114,972.36765119729114,972.36765119729114,972.36765119729114]
[null,"MAR","Ex-post MAR (real)",2022,916.46171241058892,916.46171241058892,916.46171241058892,916.46171241058892,916.46171241058892,916.46171241058892]
[null,"MAR","Ex-post MAR (real)",2023,883.63878143255442,883.63878143255442,883.63878143255442,883.63878143255442,883.63878143255442,883.63878143255442]
[null,"MAR","Ex-post MAR (real)",2024,844.49038625617629,844.49038625617629,844.49038625617629,844.49038625617629,844.49038625617629,844.49038625617629]
[null,"MAR","Ex-post MAR (real)",2025,855.9240585692969,855.9240585692969,855.9240585692969,855.9240585692969,855.9240585692969,855.9240585692969]
[null,"MAR","Forecast MAR (real)",2026,1029.4275860404173,1029.4275860404173,1029.4275860404173,1029.4275860404173,1029.4275860404173,1029.4275860404173]
[null,"MAR","Forecast MAR (real)",2027,1059.8165219563321,1043.8899979286837,1059.8165219563321,1059.8165219563321,1059.8165219563321,1059.8165219563321]
[null,"MAR","Forecast MAR (real)",2028,1070.2062692253023,1068.2841688577012,1070.2062692253023,1070.2062692253023,1070.2062692253023,1070.2062692253023]
[null,"MAR","Forecast MAR (real)",2029,1111.367214389473,1109.2228215690182,1111.367214389473,1111.367214389473,1111.367214389473,1111.367214389473]
[null,"MAR","Forecast MAR (real)",2030,1126.1755308166964,1123.9108931141859,1126.1755308166964,1126.1755308166964,1126.1755308166964,1126.1755308166964]
[null,"MAR","Forecast MAR (real)",2031,1090.8560963737982,1088.5298171820239,1090.8560963737982,1087.6537275033177,1087.6537275033177,1087.6537275033177]
[null,"MAR","Forecast MAR (real)",2032,1101.5272545974599,1099.209273098694,1101.5272545974599,1098.3876772734593,1098.3876772734593,1098.3876772734593]
[null,"MAR","Forecast MAR (real)",2033,1121.4541320463045,1119.7675530754921,1121.4541320463045,1105.4438458168238,1105.4438458168238,1105.4438458168238]
[null,"MAR","Forecast MAR (real)",2034,1138.5803361605604,1136.9405555015178,1138.5803361605604,1135.5626724504484,1135.5626724504484,1135.5626724504484]
[null,"MAR","Forecast MAR (real)",2035,1160.9845453320761,1159.3316465264984,1160.9845453320761,1158.0260514986328,1158.0260514986328,1158.0260514986328]
[null,"SMAR","Forecast SMAR (real)",2021,{"$f":"E577*E82","v":934.49795347398344},934.49795347398344,934.49795347398344,934.49795347398344,934.49795347398344,934.49795347398344]
[null,"SMAR","Forecast SMAR (real)",2022,890.52360343082864,890.52360343082864,890.52360343082864,890.52360343082864,890.52360343082864,890.52360343082864]
[null,"SMAR","Forecast SMAR (real)",2023,844.56737544670989,844.56737544670989,844.56737544670989,844.56737544670989,844.56737544670989,844.56737544670989]
[null,"SMAR","Forecast SMAR (real)",2024,828.09895546736539,828.09895546736539,828.09895546736539,828.09895546736539,828.09895546736539,828.09895546736539]
[null,"SMAR","Forecast SMAR (real)",2025,821.4897305386753,821.4897305386753,821.4897305386753,821.4897305386753,821.4897305386753,821.4897305386753]
[null,"SMAR","Forecast SMAR (real)",2026,934.4423070135241,934.4423070135241,934.4423070135241,934.4423070135241,934.4423070135241,934.4423070135241]
[null,"SMAR","Forecast SMAR (real)",2027,1070.5610156792577,1065.016877620031,1070.5610156792577,1070.5610156792577,1070.5610156792577,1070.5610156792577]
[null,"SMAR","Forecast SMAR (real)",2028,1102.0481043757065,1096.3409034323849,1102.0481043757065,1102.0481043757065,1102.0481043757065,1102.0481043757065]
[null,"SMAR","Forecast SMAR (real)",2029,1134.4612839161684,1128.5862241215727,1134.4612839161684,1134.4612839161684,1134.4612839161684,1134.4612839161684]
[null,"SMAR","Forecast SMAR (real)",2030,1167.8277922666441,1161.7799365957367,1167.8277922666441,1167.8277922666441,1167.8277922666441,1167.8277922666441]
[null,"SMAR","Forecast SMAR (real)",2031,1121.1744331577172,1119.2323750708317,1121.1744331577172,1115.5082519205012,1115.5082519205012,1115.5082519205012]
[null,"SMAR","Forecast SMAR (real)",2032,1121.1744331577174,1119.2323750708317,1121.1744331577174,1115.5082519205012,1115.5082519205012,1115.5082519205012]
[null,"SMAR","Forecast SMAR (real)",2033,1121.1744331577172,1119.2323750708317,1121.1744331577172,1115.5082519205012,1115.5082519205012,1115.5082519205012]
[null,"SMAR","Forecast SMAR (real)",2034,1121.1744331577172,1119.2323750708315,1121.1744331577172,1115.5082519205009,1115.5082519205009,1115.5082519205009]
[null,"SMAR","Forecast SMAR (real)",2035,1121.1744331577172,1119.2323750708317,1121.1744331577172,1115.5082519205009,1115.5082519205009,1115.5082519205009]
[null,"SMAR","Revenue growth rate",2021,{"$f":"SMAR!I$21+SMAR!$I$57","v":0},0,0,0,0,0]
[null,"SMAR","Revenue growth rate",2022,{"$f":"SMAR!J$21+SMAR!$J$57","v":0},0,0,0,0,0]
[null,"SMAR","Revenue growth rate",2023,{"$f":"SMAR!K$21+SMAR!$K$57","v":0},0,0,0,0,0]
[null,"SMAR","Revenue growth rate",2024,{"$f":"SMAR!L$21+SMAR!$L$57","v":0},0,0,0,0,0]
[null,"SMAR","Revenue growth rate",2025,{"$f":"SMAR!M$21+SMAR!$M$57","v":0},0,0,0,0,0]
[null,"SMAR","Revenue growth rate",2026,{"$f":"SMAR!N$21+SMAR!$N$57","v":0.16252999999999954},0.16252999999999954,0.16252999999999954,0.16522999999999974,0.16522999999999974,0.16522999999999974]
[null,"SMAR","Revenue growth rate",2027,{"$f":"SMAR!O$21+SMAR!$O$57","v":0.16252999999999954},0.16252999999999954,0.16252999999999954,0.16522999999999974,0.16522999999999974,0.16522999999999974]
[null,"SMAR","Revenue growth rate",2028,{"$f":"SMAR!P$21+SMAR!$P$57","v":0.05},0.05,0.05,0.05,0.05,0.05]
[null,"SMAR","Revenue growth rate",2029,{"$f":"SMAR!Q$21+SMAR!$Q$57","v":0.05},0.05,0.05,0.05,0.05,0.05]
[null,"SMAR","Revenue growth rate",2030,{"$f":"SMAR!R$21+SMAR!$R$57","v":0.05},0.05,0.05,0.05,0.05,0.05]
[null,"SMAR","Revenue growth rate",2031,{"$f":"SMAR!S$21+SMAR!$S$57","v":0.02},0.02,0.02,0.02,0.02,0.02]
[null,"SMAR","Revenue growth rate",2032,{"$f":"SMAR!T$21+SMAR!$T$57","v":0.02},0.02,0.02,0.02,0.02,0.02]
[null,"SMAR","Revenue growth rate",2033,{"$f":"SMAR!U$21+SMAR!$U$57","v":0.02},0.02,0.02,0.02,0.02,0.02]
[null,"SMAR","Revenue growth rate",2034,{"$f":"SMAR!V$21+SMAR!$V$57","v":0.02},0.02,0.02,0.02,0.02,0.02]
[null,"SMAR","Revenue growth rate",2035,{"$f":"SMAR!W$21+SMAR!$W$57","v":0.02},0.02,0.02,0.02,0.02,0.02]
[null,"Wash-up","Ex-post economic gain or loss",2021,{"$f":"TRANSPOSE('Wash-up'!I17:W17)","v":33.027123635785529},33.027123635785529,33.027123635785529,33.027123635785529,33.027123635785529,33.027123635785529]
[null,"Wash-up","Ex-post economic gain or loss",2022,32.43465552217458,32.43465552217458,32.43465552217458,32.43465552217458,32.43465552217458,32.43465552217458]
[null,"Wash-up","Ex-post economic gain or loss",2023,5.1803604453917584,5.1803604453917584,5.1803604453917584,5.1803604453917584,5.1803604453917584,5.1803604453917584]
[null,"Wash-up","Ex-post economic gain or loss",2024,19.175025689361441,19.175025689361441,19.175025689361441,19.175025689361441,19.175025689361441,19.175025689361441]
[null,"Wash-up","Ex-post economic gain or loss",2025,35.927539798268391,35.927539798268391,35.927539798268391,35.927539798268391,35.927539798268391,35.927539798268391]
[null,"Wash-up","Ex-post economic gain or loss",2026,73.60439711064322,73.60439711064322,73.60439711064322,73.60439711064322,73.60439711064322,73.60439711064322]
[null,"Wash-up","Ex-post economic gain or loss",2027,-8.4924614703858374,-16.698712512197325,-8.4924614703858374,-8.4924614703858374,-8.4924614703858374,-8.4924614703858374]
[null,"Wash-up","Ex-post economic gain or loss",2028,-25.671183439372285,-22.619600176132995,-25.671183439372285,-25.671183439372285,-25.671183439372285,-25.671183439372285]
[null,"Wash-up","Ex-post economic gain or loss",2029,-18.991026560771616,-15.92317420528267,-18.991026560771616,-18.991026560771616,-18.991026560771616,-18.991026560771616]
[null,"Wash-up","Ex-post economic gain or loss",2030,-34.93709008928672,-31.763801955865365,-34.93709008928672,-34.93709008928672,-34.93709008928672,-34.93709008928672]
[null,"Wash-up","Ex-post economic gain or loss",2031,-25.939027443851376,-26.2677500203976,-25.939027443851376,-23.831098600236302,-23.831098600236302,-23.831098600236302]
[null,"Wash-up","Ex-post economic gain or loss",2032,-17.145441771787862,-17.47349767809915,-17.145441771787862,-14.940558249120903,-14.940558249120903,-14.940558249120903]
[null,"Wash-up","Ex-post economic gain or loss",2033,0.24896563204023536,0.47637275520613692,0.24896563204023536,-8.9585312239500912,-8.9585312239500912,-8.9585312239500912]
[null,"Wash-up","Ex-post economic gain or loss",2034,15.803212867627231,16.077657378578632,15.803212867627231,18.207861811013501,18.207861811013501,18.207861811013501]
[null,"Wash-up","Ex-post economic gain or loss",2035,36.86739093112238,37.135175865227858,36.86739093112238,39.374928955556271,39.374928955556271,39.374928955556271]
[null,"ROI","IRR excl. incentives",2021,{"$f":"TRANSPOSE(ROI!I13:W13)","v":4.5687732100486766E-2},4.5687732100486766E-2,4.5687732100486766E-2,4.5687732100486766E-2,4.5687732100486766E-2,4.5687732100486766E-2]
[null,"ROI","IRR excl. incentives",2022,4.5688584446907057E-2,4.5688584446907057E-2,4.5688584446907057E-2,4.5688584446907057E-2,4.5688584446907057E-2,4.5688584446907057E-2]
[null,"ROI","IRR excl. incentives",2023,4.569208323955537E-2,4.569208323955537E-2,4.569208323955537E-2,4.569208323955537E-2,4.569208323955537E-2,4.569208323955537E-2]
[null,"ROI","IRR excl. incentives",2024,4.569685757160187E-2,4.569685757160187E-2,4.569685757160187E-2,4.569685757160187E-2,4.569685757160187E-2,4.569685757160187E-2]
[null,"ROI","IRR excl. incentives",2025,4.5694658160209664E-2,4.5694658160209664E-2,4.5694658160209664E-2,4.5694658160209664E-2,4.5694658160209664E-2,4.5694658160209664E-2]
[null,"ROI","IRR excl. incentives",2026,7.096300423145295E-2,7.096300423145295E-2,7.096300423145295E-2,7.096300423145295E-2,7.096300423145295E-2,7.096300423145295E-2]
[null,"ROI","IRR excl. incentives",2027,7.0992228388786327E-2,7.099554240703583E-2,7.0992228388786327E-2,7.0992228388786327E-2,7.0992228388786327E-2,7.0992228388786327E-2]
[null,"ROI","IRR excl. incentives",2028,7.0999339222908034E-2,7.0998349785804757E-2,7.0999339222908034E-2,7.0999339222908034E-2,7.0999339222908034E-2,7.0999339222908034E-2]
[null,"ROI","IRR excl. incentives",2029,7.0997485518455528E-2,7.0996537804603591E-2,7.0997485518455528E-2,7.0997485518455528E-2,7.0997485518455528E-2,7.0997485518455528E-2]
[null,"ROI","IRR excl. incentives",2030,7.0999100804328932E-2,7.0998182892799397E-2,7.0999100804328932E-2,7.0999100804328932E-2,7.0999100804328932E-2,7.0999100804328932E-2]
[null,"ROI","IRR excl. incentives",2031,7.1000674366950997E-2,7.100076377391816E-2,7.1000674366950997E-2,7.1000108122825631E-2,7.1000108122825631E-2,7.1000108122825631E-2]
[null,"ROI","IRR excl. incentives",2032,7.0997020602226277E-2,7.0997098088264488E-2,7.0997020602226277E-2,7.0996448397636427E-2,7.0996448397636427E-2,7.0996448397636427E-2]
[null,"ROI","IRR excl. incentives",2033,7.0992937684059176E-2,7.0992860198020952E-2,7.0992937684059176E-2,7.0995214581489594E-2,7.0995214581489594E-2,7.0995214581489594E-2]
[null,"ROI","IRR excl. incentives",2034,7.0989236235618605E-2,7.0989140868186973E-2,7.0989236235618605E-2,7.0988669991493239E-2,7.0988669991493239E-2,7.0988669991493239E-2]
[null,"ROI","IRR excl. incentives",2035,7.0983800292015092E-2,7.0983698964118977E-2,7.0983800292015092E-2,7.0983240008354195E-2,7.0983240008354195E-2,7.0983240008354195E-2]
[null,"ROI","IRR incl. incentives",2021,{"$f":"TRANSPOSE(ROI!I16:W16)","v":4.9007371068000793E-2},4.9007371068000793E-2,4.9007371068000793E-2,4.9007371068000793E-2,4.9007371068000793E-2,4.9007371068000793E-2]
[null,"ROI","IRR incl. incentives",2022,5.3061494231224068E-2,5.3061494231224068E-2,5.3061494231224068E-2,5.3061494231224068E-2,5.3061494231224068E-2,5.3061494231224068E-2]
[null,"ROI","IRR incl. incentives",2023,4.3478325009346022E-2,4.3478325009346022E-2,4.3478325009346022E-2,4.3478325009346022E-2,4.3478325009346022E-2,4.3478325009346022E-2]
[null,"ROI","IRR incl. incentives",2024,4.1604593396186829E-2,4.1604593396186829E-2,4.1604593396186829E-2,4.1604593396186829E-2,4.1604593396186829E-2,4.1604593396186829E-2]
[null,"ROI","IRR incl. incentives",2025,3.3457103371620195E-2,3.3457103371620195E-2,3.3457103371620195E-2,3.3457103371620195E-2,3.3457103371620195E-2,3.3457103371620195E-2]
[null,"ROI","IRR incl. incentives",2026,7.1409925818443312E-2,7.1409925818443312E-2,7.1409925818443312E-2,7.1409925818443312E-2,7.1409925818443312E-2,7.1409925818443312E-2]
[null,"ROI","IRR incl. incentives",2027,7.1758845448493952E-2,7.1764752268791185E-2,7.1758845448493952E-2,7.6147428154945365E-2,7.6147428154945365E-2,7.6147428154945365E-2]
[null,"ROI","IRR incl. incentives",2028,7.1223363280296326E-2,7.1223339438438421E-2,7.1223363280296326E-2,7.1223363280296326E-2,7.1223363280296326E-2,7.1223363280296326E-2]
[null,"ROI","IRR incl. incentives",2029,7.4117061495780942E-2,7.4128541350364688E-2,7.4117061495780942E-2,7.4117061495780942E-2,7.4117061495780942E-2,7.4117061495780942E-2]
[null,"ROI","IRR incl. incentives",2030,7.3788198828697235E-2,7.3797383904457114E-2,7.3788198828697235E-2,7.3788198828697235E-2,7.3788198828697235E-2,7.3788198828697235E-2]
[null,"ROI","IRR incl. incentives",2031,7.1000674366950997E-2,7.100076377391816E-2,7.1000674366950997E-2,7.1000108122825631E-2,7.1000108122825631E-2,7.1000108122825631E-2]
[null,"ROI","IRR incl. incentives",2032,7.0997020602226277E-2,7.0997098088264488E-2,7.0997020602226277E-2,7.0996448397636427E-2,7.0996448397636427E-2,7.0996448397636427E-2]
[null,"ROI","IRR incl. incentives",2033,7.0992937684059176E-2,7.0992860198020952E-2,7.0992937684059176E-2,6.9520249962806716E-2,6.9520249962806716E-2,6.9520249962806716E-2]
[null,"ROI","IRR incl. incentives",2034,7.0989236235618605E-2,7.0989140868186973E-2,7.0989236235618605E-2,7.0988669991493239E-2,7.0988669991493239E-2,7.0988669991493239E-2]
[null,"ROI","IRR incl. incentives",2035,7.0983800292015092E-2,7.0983698964118977E-2,7.0983800292015092E-2,7.0983240008354195E-2,7.0983240008354195E-2,7.0983240008354195E-2]
[]
["End of sheet"]

{"sheet":"Inputs master","index":17,"n_rows":795,"n_cols":23,"rows_kept":795,"cut":false,"hidden":false,"merged":[]}
["Transpower revenue model - Inputs master"]
[{"$f":"Cover!A2","v":"Incremental update determined in 2025"}]
[null,null,null,null,null,null,null,"Global",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,"Parameter","IM ref","IPP ref","Units","n/a","RCP3","RCP3","RCP3","RCP3","RCP3","RCP4","RCP4","RCP4","RCP4","RCP4","RCP5","RCP5","RCP5","RCP5","RCP5"]
[null,null,null,null,null,null,null,null,{"$f":"IF(I3<$H$12,\"Actual\",\"Forecast\")","v":"Actual"},"Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,"Global parameters"]
[]
[null,null,"Model parameters"]
[null,null,"Note:"]
[]
[null,null,null,"Model version",null,null,"text"]
[null,null,null,"Current year",null,null,"year",2025]
[null,null,null,"Reopener to RCP4 forecast SMAR",null,null,"text","No"]
[null,null,null,"Starting year for reopener",null,null,"year",0]
[]
[null,null,"Cost of capital"]
[null,null,"Note:"]
[]
[null,null,null,"Nominal risk free rate",null,null,"%",null,1.12E-2,1.12E-2,1.12E-2,1.12E-2,1.12E-2,4.2599999999999999E-2,4.2599999999999999E-2,4.2599999999999999E-2,4.2599999999999999E-2,4.2599999999999999E-2,4.2599999999999999E-2,4.2599999999999999E-2,4.2599999999999999E-2,4.2599999999999999E-2,4.2599999999999999E-2]
[null,null,null,"Average debt premium",null,null,"%",null,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.2800000000000001E-2,1.2800000000000001E-2,1.2800000000000001E-2,1.2800000000000001E-2,1.2800000000000001E-2,1.2800000000000001E-2,1.2800000000000001E-2,1.2800000000000001E-2,1.2800000000000001E-2,1.2800000000000001E-2]
[null,null,null,"Debt issuance costs",null,null,"%",null,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3]
[null,null,null,"Asset beta",null,null,"scalar",null,0.35,0.35,0.35,0.35,0.35,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36]
[null,null,null,"Tax adjusted market risk premium",null,null,"%",null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,"Average corporate tax rate",null,null,"%",null,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003]
[null,null,null,"Average investor tax rate",null,null,"%",null,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003]
[null,null,null,"Leverage",null,null,"%",null,0.42,0.42,0.42,0.42,0.42,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41]
[null,null,null,"Standard error of mid-point WACC",null,null,"scalar",null,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.01E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2,1.0800000000000001E-2]
[null,null,null,"z-Score",null,null,"scalar",null,0.44,0.44,0.44,0.44,0.44,0.38500000000000001,0.38500000000000001,0.38500000000000001,0.38500000000000001,0.38500000000000001,0.38500000000000001,0.38500000000000001,0.38500000000000001,0.38500000000000001,0.38500000000000001]
[]
[null,null,"Inflation indices"]
[null,null,"Note: Changes in CPI (disclosure year end) is used to calculate the revaluation amount. Changes in CPI (disclosure year average) is used for the purposes of rebasing allowance and incentive outcomes for any disparity between forecast and outturn CPI."]
[]
[null,null,null,"Changes in CPI (disclosure year end forecast)",null,null,null,null,null,null,null,null,null,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,null,null,"Changes in CPI (disclosure year end actual)",null,null,null,null,null,null,null,null,null,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,null,null,"Changes in CPI (disclosure year average)",null,null,"%",null,1.9368723098995622E-2,6.2866525920713068E-2,6.7755462370337582E-2,4.4026457213724779E-2,2.2749158582458628E-2,2.1991135920785165E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"RCP3 forecast CPI",null,null,"%",null,1.8999999999999906E-2,2.0999999999999908E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,null,null,"RCP3 forecast CPI index (to 2021)",null,null,"scalar",null,1.0526440669950701]
[null,null,null,"RCP3 actual CPI index (to 2021)",null,null,"scalar",null,1.05598216497399]
[null,null,null,"RCP4 forecast CPI",null,null,"%",null,null,null,6.7755462370337582E-2,4.4026457213724779E-2,2.2749158582458628E-2,2.1991135920785165E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,null,null,"RCP5 forecast CPI",null,null,"%",null,null,null,null,null,null,null,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,null,"Other financial parameters"]
[null,null,"Note:"]
[]
[null,null,null,"Corporate tax rate",null,null,"%",null,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003]
[null,null,null,"Revenue growth rate",null,null,"%",null,1.26E-2,1.26E-2,1.26E-2,1.26E-2,1.26E-2,null,null,0.05,0.05,0.05,0.02,0.02,0.02,0.02,0.02]
[]
[null,"Expenditure allowances"]
[]
[null,null,"Base capex allowance"]
[null,null,"Note: By identified programme."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,222.87765199999998,279.19702296584035,293.48264767975797,297.76294172687932,303.77697250285854,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"AC substations",null,null,"$m",null,0,0,0,0,0,128.65968822876818,104.18363882980574,90.189613122809519,117.17867230507466,116.13724287585542,79.353546147687325,155.6490995328561,150.84434488600198,133.76043675044963,93.289229934900376]
[null,null,null,"ACS buildings and grounds",null,null,"$m",null,0,0,0,0,0,21.379449027558106,19.037786215089412,17.469392188675119,16.766891573100896,16.207991829930709,12.758002547163288,11.878810692396625,13.732151597200717,11.903743600379551,15.458320622884994]
[null,null,null,"Transmission lines",null,null,"$m",null,0,0,0,0,0,137.66602448467845,156.16889542554634,154.094916440509,161.88030670136445,193.4826681507993,179.16755082726428,187.18066750428162,202.13246809086789,217.50775293574407,234.97056520370666]
[null,null,null,"HVDC and reactive assets",null,null,"$m",null,0,0,0,0,0,24.8087541133924,44.097905063641903,41.538294914026388,38.996136875648368,32.525670724805273,35.340072938179382,39.226065562257922,38.792826878853553,34.489539381357801,37.133146694332524]
[null,null,null,"Secondary assets",null,null,"$m",null,0,0,0,0,0,56.793361741992548,76.665924888401207,62.951303894710705,59.047427980705244,60.45494121245693,55.362207544705271,67.463886311344993,66.550419150664666,67.696033344618982,58.330325372825513]
[null,null,null,"Enhancement and development",null,null,"$m",null,0,0,0,0,0,17.879556938488726,23.52161155548416,30.234343780435776,30.116725569340812,24.890557116374382,28.590302514502188,29.538902410970913,30.345292983005315,29.878551332431474,29.528987644263502]
[null,null,null,"Resilience",null,null,"$m",null,0,0,0,0,0,33.476349611287979,34.147547763738004,24.870864364010224,25.252260908949097,25.656082504410193,45.927621096007293,46.97163779464924,48.025172603198094,49.1159132591172,50.181171847646731]
[null,null,null,"ICT",null,null,"$m",null,0,0,0,0,0,59.498647845452581,68.229765506700147,53.615917623542551,31.011139823134734,23.182312667123583,37.518262012996594,38.268626724910533,39.034000989506396,39.814680128495183,40.610973080519507]
[null,null,null,"Business support",null,null,"$m",null,0,0,0,0,0,8.1944229158676745,10.408621896095566,4.1066611209691484,4.9308758069253056,5.0294571596708506,6.8935877508775194,6.2353680973539234,6.4890271033399207,6.7542852519480592,7.0317024880205228]
[null,null,null,"RPE and timing adjustment",null,null,"$m",null,0,0,0,0,0,3.3749918394424916,1.791723096277535,2.626416172693014,-1.59647690308851,-0.15466567604941131,0,0,0,0,0]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,0,0,0,0,0,-1.5263532674047839,-29.440978482243764,-32.263478550574632,-32.523109071798928,-30.775118851970554,0,0,0,0,0]
[null,null,null,"Total base capex allowance",null,null,"$m",null,{"$f":"SUM(I53:I64)","v":222.87765199999998},{"$f":"SUM(J53:J64)","v":279.19702296584035},293.48264767975797,297.76294172687932,303.77697250285854,490.2048934795244,508.81244175853635,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[]
[null,null,null,"Standard incentive rate base capex allowance",null,null,"$m",null,{"$f":"I65-I68","v":222.87765199999998},{"$f":"J65-J68","v":279.19702296584035},293.48264767975797,297.76294172687932,303.77697250285854,490.2048934795244,508.81244175853635,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[null,null,null,"Low incentive rate base capex allowance",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure allowance"]
[null,null,"Note:"]
[]
[null,null,null,"Unassigned",null,null,"$m",null,276.49264851356355,280.29161125342557,289.93968830413638,299.42713756672163,299.36977795601672,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Preventive maintenance",null,null,"$m",null,0,0,0,0,0,50.971853180045763,49.182278145244673,51.996192378885425,53.076629493710506,53.975894045082342,55.454262650837158,55.990327305046392,58.572300901631422,58.192746213813962,58.777779659066866]
[null,null,null,"Predictive maintenance",null,null,"$m",null,0,0,0,0,0,94.77418690625889,93.973713688984134,102.74510087768761,100.89438336024899,98.211087545469638,99.724032634111765,99.389418641537759,103.81158636219953,107.23977364891407,104.8886142398065]
[null,null,null,"Corrective maintenance",null,null,"$m",null,0,0,0,0,0,5.3154189314389919,5.3882717029591607,5.4794277607729649,5.550999302434974,5.639424562815627,5.7301336122410307,5.8142067774762216,5.9144013045358284,5.9948229778145432,6.0751095271339803]
[null,null,null,"Proactive maintenance",null,null,"$m",null,0,0,0,0,0,1.1928979349231419,1.2085527043173399,1.2286159202532507,1.2440339800959439,1.2628214778787927,1.2825223994420634,1.300744026646766,1.3225776788733146,1.3399958048658294,1.3573919819464337]
[null,null,null,"Resilience",null,null,"$m",null,0,0,0,0,0,1.4951379343186988,0.98244612949650467,2.5370447907303371,1.9928801364297986,1.7212387206217123,1.5668517015244505,1.5985727911448384,3.3036584989529905,2.7304940381282647,1.6975246871188223]
[null,null,null,"Asset management and operations ",null,null,"$m",null,0,0,0,0,0,101.03522855222759,105.04067905750598,107.86255928628785,109.23232940008073,108.47189314405853,107.11366947852078,110.08741771956296,113.1271962328499,116.23437235086023,119.41033783435113]
[null,null,null,"Business support",null,null,"$m",null,0,0,0,0,0,69.2835917278301,74.100225970590657,75.178666425066524,74.708062837864787,74.175433635244275,74.991925847469872,76.914662470207148,78.876704389034984,80.880173501267436,82.925873431501557]
[null,null,null,"ICT",null,null,"$m",null,0,0,0,0,0,63.269195017843643,66.30567686393249,69.577080275532879,73.79172336422765,65.130936118054876,66.801591637227773,68.977497881495495,72.469501548686964,73.206502824136933,75.508967897923469]
[null,null,null,"Insurance",null,null,"$m",null,0,0,0,0,0,36.334151951903578,38.54126172656693,41.012493598352762,43.655700156581524,46.454333179307319,49.454195046008508,51.975306668137598,54.917944801462212,58.513615057173176,61.870084880903718]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,0,0,0,0,0,-2.5668411926314882,-15.427829386610862,-16.823010120116059,-19.129942785741466,-17.414608962490075,0,0,0,0,0]
[null,null,null,"Total operating expenditure allowance",null,null,"$m",null,{"$f":"SUM(I73:I83)","v":276.49264851356355},{"$f":"SUM(J73:J83)","v":280.29161125342557},289.93968830413638,299.42713756672163,299.36977795601672,421.10482094415886,419.29527660298697,440.79417119345356,445.01679924593344,437.62845346604297,462.11918500738341,472.04815428125511,492.31587171822707,504.33249641697444,512.51168413975245]
[]
[null,"Actual expenditure"]
[]
[null,null,"Base capex actuals"]
[null,null,"Note:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-O102/O103","v":5.786214342654649E-2}]
[null,null,null,"Unassigned",null,null,"$m",null,-0.23553142000002936,-1.0930415999999923,0.39031792720351177,382.67769640000006,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"AC substations",null,null,"$m",null,76.243200999999999,50.723066000000003,54.488771999999997,0,119.0900730000001,128.65968822876818,104.18363882980574,90.189613122809519,117.17867230507466,116.13724287585542,79.353546147687325,155.6490995328561,150.84434488600198,133.76043675044963,93.289229934900376]
[null,null,null,"ACS buildings and grounds",null,null,"$m",null,7.2771228800000003,7.8506157199999995,10.411928279999998,0,39.042399720000013,21.379449027558106,19.037786215089412,17.469392188675119,16.766891573100896,16.207991829930709,12.758002547163288,11.878810692396625,13.732151597200717,11.903743600379551,15.458320622884994]
[null,null,null,"Transmission lines",null,null,"$m",null,81.376597000000018,77.227604999999983,91.817862000000005,0,129.77028600000011,137.66602448467845,156.16889542554634,154.094916440509,161.88030670136445,193.4826681507993,179.16755082726428,187.18066750428162,202.13246809086789,217.50775293574407,234.97056520370666]
[null,null,null,"HVDC and reactive assets",null,null,"$m",null,9.1709680000000002,4.414523,18.449503000000004,0,32.877140000000026,24.8087541133924,44.097905063641903,41.538294914026388,38.996136875648368,32.525670724805273,35.340072938179382,39.226065562257922,38.792826878853553,34.489539381357801,37.133146694332524]
[null,null,null,"Secondary assets",null,null,"$m",null,47.294819000000004,37.902284999999999,44.518416572803005,0,43.539320000000075,56.793361741992548,76.665924888401207,62.951303894710705,59.047427980705244,60.45494121245693,55.362207544705271,67.463886311344993,66.550419150664666,67.696033344618982,58.330325372825513]
[null,null,null,"Enhancement and development",null,null,"$m",null,11.696671,13.480145000000002,28.597394999999995,0,24.344744000000016,17.879556938488726,23.52161155548416,30.234343780435776,30.116725569340812,24.890557116374382,28.590302514502188,29.538902410970913,30.345292983005315,29.878551332431474,29.528987644263502]
[null,null,null,"Resilience (base)",null,null,"$m",null,0,0,0,0,0.918624,33.476349611287979,34.147547763738004,24.870864364010224,25.252260908949097,25.656082504410193,45.927621096007293,46.97163779464924,48.025172603198094,49.1159132591172,50.181171847646731]
[null,null,null,"ICT",null,null,"$m",null,30.092630200000002,25.400474350000003,20.264504809993497,0,47.030423670000019,59.498647845452581,68.229765506700147,53.615917623542551,31.011139823134734,23.182312667123583,37.518262012996594,38.268626724910533,39.034000989506396,39.814680128495183,40.610973080519507]
[null,null,null,"Business support",null,null,"$m",null,2.8725687199999999,4.3351325199999993,3.6574767600000002,0,11.412687999999998,8.1944229158676745,10.408621896095566,4.1066611209691484,4.9308758069253056,5.0294571596708506,6.8935877508775194,6.2353680973539234,6.4890271033399207,6.7542852519480592,7.0317024880205228]
[null,null,null,"RPE and timing adjustment",null,null,"$m",null,0,0,0,0,0,3.3749918394424916,1.791723096277535,2.626416172693014,-1.59647690308851,-0.15466567604941131,0,0,0,0,0]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,0,0,0,0,0,-1.5263532674047839,-29.440978482243764,-32.263478550574632,-32.523109071798928,-30.775118851970554,0,0,0,0,0]
[null,null,null,"Total base capex actuals",null,null,"$m",null,{"$f":"SUM(I91:I102)","v":265.78904638},{"$f":"SUM(J91:J102)","v":220.24080498999999},272.59617635000006,382.67769640000006,448.02569839000034,490.2048934795244,508.81244175853635,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[]
[null,null,null,"Base capex subject to the standard incentive rate",null,null,"$m",null,{"$f":"I103-I106","v":265.78904638},{"$f":"J103-J106","v":220.24080498999999},272.59617635000006,382.67769640000006,448.02569839000034,490.2048934795244,508.81244175853635,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[null,null,null,"Base capex subject to the low incentive rate",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure"]
[null,null,"Note:"]
[]
[null,null,null,"Unassigned",null,null,"$m",null,2.6032999994640704E-4,-3.629669987503803E-5,-0.52890352999963852,344.71088198428669,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Preventive maintenance",null,null,"$m",null,40.431729194836059,38.78020625354128,44.32255961725626,0,50.233712896045795,50.971853180045763,49.182278145244673,51.996192378885425,53.076629493710506,53.975894045082342,55.454262650837158,55.990327305046392,58.572300901631422,58.192746213813962,58.777779659066866]
[null,null,null,"Predictive maintenance",null,null,"$m",null,66.155939935164071,63.667881896458731,83.568838335643733,0,84.023262441220197,94.77418690625889,93.973713688984134,102.74510087768761,100.89438336024899,98.211087545469638,99.724032634111765,99.389418641537759,103.81158636219953,107.23977364891407,104.8886142398065]
[null,null,null,"Corrective maintenance",null,null,"$m",null,3.7784389899999997,4.75604155,4.8700335900000002,0,5.2264386039857662,5.3154189314389919,5.3882717029591607,5.4794277607729649,5.550999302434974,5.639424562815627,5.7301336122410307,5.8142067774762216,5.9144013045358284,5.9948229778145432,6.0751095271339803]
[null,null,null,"Proactive maintenance",null,null,"$m",null,0.58339964,0.61271292999999993,0.77018418999999994,0,1.1734914743290819,1.1928979349231419,1.2085527043173399,1.2286159202532507,1.2440339800959439,1.2628214778787927,1.2825223994420634,1.300744026646766,1.3225776788733146,1.3399958048658294,1.3573919819464337]
[null,null,null,"Resilience",null,null,"$m",null,0,0,0,0,0,1.4951379343186988,0.98244612949650467,2.5370447907303371,1.9928801364297986,1.7212387206217123,1.5668517015244505,1.5985727911448384,3.3036584989529905,2.7304940381282647,1.6975246871188223]
[null,null,null,"Asset management and operations ",null,null,"$m",null,66.798333692400007,65.398707953409982,72.474796224560009,0,96.007749047027616,101.03522855222759,105.04067905750598,107.86255928628785,109.23232940008073,108.47189314405853,107.11366947852078,110.08741771956296,113.1271962328499,116.23437235086023,119.41033783435113]
[null,null,null,"Business support",null,null,"$m",null,42.116951351502998,45.441541103650984,55.582784505500001,0,66.40597316599802,69.2835917278301,74.100225970590657,75.178666425066524,74.708062837864787,74.175433635244275,74.991925847469872,76.914662470207148,78.876704389034984,80.880173501267436,82.925873431501557]
[null,null,null,"ICT",null,null,"$m",null,30.780842083064012,38.16811609291198,40.962389472886002,0,49.971021282585085,63.269195017843643,66.30567686393249,69.577080275532879,73.79172336422765,65.130936118054876,66.801591637227773,68.977497881495495,72.469501548686964,73.206502824136933,75.508967897923469]
[null,null,null,"Insurance",null,null,"$m",null,18.713017069999999,22.154277899999993,26.547466959999994,0,34.189711220204288,36.334151951903578,38.54126172656693,41.012493598352762,43.655700156581524,46.454333179307319,49.454195046008508,51.975306668137598,54.917944801462212,58.513615057173176,61.870084880903718]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,0,0,0,0,0,-2.5668411926314882,-15.427829386610862,-16.823010120116059,-19.129942785741466,-17.414608962490075,0,0,0,0,0]
[null,null,null,"Total operating expenditure",null,null,"$m",null,{"$f":"SUM(I111:I121)","v":269.3589122869671},278.97944938327311,328.57014936584636,344.71088198428669,387.23136013139583,421.10482094415886,419.29527660298697,440.79417119345356,445.01679924593344,437.62845346604297,462.11918500738341,472.04815428125511,492.31587171822707,504.33249641697444,{"$f":"SUM(W111:W121)","v":512.51168413975245}]
[]
[null,"Capex commissioning"]
[]
[null,null,"Base and major capex commissioning by month"]
[null,null,"Note: Includes commissioning relating to major capex projects."]
[]
[null,null,null,"Commissioned assets in July",null,null,"$m",null,7.8986117909914846,21.621256778166664,15.920719388000004,6.8150038460999989]
[null,null,null,"Commissioned assets in August",null,null,"$m",null,25.565199351791495,10.235456484166667,17.407398415000003,8.9682235328999997]
[null,null,null,"Commissioned assets in September",null,null,"$m",null,18.358342178391499,17.634543124166669,17.014408861200003,39.298588010199992]
[null,null,null,"Commissioned assets in October",null,null,"$m",null,13.633905758391483,11.327681254166663,16.078319209,10.974513932599999]
[null,null,null,"Commissioned assets in November",null,null,"$m",null,27.660763942791487,19.79425665416667,24.5388230826,12.694836149]
[null,null,null,"Commissioned assets in December",null,null,"$m",null,24.475198229391491,30.260082034166668,43.644122564000014,35.704951574800006,{"$f":"SUM(M$414:M$430)/2","v":216.8429894257668},273.70011955761845,294.71671973662791,275.81122394206017,270.94887082533728,378.88078786944351,233.20303838062154,284.90665848615896,281.04109653829147,293.75429122970883,345.34283875945363]
[null,null,null,"Commissioned assets in January",null,null,"$m",null,6.6986584947914869,11.34495001416667,4.8899567517999998,15.2509701594,216.8429894257668,273.70011955761845,294.71671973662791,275.81122394206017,270.94887082533728,378.88078786944351,233.20303838062154,284.90665848615896,281.04109653829147,293.75429122970883,345.34283875945363]
[null,null,null,"Commissioned assets in February",null,null,"$m",null,19.087942735391493,10.952208514166669,13.400785668600003,14.360563587199994]
[null,null,null,"Commissioned assets in March",null,null,"$m",null,20.523944583391494,9.8771295441666602,22.381098917199985,38.723010011799985]
[null,null,null,"Commissioned assets in April",null,null,"$m",null,26.203545259191511,48.199999164166677,16.514524318800003,23.889323342499988]
[null,null,null,"Commissioned assets in May",null,null,"$m",null,20.401113906391497,36.323250289566658,24.423069933200011,57.955282501100037]
[null,null,null,"Commissioned assets in June",null,null,"$m",null,84.790991293991553,47.760638703766666,115.7086638565,67.25453215280001]
[null,null,null,"Total capex commissioning",null,null,"$m",null,{"$f":"SUM(I129:I140)","v":295.29821752489795},{"$f":"SUM(J129:J140)","v":275.33145255900001},331.92189096590005,331.88979880039994,433.6859788515336,547.4002391152369,589.43343947325582,551.62244788412033,541.89774165067456,757.76157573888702,466.40607676124307,569.81331697231792,562.08219307658294,587.50858245941765,690.68567751890726]
[]
[null,"Capex incentive parameters"]
[]
[null,null,"Base capex"]
[null,null,"Note:"]
[]
[null,null,null,"Base capex no longer subject to standard incentive rate base capex allowance",null,null,"$m",null,-2.9652800993407453,-3.13130967425711,-3.1929080092711568,23.54681206942816,3.1929080092711568,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base capex FX adjustment (standard)",null,null,"$m",null,-0.98057760983083853,-1.0324324733744099,-0.5071124473957962,-5.9351875929255726E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base capex subject to the allowance adjustment mechanism (standard)",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base capex low incentive rate",null,null,"%",null,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[null,null,null,"Base capex no longer subject to low incentive rate base capex allowance",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base capex FX adjustment (low)",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Major capex"]
[null,null,"Note: For MCPs notified from 1 April 2025, any major capex incentive adjustment is only to be calculated only should total capex fall outside of the P30-P70 deadband."]
[]
[null,null,null,"MCP1 major capex incentive rate",null,null,"%",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP1 amount of capital expenditure",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP1 major capex allowance less exempt major capex",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP1 amount correcting for CPI",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP1 amount correcting for FX",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP1 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP2 major capex incentive rate",null,null,"%",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP2 amount of capital expenditure",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP2 major capex allowance less exempt major capex",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP2 amount correcting for CPI",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP2 amount correcting for FX",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP2 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP3 major capex incentive rate",null,null,"%",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP3 amount of capital expenditure",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP3 major capex allowance less exempt major capex",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP3 amount correcting for CPI",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP3 amount correcting for FX",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP3 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP4 major capex incentive rate",null,null,"%",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP4 amount of capital expenditure",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP4 major capex allowance less exempt major capex",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP4 amount correcting for CPI",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP4 amount correcting for FX",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP4 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP5 major capex incentive rate",null,null,"%",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP5 amount of capital expenditure",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP5 major capex allowance less exempt major capex",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP5 amount correcting for CPI",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP5 amount correcting for FX",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"MCP5 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Major capex sunk costs adjustment",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Opex incentive parameters"]
[]
[null,null,null,"Capitalised operating lease costs",null,null,"$m",null,9.8568077447999993,11.510584813199998,10.855604420000001,11.230053,11.828282036633119,11.316470104213245,12.872141522614406,19.309089377240532,11.947270639878893,11.099703442648385,11.310340517745342,11.346629726263322,11.541027609963063,11.736279551288836,11.751980320924805]
[null,null,null,"Operating expenditure allowance for IRIS (forecast CPI)",null,null,"$m",null,286.26229826532375,290.17940156993308,299.94218265595492,309.53219044866466,309.68168983513601,432.4212910483721,432.16741812560139,460.10326057069409,456.96406988581231,448.72815690869135,473.42952552512872,483.39478400751841,503.85689932819014,516.06877596826325,524.26366446067721]
[null,null,null,"Amounts carried forward into RCP3",null,null,"$m",null,20.944984309954862,3.6454556858966782,-4.6602020816819447,0.22771059638819224,0]
[]
[null,null,null,"RCP3 base year adjustment term",null,null,"$m",null,null,7.7386081641629527]
[null,null,null,"RCP3 baseline adjustment term",null,null,"$m",null,null,-1.0519447997875551]
[null,null,null,"Non-recurrent amount",null,null,"$m",null,null,null,-14.7]
[]
[null,"Service measure incentive parameters"]
[]
[null,null,"GP1"]
[null,null,"Note:"]
[]
[null,null,null,"N-1 security high economic consequence | Cap",null,null,"#",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"N-1 security material economic consequence | Cap",null,null,"#",null,7,7,7,7,7,4,4,4,4,4,4,4,4,4,4]
[null,null,null,"N security high economic consequence | Cap",null,null,"#",null,4,4,4,4,4,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"N security material economic consequence | Cap",null,null,"#",null,9,9,9,9,9,4,4,4,4,4,4,4,4,4,4]
[null,null,null,"N-1 security generator | Cap",null,null,"#",null,5,5,5,5,5,4,4,4,4,4,4,4,4,4,4]
[null,null,null,"N security generator | Cap",null,null,"#",null,6,6,6,6,6,4,4,4,4,4,4,4,4,4,4]
[null,null,null,"N-1 security high economic consequence | Target",null,null,"#",null,7,7,7,7,7,4,4,4,4,4,4,4,4,4,4]
[null,null,null,"N-1 security material economic consequence | Target",null,null,"#",null,24,24,24,24,24,21,21,21,21,21,21,21,21,21,21]
[null,null,null,"N security high economic consequence | Target",null,null,"#",null,6,6,6,6,6,2,2,2,2,2,2,2,2,2,2]
[null,null,null,"N security material economic consequence | Target",null,null,"#",null,23,23,23,23,23,15,15,15,15,15,15,15,15,15,15]
[null,null,null,"N-1 security generator | Target",null,null,"#",null,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,null,null,"N security generator | Target",null,null,"#",null,12,12,12,12,12,7,7,7,7,7,7,7,7,7,7]
[null,null,null,"N-1 security high economic consequence | Collar",null,null,"#",null,14,14,14,14,14,8,8,8,8,8,8,8,8,8,8]
[null,null,null,"N-1 security material economic consequence | Collar",null,null,"#",null,41,41,41,41,41,38,38,38,38,38,38,38,38,38,38]
[null,null,null,"N security high economic consequence | Collar",null,null,"#",null,8,8,8,8,8,4,4,4,4,4,4,4,4,4,4]
[null,null,null,"N security material economic consequence | Collar",null,null,"#",null,37,37,37,37,37,26,26,26,26,26,26,26,26,26,26]
[null,null,null,"N-1 security generator | Collar",null,null,"#",null,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14]
[null,null,null,"N security generator | Collar",null,null,"#",null,18,18,18,18,18,10,10,10,10,10,10,10,10,10,10]
[null,null,null,"N-1 security high economic consequence | Quality standard",null,null,"#",null,14,14,14,14,14,8,8,8,8,8,8,8,8,8,8]
[null,null,null,"N-1 security material economic consequence | Quality standard",null,null,"#",null,41,41,41,41,41,38,38,38,38,38,38,38,38,38,38]
[null,null,null,"N security high economic consequence | Quality standard",null,null,"#",null,8,8,8,8,8,4,4,4,4,4,4,4,4,4,4]
[null,null,null,"N security material economic consequence | Quality standard",null,null,"#",null,37,37,37,37,37,26,26,26,26,26,26,26,26,26,26]
[null,null,null,"N-1 security generator | Quality standard",null,null,"#",null,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14]
[null,null,null,"N security generator | Quality standard",null,null,"#",null,18,18,18,18,18,10,10,10,10,10,10,10,10,10,10]
[null,null,null,"N-1 security high economic consequence | Incentive rate",null,null,"$",null,335714,335714,335714,335714,335714,789666,789666,789666,789666,789666,789666,789666,789666,789666,789666]
[null,null,null,"N-1 security material economic consequence | Incentive rate",null,null,"$",null,40294,40294,40294,40294,40294,170537,170537,170537,170537,170537,170537,170537,170537,170537,170537]
[null,null,null,"N security high economic consequence | Incentive rate",null,null,"$",null,250000,250000,250000,250000,250000,185592,185592,185592,185592,185592,185592,185592,185592,185592,185592]
[null,null,null,"N security material economic consequence | Incentive rate",null,null,"$",null,41786,41786,41786,41786,41786,57795,57795,57795,57795,57795,57795,57795,57795,57795,57795]
[null,null,null,"N-1 security generator | Incentive rate",null,null,"$",null,62500,62500,62500,62500,62500,50000,50000,50000,50000,50000,50000,50000,50000,50000,50000]
[null,null,null,"N security generator | Incentive rate",null,null,"$",null,41667,41667,41667,41667,41667,83333,83333,83333,83333,83333,83333,83333,83333,83333,83333]
[null,null,null,"N-1 security high economic consequence | Assessed Value",null,null,"#",null,1,0,5,5,7,4,4,4,4,4,4,4,4,4,4]
[null,null,null,"N-1 security material economic consequence | Assessed Value",null,null,"#",null,10,17,11,10,24,21,21,21,21,21,21,21,21,21,21]
[null,null,null,"N security high economic consequence | Assessed Value",null,null,"#",null,7,3,2,2,6,2,2,2,2,2,2,2,2,2,2]
[null,null,null,"N security material economic consequence | Assessed Value",null,null,"#",null,13,12,16,12,23,15,15,15,15,15,15,15,15,15,15]
[null,null,null,"N-1 security generator | Assessed Value",null,null,"#",null,11,7,9,3,9,9,9,9,9,9,9,9,9,9,9]
[null,null,null,"N security generator | Assessed Value",null,null,"#",null,2,13,16,6,12,7,7,7,7,7,7,7,7,7,7]
[]
[null,null,"GP2"]
[null,null,"Note:"]
[]
[null,null,null,"N-1 security high economic consequence | Cap",null,null,"#",null,30,30,30,30,30,23,23,23,23,23,23,23,23,23,23]
[null,null,null,"N-1 security material economic consequence | Cap",null,null,"#",null,36,36,36,36,36,27,27,27,27,27,27,27,27,27,27]
[null,null,null,"N security high economic consequence | Cap",null,null,"#",null,0,0,0,0,0,15,15,15,15,15,15,15,15,15,15]
[null,null,null,"N security material economic consequence | Cap",null,null,"#",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"N-1 security generator | Cap",null,null,"#",null,50,50,50,50,50,30,30,30,30,30,30,30,30,30,30]
[null,null,null,"N security generator | Cap",null,null,"#",null,11,11,11,11,11,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"N-1 security high economic consequence | Target",null,null,"#",null,92,92,92,92,92,73,73,73,73,73,73,73,73,73,73]
[null,null,null,"N-1 security material economic consequence | Target",null,null,"#",null,61,61,61,61,61,74,74,74,74,74,74,74,74,74,74]
[null,null,null,"N security high economic consequence | Target",null,null,"#",null,103,103,103,103,103,66,66,66,66,66,66,66,66,66,66]
[null,null,null,"N security material economic consequence | Target",null,null,"#",null,140,140,140,140,140,104,104,104,104,104,104,104,104,104,104]
[null,null,null,"N-1 security generator | Target",null,null,"#",null,174,174,174,174,174,225,225,225,225,225,225,225,225,225,225]
[null,null,null,"N security generator | Target",null,null,"#",null,93,93,93,93,93,123,123,123,123,123,123,123,123,123,123]
[null,null,null,"N-1 security high economic consequence | Collar",null,null,"#",null,154,154,154,154,154,123,123,123,123,123,123,123,123,123,123]
[null,null,null,"N-1 security material economic consequence | Collar",null,null,"#",null,86,86,86,86,86,121,121,121,121,121,121,121,121,121,121]
[null,null,null,"N security high economic consequence | Collar",null,null,"#",null,206,206,206,206,206,117,117,117,117,117,117,117,117,117,117]
[null,null,null,"N security material economic consequence | Collar",null,null,"#",null,280,280,280,280,280,208,208,208,208,208,208,208,208,208,208]
[null,null,null,"N-1 security generator | Collar",null,null,"#",null,298,298,298,298,298,420,420,420,420,420,420,420,420,420,420]
[null,null,null,"N security generator | Collar",null,null,"#",null,175,175,175,175,175,246,246,246,246,246,246,246,246,246,246]
[null,null,null,"N-1 security high economic consequence | Quality standard",null,null,"#",null,154,154,154,154,154,123,123,123,123,123,123,123,123,123,123]
[null,null,null,"N-1 security material economic consequence | Quality standard",null,null,"#",null,86,86,86,86,86,121,121,121,121,121,121,121,121,121,121]
[null,null,null,"N security high economic consequence | Quality standard",null,null,"#",null,206,206,206,206,206,117,117,117,117,117,117,117,117,117,117]
[null,null,null,"N security material economic consequence | Quality standard",null,null,"#",null,280,280,280,280,280,208,208,208,208,208,208,208,208,208,208]
[null,null,null,"N-1 security generator | Quality standard",null,null,"#",null,298,298,298,298,298,420,420,420,420,420,420,420,420,420,420]
[null,null,null,"N security generator | Quality standard",null,null,"#",null,175,175,175,175,175,246,246,246,246,246,246,246,246,246,246]
[null,null,null,"N-1 security high economic consequence | Incentive rate",null,null,"$",null,37903,37903,37903,37903,37903,63173,63173,63173,63173,63173,63173,63173,63173,63173,63173]
[null,null,null,"N-1 security material economic consequence | Incentive rate",null,null,"$",null,27400,27400,27400,27400,27400,61683,61683,61683,61683,61683,61683,61683,61683,61683,61683]
[null,null,null,"N security high economic consequence | Incentive rate",null,null,"$",null,4854,4854,4854,4854,4854,7278,7278,7278,7278,7278,7278,7278,7278,7278,7278]
[null,null,null,"N security material economic consequence | Incentive rate",null,null,"$",null,4179,4179,4179,4179,4179,6113,6113,6113,6113,6113,6113,6113,6113,6113,6113]
[null,null,null,"N-1 security generator | Incentive rate",null,null,"$",null,2016,2016,2016,2016,2016,1282,1282,1282,1282,1282,1282,1282,1282,1282,1282]
[null,null,null,"N security generator | Incentive rate",null,null,"$",null,3049,3049,3049,3049,3049,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033]
[null,null,null,"N-1 security high economic consequence | Assessed Value",null,null,"#",null,28,0,51.2,72,92,73,73,73,73,73,73,73,73,73,73]
[null,null,null,"N-1 security material economic consequence | Assessed Value",null,null,"#",null,89.2,77.599999999999994,60.363636363636367,47.3,61,74,74,74,74,74,74,74,74,74,74]
[null,null,null,"N security high economic consequence | Assessed Value",null,null,"#",null,87.1,62,36,20.5,103,66,66,66,66,66,66,66,66,66,66]
[null,null,null,"N security material economic consequence | Assessed Value",null,null,"#",null,85.5,114.3,68.125,102.75,140,104,104,104,104,104,104,104,104,104,104]
[null,null,null,"N-1 security generator | Assessed Value",null,null,"#",null,131,324.89999999999998,1140,142,174,225,225,225,225,225,225,225,225,225,225]
[null,null,null,"N security generator | Assessed Value",null,null,"#",null,43,72.8,71.5,263,93,123,123,123,123,123,123,123,123,123,123]
[]
[null,null,"AP1: HVDC availability (%)"]
[null,null,"Note:"]
[]
[null,null,null,"HVDC availability | Cap",null,null,"%",null,0.99750000000000005,0.99750000000000005,0.99750000000000005,0.99750000000000005,0.99750000000000005,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99]
[null,null,null,"HVDC availability | Target",null,null,"%",null,0.98750000000000004,0.98750000000000004,0.98750000000000004,0.98750000000000004,0.98750000000000004,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98]
[null,null,null,"HVDC availability | Collar",null,null,"%",null,0.97750000000000004,0.97750000000000004,0.97750000000000004,0.97750000000000004,0.97750000000000004,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97]
[null,null,null,"HVDC availability | Quality standard",null,null,"%",null,0.96750000000000003,0.96750000000000003,0.96750000000000003,0.96750000000000003,0.96750000000000003,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96,0.96]
[null,null,null,"HVDC availability | Incentive rate",null,null,"$",null,500000,500000,500000,500000,500000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000]
[null,null,null,"HVDC availability | Assessed value",null,null,"%",null,0.98670000000000002,0.9718,0.97889999999999999,0.96989999999999998,0.98750000000000004,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98]
[]
[null,null,"AP2: HVAC availability (%)"]
[null,null,"Note:"]
[]
[null,null,null,"HVAC availability | Cap",null,null,"%",null,0.99199999999999999,0.99199999999999999,0.99199999999999999,0.99199999999999999,0.99199999999999999,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.98619999999999997,0.98619999999999997]
[null,null,null,"HVAC availability | Target",null,null,"%",null,0.99,0.99,0.99,0.99,0.99,0.98250000000000004,0.98250000000000004,0.98250000000000004,0.98250000000000004,0.98250000000000004,0.98250000000000004,0.98250000000000004,0.98250000000000004,0.98250000000000004,0.98250000000000004]
[null,null,null,"HVAC availability | Collar",null,null,"%",null,0.98799999999999999,0.98799999999999999,0.98799999999999999,0.98799999999999999,0.98799999999999999,0.978738533121014,0.978738533121014,0.978738533121014,0.978738533121014,0.978738533121014,0.978738533121014,0.978738533121014,0.978738533121014,0.978738533121014,0.978738533121014]
[null,null,null,"HVDC availability | Quality standard",null,null,"%",null,0.98599999999999999,0.98599999999999999,0.98599999999999999,0.98599999999999999,0.98599999999999999,0.97450000000000003,0.97450000000000003,0.97450000000000003,0.97450000000000003,0.97450000000000003,0.97450000000000003,0.97450000000000003,0.97450000000000003,0.97450000000000003,0.97450000000000003]
[null,null,null,"HVAC availability | Incentive rate",null,null,"$",null,5000000,5000000,5000000,5000000,5000000,5320564,5320564,5320564,5320564,5320564,5320564,5320564,5320564,5320564,5320564]
[null,null,null,"HVAC availability | Assessed value",null,null,"%",null,0.97939999999999994,0.97609999999999997,0.9869,0.97909999999999997,0.99,0.98250000000000004,0.98250000000000004,0.98250000000000004,0.98250000000000004,0.98250000000000004,0.98250000000000004,0.98250000000000004,0.98250000000000004,0.98250000000000004,0.98250000000000004]
[]
[null,"Other regulatory parameters"]
[]
[null,null,"Cashflow timing assumption"]
[null,null,"Note: Reflected in days from year-end"]
[]
[null,null,null,"Days in year",null,null,"days",null,365,365,365,365,365,365,365,365,365,365,365,365,365,365,365]
[null,null,null,"Revenue",null,null,"days",null,163,163,163,163,163,163,163,163,163,163,163,163,163,163,163]
[null,null,null,"Mid-year",null,null,"days",null,182,182,182,182,182,182,182,182,182,182,182,182,182,182,182]
[null,null,null,"Commissioned assets in July",null,null,"days",null,349.5,349.5,349.5,349.5,349.5,349.5,349.5,349.5,349.5,349.5,349.5,349.5,349.5,349.5,349.5]
[null,null,null,"Commissioned assets in August",null,null,"days",null,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5,318.5]
[null,null,null,"Commissioned assets in September",null,null,"days",null,288,288,288,288,288,288,288,288,288,288,288,288,288,288,288]
[null,null,null,"Commissioned assets in October",null,null,"days",null,257.5,257.5,257.5,257.5,257.5,257.5,257.5,257.5,257.5,257.5,257.5,257.5,257.5,257.5,257.5]
[null,null,null,"Commissioned assets in November",null,null,"days",null,227,227,227,227,227,227,227,227,227,227,227,227,227,227,227]
[null,null,null,"Commissioned assets in December",null,null,"days",null,196.5,196.5,196.5,196.5,196.5,196.5,196.5,196.5,196.5,196.5,196.5,196.5,196.5,196.5,196.5]
[null,null,null,"Commissioned assets in January",null,null,"days",null,165.5,165.5,165.5,165.5,165.5,165.5,165.5,165.5,165.5,165.5,165.5,165.5,165.5,165.5,165.5]
[null,null,null,"Commissioned assets in February",null,null,"days",null,136,136,136,136,136,136,136,136,136,136,136,136,136,136,136]
[null,null,null,"Commissioned assets in March",null,null,"days",null,106.5,106.5,106.5,106.5,106.5,106.5,106.5,106.5,106.5,106.5,106.5,106.5,106.5,106.5,106.5]
[null,null,null,"Commissioned assets in April",null,null,"days",null,76,76,76,76,76,76,76,76,76,76,76,76,76,76,76]
[null,null,null,"Commissioned assets in May",null,null,"days",null,45.5,45.5,45.5,45.5,45.5,45.5,45.5,45.5,45.5,45.5,45.5,45.5,45.5,45.5,45.5]
[null,null,null,"Commissioned assets in June",null,null,"days",null,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[]
[null,null,"Other building block inputs"]
[null,null,"Note:"]
[]
[null,null,null,"Opening RAB (carried forward into 2020)",null,null,"$m",null,4863.1110816469754]
[null,null,null,"Adjustments to RAB",null,null,"$m",null,0,-4.7087271824000005,0,0]
[null,null,null,"Miscellaneous RAB adjustments (to opening balance)",null,null,"$m",null,0,-2.949383917666637E-3,5.5288262501562713E-7,0]
[null,null,null,"Actual revaluation amount",null,null,"$m"]
[]
[null,null,null,"Actual revenue received",null,null,"$m",null,787.95826113112298,791.85940120000009,824.96859761147573,825.3158680395976]
[null,null,null,"Voluntary revenue reduction",null,null,"$m",null,0,0,-14.077713664900505,0]
[null,null,null,"MAR as determined by IPP",null,null,"$m",null,810.55287524421374,795.62685485668646,790.89191515482162,830.1789153132346,835.5419388760962]
[null,null,null,"SMAR as determined by IPP",null,null,"$m",null,788.70813218364503,798.84427779550265,808.95208125345118,828.09895546736539,840.17793069256095]
[]
[null,null,null,"Actual term credit spread differential",null,null,"$m",null,4.103640050600589,3.1867651585539765,3.0247439666530678,2.5360516328984106]
[null,null,null,"Forecast TCSD factor = A/B*C",null,null,"scalar",null,0,0,0,0,5.0578386164873055E-4,5.8576947135010899E-4,5.8576947135010899E-4,5.8576947135010899E-4,5.8576947135010899E-4,5.8576947135010899E-4,5.8576947135010899E-4,5.8576947135010899E-4,5.8576947135010899E-4,5.8576947135010899E-4,5.8576947135010899E-4]
[null,null,null,"Pass-through costs",null,null,"$m",null,17.267025519999997,18.469512080000001,17.033042179999999,21.485083889999999,21.386001363439998,22.283521472515201,22.898319931415802,23.444232905358284,24.003702536039032,24.577079108510603,25.068620690680813,25.569993104494429,26.081392966584318,26.603020825916005,27.135081242434321]
[null,null,null,"Recoverable costs (non-IRIS)",null,null,"$m",null,6.8198356143482055,0.22575468000000001,8.8743859199999999,1.7653898700000004,1.9,1.9379999999999999,1.9767600000000001,2.0162952000000001,2.056621104,2.0977535260800004,2.1397085966016003,2.1825027685336322,2.2261528239043047,2.2706758803823908,2.3160893979900385]
[null,null,null,"RCP2 pass-through and recoverable costs wash-up",null,null,"$m",null,0.15405999480054255,1.6815297156179336,-2.1850299587470117]
[]
[null,null,null,"2021 opening EV account balance",null,null,"$m",null,72.634526522876286]
[null,null,null,"EV account balance recovery from previous RCP",null,null,"$m",null,17.969549354854479,17.969549354854479,17.969549354854479,17.969549354854479,17.969549354854479]
[null,null,null,"RCP4 HVDC transitional adjustment",null,null,"$m"]
[null,null,null,"RCP4 HVDC transitional adjustment offset",null,null,"$m"]
[]
[null,null,"Regulatory depreciation"]
[null,null,"Note:"]
[]
[null,null,null,"Existing asset depreciation",null,null,"$m",null,251.92327892690059,246.58153156488663,249.35836971106775,254.73254425826067,238.2398593814456,224.75086909670944,212.42730702067612,198.75223930817032,187.89509981500615,179.28680060138944,169.88557453283948,159.31914727563944,150.36247801930617,143.33742453410616,137.41814936473949]
[null,null,null,"Operating lease assets amortisation",null,null,"$m",null,0,0,0,0,11.429717912702527,10.807360856867705,12.12701967715364,12.446079635850596,10.780840037070741,10.517357214981851,10.256015794840749,10.291945783358083,10.295994203939454,10.284954773977331,10.287592434114551]
[null,null,null,"Pseudo asset depreciation",null,null,"$m",null,1.9953529999999999,1.9953529999999999,1.9953529999999999,1.9953529999999999,1.9953529999999999,1.9953529999999999,1.9953529999999999,1.9953529999999999,1.9953529999999999,1.9953529999999999,1.9953529999999999,1.9953529999999999,1.9953529999999999,1.9953529999999999,1.9953529999999999]
[null,null,null,"Write-offs",null,null,"$m",null,12.189900041999893,8.9916931499997368,7.919620652999992,2.9404001699999966,6.5572674301335798,6,6,6,6,6,6,6,6,6,6]
[]
[null,null,null,"Dismantling costs",null,null,"$m",null,9.1962752200000004,20.3555679344,15.828981940000002,2.6592715099999937,6.6739459999999999,6,6,6,6,6,6,6,6,6,6]
[null,null,null,"Lost assets",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Found assets",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash proceeds from asset disposals",null,null,"$m",null,2.2812928399999999,2.0776160200000002,2.7806007100000003,0.20371440999999998,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capitalised interest depreciation adjustment",null,null,"$m",null,0.44991696197278841,0.10039219028363686,0,0.3813906474506028,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax depreciation"]
[null,null,"Note:"]
[]
[null,null,null,"Existing asset tax depreciation",null,null,"$m",null,262.22545471891812,261.00971379374187,256.34642943146247,256.26961590524974,228.52950265875086,196.67424167523271,172.54234731795671,153.1958828345179,137.0428044609649,123.27948695619382,111.30146119547435,100.63886160824255,91.263291497746451,82.888583747784807,75.387447751772868]
[null,null,null,"Tower painting & attachment points",null,null,"$m",null,44.13612486000001,39.357008350000022,44.329176250000017,63.823966170000013,52.861185999999996,73.541175999999993,78.394439000000006,83.853054,85.902157000000003,86.229563999999996,88.062336000000002,91.973848000000004,94.242391999999995,96.010654000000002,98.417426000000006]
[null,null,null,"Capitalised lease costs",null,null,"$m",null,9.8568077447999993,9.8568077447999993,12.579336258393319,11.230053,11.828282036633119,11.316470104213245,12.872141522614406,19.309089377240532,11.947270639878893,11.099703442648385,11.310340517745342,11.346629726263322,11.541027609963063,11.736279551288836,11.751980320924805]
[null,null,null,"Tax write-offs",null,null,"$m",null,12.32663794999951,13.084526213000192,7.8814378170000081,23.020015799999946,13.231213430133581,12,12,12,12,12,12,12,12,12,12]
[]
[null,"Depreciation module parameters"]
[]
[null,null,"New commissioning assets useful lives"]
[null,null,"Note: Regulatory useful life for new commissioned assets for depreciation module."]
[]
[null,null,null,"Buildings",null,null,"years",50]
[null,null,null,"Communications",null,null,"years",12.5]
[null,null,null,"Easements",null,null,"years",0]
[null,null,null,"Furniture and fittings",null,null,"years",16.7]
[null,null,null,"HVDC cables",null,null,"years",30.3]
[null,null,null,"HVDC lines",null,null,"years",50]
[null,null,null,"HVDC stations",null,null,"years",30.3]
[null,null,null,"ICT",null,null,"years",5.6]
[null,null,null,"Intangible assets",null,null,"years",6.7]
[null,null,null,"Land",null,null,"years",0]
[null,null,null,"Other assets",null,null,"years",10]
[null,null,null,"Software",null,null,"years",5]
[null,null,null,"Substations",null,null,"years",40]
[null,null,null,"Tower painting",null,null,"years",15]
[null,null,null,"Transmission lines",null,null,"years",51.3]
[null,null,null,"Operating lease assets",null,null,"years",5]
[]
[null,null,"New commissioning assets tax depreciation rates"]
[null,null,"Note: Tax depreciation rate for new commissioned assets for depreciation module."]
[]
[null,null,null,"Buildings",null,null,"%",0]
[null,null,null,"Communications",null,null,"%",0.3]
[null,null,null,"Easements",null,null,"%",0]
[null,null,null,"Furniture and fittings",null,null,"%",0.17]
[null,null,null,"HVDC cables",null,null,"%",0.1]
[null,null,null,"HVDC lines",null,null,"%",0.1]
[null,null,null,"HVDC stations",null,null,"%",0.09]
[null,null,null,"ICT",null,null,"%",0.45]
[null,null,null,"Intangible assets",null,null,"%",0.5]
[null,null,null,"Land",null,null,"%",0]
[null,null,null,"Other assets",null,null,"%",0.33]
[null,null,null,"Software",null,null,"%",0.5]
[null,null,null,"Substations",null,null,"%",9.2999999999999999E-2]
[null,null,null,"Tower painting",null,null,"%",0]
[null,null,null,"Transmission lines",null,null,"%",0.09]
[null,null,null,"Operating lease assets",null,null,"%",0]
[]
[null,null,"New asset regulatory commissioning"]
[null,null,"Note: By system asset profile. Used for depreciation module."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,295.29821752489795,275.33145255900001,331.92189096590005,331.88979880039994,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buildings",null,null,"$m",null,null,null,null,null,16.745659399999997,12.1113114004,3.1558256996000003,5.5366067003999992,4.7205938804000001,8.2784308196000005,1.98733,3.4473340000000001,3.9658859999999998,2.7570000000000001,7.772354]
[null,null,null,"Communications",null,null,"$m",null,null,null,null,null,4.5794370000000013,8.8372460000000004,6.0708909999999996,4.7268479999999995,6.2380259999999996,10.280030999999999,6.5169649999999999,4.9625640000000004,9.2751090000000005,5.7648510000000002,7.7111999999999998]
[null,null,null,"Easements",null,null,"$m",null,null,null,null,null,1.0167617897774139,2.4715862102225872,0,0,0,6.5301349999999996,0,0,0,0,0]
[null,null,null,"Furniture and fittings",null,null,"$m",null,null,null,null,null,2.1865019999999999,1.6464019999999999,12.900523999999999,1.870854,1.9082619999999997,1.9464279999999967,1.9853559999999997,2.0250620000000001,1.6631810000000002,2.5092569999999998,2.1490119999999999]
[null,null,null,"HVDC cables",null,null,"$m",null,null,null,null,null,1.181702,1.4838610000000001,0,0,104.697581,4.0386469999999965,0,0,0,0,0]
[null,null,null,"HVDC lines",null,null,"$m",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"HVDC stations",null,null,"$m",null,null,null,null,null,25.818856398411295,30.332056914717249,25.763013000000001,34.264182085282755,12.886521,14.52566,24.883486999999999,26.04551,26.705264,26.200918999999999,26.612126]
[null,null,null,"ICT",null,null,"$m",null,null,null,null,null,37.857159234999997,61.077427667830662,59.378058292700004,46.492302359999996,23.579890532799997,14.292208220000001,45.246762894999989,19.337860420000002,15.674006960000002,24.822322020000005,20.804213000000001]
[null,null,null,"Intangible assets",null,null,"$m",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Land",null,null,"$m",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other assets",null,null,"$m",null,null,null,null,null,0,0,0,0,0,0,0.41836200000000001,0.41353099999999998,0.216947,0,0.25393199999999999]
[null,null,null,"Software",null,null,"$m",null,null,null,null,null,10.140270920000001,2.7427362399999966,5.5511944400000051,7.4691399999997576E-2,17.82774087,7.5485253183999985,22.995391000000001,31.103524000000004,31.665958999999997,32.293836000000006,33.072462000000002]
[null,null,null,"Substations",null,null,"$m",null,null,null,null,null,180.02694952482815,266.87324046104374,311.99946414276673,215.46378330167784,188.38975180361737,258.62146800872745,164.60166326978998,287.01014036000004,271.84993186000003,272.73680024999999,300.24184782999998]
[null,null,null,"Tower painting",null,null,"$m",null,null,null,null,null,49.238020000000006,3.283833,4.2135579999999999,4.5448029999999999,4.4720300000000002,4.2459439999999997,82.046981000000002,85.891964000000002,88.044128999999998,89.685665999999998,91.976912999999996]
[null,null,null,"Transmission lines",null,null,"$m",null,null,null,null,null,104.34554922191909,156.20037755000001,157.63057376,232.02427932000001,164.78423796999999,417.53379682000002,106.36698256,109.08093554999999,112.66749243000001,124.23978023000001,199.43317646]
[null,null,null,"Operating lease assets",null,null,"$m",null,null,null,null,null,0.54911136159761897,0.34016067102269337,2.7703371381890816,6.6240977167597697,12.393106593857253,9.9203015521595557,9.3567960364531029,0.49489164231789468,0.35428682658284671,6.4981509594175986,0.65844122890719925]
[null,null,null,"Total base capex commissioning",null,null,"$m",null,0,0,0,0,417.15109885153362,460.52916111523689,585.41122947325584,436.99857088412034,437.2001606506746,630.37971773888694,466.40607676124307,569.81331697231792,562.08219307658294,587.50858245941754,690.68567751890714]
[null,null,null,"Total major capex commissioning",null,null,"$m",null,0,0,0,0,16.534879999999998,86.871078000000011,4.0222100000000003,114.62387699999999,104.697581,127.38185799999999,0,0,0,0,0]
[]
[null,null,"New asset tax commissioning"]
[null,null,"Note: By system asset profile. Used for tax depreciation module."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Buildings",null,null,"$m",null,null,null,null,null,16.038468639999998,11.751085400399999,3.0242036996000006,5.3450577003999999,4.5237598804000001,7.5993578196000007,1.9428920000000001,3.3679929999999998,3.8771879999999999,2.6953550000000002,7.2248330000000003]
[null,null,null,"Communications",null,null,"$m",null,null,null,null,null,4.4700140000000008,8.5869009999999992,5.9213139999999997,4.300514999999999,6.0764189999999996,9.3134589999999999,6.3619050000000001,4.8333630000000003,9.0427809999999997,5.6207859999999998,7.5253139999999998]
[null,null,null,"Easements",null,null,"$m",null,null,null,null,null,1,2.0816850000000011,0,0,0,5.6654730000000004,0,0,0,0,0]
[null,null,null,"Furniture and fittings",null,null,"$m",null,null,null,null,null,2.1865019999999999,1.6464019999999999,12.365459999999999,1.870854,1.9082619999999997,1.9464279999999967,1.9853559999999997,2.0250620000000001,1.6631810000000002,2.5092569999999998,2.1490119999999999]
[null,null,null,"HVDC cables",null,null,"$m",null,null,null,null,null,1.166156,1.440464,0,0,98.508341000000001,2.8934869999999964,0,0,0,0,0]
[null,null,null,"HVDC lines",null,null,"$m",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"HVDC stations",null,null,"$m",null,null,null,null,null,25.353794000000001,28.809834000000002,24.812184999999999,32.667898000000001,12.251950000000001,13.941426,24.246441000000001,25.361143999999999,26.022103999999999,25.527318999999999,25.927574]
[null,null,null,"ICT",null,null,"$m",null,null,null,null,null,37.435626374999998,59.736611113099997,58.591248732700002,45.909730079999996,23.021842352799997,14.054351920000002,41.956045514999992,18.975191079999998,15.33237984,24.446145400000002,20.453291]
[null,null,null,"Intangible assets",null,null,"$m",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Land",null,null,"$m",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other assets",null,null,"$m",null,null,null,null,null,0,0,0,0,0,0,0.40900399999999998,0.40426200000000001,0.21209500000000001,0,0.248255]
[null,null,null,"Software",null,null,"$m",null,null,null,null,null,10.001393739999997,2.2996262399999967,5.2092874400000051,-0.26990160000000241,16.481438870000002,7.206544318399998,22.775798999999999,30.608675999999999,31.146932999999997,31.785005000000005,32.553452999999998]
[null,null,null,"Substations",null,null,"$m",null,null,null,null,null,176.98831780500001,254.20977844162027,298.67567148388429,203.83414036237474,179.43269550327307,245.89924821747269,157.51013126978998,277.61308436000002,263.06371481999997,263.56340925000001,283.71899882999998]
[null,null,null,"Tower painting",null,null,"$m",null,null,null,null,null,49.059967999999998,3.2092390000000002,4.1178400000000002,4.4413280000000004,4.3704450000000001,4.149489,80.212112000000005,83.966594999999998,86.075148999999996,87.679978000000006,89.919978]
[null,null,null,"Transmission lines",null,null,"$m",null,null,null,null,null,101.40393428,151.83737755000001,153.20923775999998,219.35694932000001,159.12898896999999,388.32267882000002,104.01212756,106.66336154999999,110.17956143000001,120.74263123,190.33871746]
[null,null,null,"Operating lease assets",null,null,"$m",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
["End of block"]
[]
[null,"Effect of incremental update determined in 2025"]
[null,"Note:"]
[]
[null,null,"Incremental base capex allowance"]
[null,null,"Note: All values must be in equivalent dollars to the original allowance as set in the IPP."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"AC substations",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"ACS buildings and grounds",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Transmission lines",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"HVDC and reactive assets",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Secondary assets",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Enhancement and development",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Resilience",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"ICT",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Business support",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"RPE and timing adjustment",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,null,null,null,null,null,null,{"$f":"-O64","v":29.440978482243764},0,0,0]
[null,null,null,"Total incremental base capex allowance",null,null,"$m",null,null,null,null,null,null,null,{"$f":"SUM(O463:O474)","v":29.440978482243764},{"$f":"SUM(P463:P474)","v":0},0,0]
[]
[null,null,null,"Standard incentive rate base capex allowance",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Low incentive rate base capex allowance",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[]
[null,null,"Incremental operating expenditure allowance"]
[null,null,"Note: All values must be in equivalent dollars to the original allowance as set in the IPP."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Preventive maintenance",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Predictive maintenance",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Corrective maintenance",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Proactive maintenance",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Resilience",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Asset management and operations ",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Business support",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"ICT",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Insurance",null,null,"$m",null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,null,null,null,null,null,null,{"$f":"15.450302","v":15.450302000000001},0,0,0]
[null,null,null,"Total incremental operating expenditure allowance",null,null,"$m",null,null,null,null,null,null,null,{"$f":"SUM(O483:O493)","v":15.450302000000001},{"$f":"SUM(P483:P493)","v":0},0,0]
[]
[null,null,"Incremental new asset regulatory commissioning"]
[null,null,"Note: By system asset profile. Used for depreciation module."]
[]
[null,null,null,"Unassigned",null,null,"$m"]
[null,null,null,"Buildings",null,null,"$m",null,null,null,null,null,null,0,0.15762695207564836,0,0,0]
[null,null,null,"Communications",null,null,"$m",null,null,null,null,null,null,0,0.30322842127649074,0,0,0]
[null,null,null,"Easements",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Furniture and fittings",null,null,"$m",null,null,null,null,null,null,0,0.64435443267874182,0,0,0]
[null,null,null,"HVDC cables",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"HVDC lines",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"HVDC stations",null,null,"$m",null,null,null,null,null,null,0,1.2868090959491298,0,0,0]
[null,null,null,"ICT",null,null,"$m",null,null,null,null,null,null,0,2.9658109286690966,0,0,0]
[null,null,null,"Intangible assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Land",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Other assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Software",null,null,"$m",null,null,null,null,null,null,0,0.27727065536838574,0,0,0]
[null,null,null,"Substations",null,null,"$m",null,null,null,null,null,null,0,{"$f":"15.6837264993099-P518","v":15.6837264993099},0,0,0]
[null,null,null,"Tower painting",null,null,"$m",null,null,null,null,null,null,0,0.21045848793808483,0,0,0]
[null,null,null,"Transmission lines",null,null,"$m",null,null,null,null,null,null,0,7.8733204114770352,0,0,0]
[null,null,null,"Operating lease assets",null,null,"$m",null,null,null,null,null,null,0,null,0,0,0]
[null,null,null,"Incremental base capex commissioning",null,null,"$m",null,null,null,null,null,null,0,{"$f":"SUM(O500:O515)","v":29.402605884742513},0,0,0]
[null,null,null,"Incremental major capex commissioning",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[]
[null,null,"Incremental new asset tax commissioning"]
[null,null,"Note: By system asset profile. Used for tax depreciation module."]
[]
[null,null,null,"Unassigned",null,null,"$m"]
[null,null,null,"Buildings",null,null,"$m",null,null,null,null,null,null,0,{"$f":"O500","v":0.15762695207564836},0,0,0]
[null,null,null,"Communications",null,null,"$m",null,null,null,null,null,null,0,{"$f":"O501","v":0.30322842127649074},0,0,0]
[null,null,null,"Easements",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Furniture and fittings",null,null,"$m",null,null,null,null,null,null,0,0.64435443267874182,0,0,0]
[null,null,null,"HVDC cables",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"HVDC lines",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"HVDC stations",null,null,"$m",null,null,null,null,null,null,0,1.2868090959491298,0,0,0]
[null,null,null,"ICT",null,null,"$m",null,null,null,null,null,null,0,2.9658109286690966,0,0,0]
[null,null,null,"Intangible assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Land",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Other assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Software",null,null,"$m",null,null,null,null,null,null,0,0.27727065536838574,0,0,0]
[null,null,null,"Substations",null,null,"$m",null,null,null,null,null,null,0,{"$f":"O512","v":15.6837264993099},0,0,0]
[null,null,null,"Tower painting",null,null,"$m",null,null,null,null,null,null,0,0.21045848793808483,0,0,0]
[null,null,null,"Transmission lines",null,null,"$m",null,null,null,null,null,null,0,7.8733204114770352,0,0,0]
[null,null,null,"Operating lease assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[]
["End of block"]
[]
[null,"Effect of incremental update determined in 2026"]
[null,"Note:"]
[]
[null,null,"Incremental base capex allowance"]
[null,null,"Note: All values must be in equivalent dollars to the original allowance as set in the IPP."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"AC substations",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"ACS buildings and grounds",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Transmission lines",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"HVDC and reactive assets",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Secondary assets",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Enhancement and development",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Resilience",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"ICT",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Business support",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"RPE and timing adjustment",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Total incremental base capex allowance",null,null,"$m",null,null,null,null,null,null,null,null,{"$f":"SUM(P548:P559)","v":0},{"$f":"SUM(Q548:Q559)","v":0},0]
[]
[null,null,null,"Standard incentive rate base capex allowance",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Low incentive rate base capex allowance",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[]
[null,null,"Incremental operating expenditure allowance"]
[null,null,"Note: All values must be in equivalent dollars to the original allowance as set in the IPP."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Preventive maintenance",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Predictive maintenance",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Corrective maintenance",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Proactive maintenance",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Resilience",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Asset management and operations ",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Business support",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"ICT",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Insurance",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,"Total incremental operating expenditure allowance",null,null,"$m",null,null,null,null,null,null,null,null,{"$f":"SUM(P568:P578)","v":0},{"$f":"SUM(Q568:Q578)","v":0},0]
[]
[null,null,"Incremental new asset regulatory commissioning"]
[null,null,"Note: By system asset profile. Used for depreciation module."]
[]
[null,null,null,"Unassigned",null,null,"$m"]
[null,null,null,"Buildings",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Communications",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Easements",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Furniture and fittings",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"HVDC cables",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"HVDC lines",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"HVDC stations",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"ICT",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Intangible assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Land",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Other assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Software",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Substations",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Tower painting",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Transmission lines",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Operating lease assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Incremental base capex commissioning",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Incremental major capex commissioning",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[]
[null,null,"Incremental new asset tax commissioning"]
[null,null,"Note: By system asset profile. Used for tax depreciation module."]
[]
[null,null,null,"Unassigned",null,null,"$m"]
[null,null,null,"Buildings",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Communications",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Easements",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Furniture and fittings",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"HVDC cables",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"HVDC lines",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"HVDC stations",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"ICT",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Intangible assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Land",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Other assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Software",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Substations",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Tower painting",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Transmission lines",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Operating lease assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[]
["End of block"]
[]
[null,"Effect of incremental update determined in 2027"]
[null,"Note:"]
[]
[null,null,"Incremental base capex allowance"]
[null,null,"Note: All values must be in equivalent dollars to the original allowance as set in the IPP."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"AC substations",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"ACS buildings and grounds",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Transmission lines",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"HVDC and reactive assets",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Secondary assets",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enhancement and development",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Resilience",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"ICT",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Business support",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"RPE and timing adjustment",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Total incremental base capex allowance",null,null,"$m",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q633:Q644)","v":0},{"$f":"SUM(R633:R644)","v":0}]
[]
[null,null,null,"Standard incentive rate base capex allowance",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Low incentive rate base capex allowance",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[]
[null,null,"Incremental operating expenditure allowance"]
[null,null,"Note: All values must be in equivalent dollars to the original allowance as set in the IPP."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Preventive maintenance",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Predictive maintenance",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Corrective maintenance",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Proactive maintenance",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Resilience",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Asset management and operations ",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Business support",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"ICT",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Insurance",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Total incremental operating expenditure allowance",null,null,"$m",null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q653:Q663)","v":0},{"$f":"SUM(R653:R663)","v":0}]
[]
[null,null,"Incremental new asset regulatory commissioning"]
[null,null,"Note: By system asset profile. Used for depreciation module."]
[]
[null,null,null,"Unassigned",null,null,"$m"]
[null,null,null,"Buildings",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Communications",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Easements",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Furniture and fittings",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"HVDC cables",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"HVDC lines",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"HVDC stations",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"ICT",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Intangible assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Land",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Other assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Software",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Substations",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Tower painting",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Transmission lines",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Operating lease assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Incremental base capex commissioning",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Incremental major capex commissioning",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[]
[null,null,"Incremental new asset tax commissioning"]
[null,null,"Note: By system asset profile. Used for tax depreciation module."]
[]
[null,null,null,"Unassigned",null,null,"$m"]
[null,null,null,"Buildings",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Communications",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Easements",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Furniture and fittings",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"HVDC cables",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"HVDC lines",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"HVDC stations",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"ICT",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Intangible assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Land",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Other assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Software",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Substations",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Tower painting",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Transmission lines",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Operating lease assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[]
["End of block"]
[]
[null,"Effect of incremental update determined in 2028"]
[null,"Note:"]
[]
[null,null,"Incremental base capex allowance"]
[null,null,"Note: All values must be in equivalent dollars to the original allowance as set in the IPP."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"AC substations",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"ACS buildings and grounds",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Transmission lines",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"HVDC and reactive assets",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Secondary assets",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Enhancement and development",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Resilience",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"ICT",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Business support",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"RPE and timing adjustment",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total incremental base capex allowance",null,null,"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R718:R729)","v":0}]
[]
[null,null,null,"Standard incentive rate base capex allowance",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Low incentive rate base capex allowance",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Incremental operating expenditure allowance"]
[null,null,"Note: All values must be in equivalent dollars to the original allowance as set in the IPP."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Preventive maintenance",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Predictive maintenance",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Corrective maintenance",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Proactive maintenance",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Resilience",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Asset management and operations ",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Business support",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"ICT",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Insurance",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total incremental operating expenditure allowance",null,null,"$m",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R738:R748)","v":0}]
[]
[null,null,"Incremental new asset regulatory commissioning"]
[null,null,"Note: By system asset profile. Used for depreciation module."]
[]
[null,null,null,"Unassigned",null,null,"$m"]
[null,null,null,"Buildings",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Communications",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Easements",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Furniture and fittings",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"HVDC cables",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"HVDC lines",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"HVDC stations",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"ICT",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Intangible assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Land",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Other assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Software",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Substations",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Tower painting",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Transmission lines",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Operating lease assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Incremental base capex commissioning",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Incremental major capex commissioning",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[]
[null,null,"Incremental new asset tax commissioning"]
[null,null,"Note: By system asset profile. Used for tax depreciation module."]
[]
[null,null,null,"Unassigned",null,null,"$m"]
[null,null,null,"Buildings",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Communications",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Easements",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Furniture and fittings",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"HVDC cables",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"HVDC lines",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"HVDC stations",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"ICT",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Intangible assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Land",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Other assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Software",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Substations",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Tower painting",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Transmission lines",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Operating lease assets",null,null,"$m",null,null,null,null,null,null,0,0,0,0,0]
[]
["End of sheet"]

{"sheet":"i24","index":18,"n_rows":455,"n_cols":23,"rows_kept":455,"cut":false,"hidden":false,"merged":[]}
["Transpower revenue model - i24"]
[{"$f":"Cover!A2","v":"Incremental update determined in 2025"}]
[null,null,null,null,null,null,null,"Global",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,"Parameter","IM ref","IPP ref","Units","n/a","RCP3","RCP3","RCP3","RCP3","RCP3","RCP4","RCP4","RCP4","RCP4","RCP4","RCP5","RCP5","RCP5","RCP5","RCP5"]
[null,null,null,null,null,null,null,null,{"$f":"IF(I3<$H$12,\"Actual\",\"Forecast\")","v":"Actual"},"Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,"Global parameters"]
[]
[null,null,"Model parameters"]
[null,null,"Note:"]
[]
[null,null,null,"Model version",null,null,"text",{"$f":"Cover!D13","v":"Forecast SMAR as set for IPP determination"}]
[null,null,null,"Current year",null,null,"year",{"$f":"'Inputs master'!$H$12","v":2025}]
[null,null,null,"Reopener to RCP4 forecast SMAR",null,null,"text","No"]
[null,null,null,"Starting year for reopener",null,null,"year"]
[]
[null,null,"Cost of capital"]
[null,null,"Note:"]
[]
[null,null,null,"Nominal risk free rate",null,null,"%",null,{"$f":"'Inputs master'!I19","v":1.12E-2},{"$f":"'Inputs master'!J19","v":1.12E-2},{"$f":"'Inputs master'!K19","v":1.12E-2},{"$f":"'Inputs master'!L19","v":1.12E-2},{"$f":"'Inputs master'!M19","v":1.12E-2},{"$f":"'Inputs master'!N19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!O19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!P19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!Q19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!R19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!S19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!T19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!U19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!V19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!W19","v":4.2599999999999999E-2}]
[null,null,null,"Average debt premium",null,null,"%",null,{"$f":"'Inputs master'!I20","v":1.6E-2},{"$f":"'Inputs master'!J20","v":1.6E-2},{"$f":"'Inputs master'!K20","v":1.6E-2},{"$f":"'Inputs master'!L20","v":1.6E-2},{"$f":"'Inputs master'!M20","v":1.6E-2},{"$f":"'Inputs master'!N20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!O20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!P20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!Q20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!R20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!S20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!T20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!U20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!V20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!W20","v":1.2800000000000001E-2}]
[null,null,null,"Debt issuance costs",null,null,"%",null,{"$f":"'Inputs master'!I21","v":2E-3},{"$f":"'Inputs master'!J21","v":2E-3},{"$f":"'Inputs master'!K21","v":2E-3},{"$f":"'Inputs master'!L21","v":2E-3},{"$f":"'Inputs master'!M21","v":2E-3},{"$f":"'Inputs master'!N21","v":2E-3},{"$f":"'Inputs master'!O21","v":2E-3},{"$f":"'Inputs master'!P21","v":2E-3},{"$f":"'Inputs master'!Q21","v":2E-3},{"$f":"'Inputs master'!R21","v":2E-3},{"$f":"'Inputs master'!S21","v":2E-3},{"$f":"'Inputs master'!T21","v":2E-3},{"$f":"'Inputs master'!U21","v":2E-3},{"$f":"'Inputs master'!V21","v":2E-3},{"$f":"'Inputs master'!W21","v":2E-3}]
[null,null,null,"Asset beta",null,null,"scalar",null,{"$f":"'Inputs master'!I22","v":0.35},{"$f":"'Inputs master'!J22","v":0.35},{"$f":"'Inputs master'!K22","v":0.35},{"$f":"'Inputs master'!L22","v":0.35},{"$f":"'Inputs master'!M22","v":0.35},{"$f":"'Inputs master'!N22","v":0.36},{"$f":"'Inputs master'!O22","v":0.36},{"$f":"'Inputs master'!P22","v":0.36},{"$f":"'Inputs master'!Q22","v":0.36},{"$f":"'Inputs master'!R22","v":0.36},{"$f":"'Inputs master'!S22","v":0.36},{"$f":"'Inputs master'!T22","v":0.36},{"$f":"'Inputs master'!U22","v":0.36},{"$f":"'Inputs master'!V22","v":0.36},{"$f":"'Inputs master'!W22","v":0.36}]
[null,null,null,"Tax adjusted market risk premium",null,null,"%",null,{"$f":"'Inputs master'!I23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!J23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!K23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!L23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!M23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!N23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!O23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!P23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!Q23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!R23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!S23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!T23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!U23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!V23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!W23","v":7.0000000000000007E-2}]
[null,null,null,"Average corporate tax rate",null,null,"%",null,{"$f":"'Inputs master'!I24","v":0.28000000000000003},{"$f":"'Inputs master'!J24","v":0.28000000000000003},{"$f":"'Inputs master'!K24","v":0.28000000000000003},{"$f":"'Inputs master'!L24","v":0.28000000000000003},{"$f":"'Inputs master'!M24","v":0.28000000000000003},{"$f":"'Inputs master'!N24","v":0.28000000000000003},{"$f":"'Inputs master'!O24","v":0.28000000000000003},{"$f":"'Inputs master'!P24","v":0.28000000000000003},{"$f":"'Inputs master'!Q24","v":0.28000000000000003},{"$f":"'Inputs master'!R24","v":0.28000000000000003},{"$f":"'Inputs master'!S24","v":0.28000000000000003},{"$f":"'Inputs master'!T24","v":0.28000000000000003},{"$f":"'Inputs master'!U24","v":0.28000000000000003},{"$f":"'Inputs master'!V24","v":0.28000000000000003},{"$f":"'Inputs master'!W24","v":0.28000000000000003}]
[null,null,null,"Average investor tax rate",null,null,"%",null,{"$f":"'Inputs master'!I25","v":0.28000000000000003},{"$f":"'Inputs master'!J25","v":0.28000000000000003},{"$f":"'Inputs master'!K25","v":0.28000000000000003},{"$f":"'Inputs master'!L25","v":0.28000000000000003},{"$f":"'Inputs master'!M25","v":0.28000000000000003},{"$f":"'Inputs master'!N25","v":0.28000000000000003},{"$f":"'Inputs master'!O25","v":0.28000000000000003},{"$f":"'Inputs master'!P25","v":0.28000000000000003},{"$f":"'Inputs master'!Q25","v":0.28000000000000003},{"$f":"'Inputs master'!R25","v":0.28000000000000003},{"$f":"'Inputs master'!S25","v":0.28000000000000003},{"$f":"'Inputs master'!T25","v":0.28000000000000003},{"$f":"'Inputs master'!U25","v":0.28000000000000003},{"$f":"'Inputs master'!V25","v":0.28000000000000003},{"$f":"'Inputs master'!W25","v":0.28000000000000003}]
[null,null,null,"Leverage",null,null,"%",null,{"$f":"'Inputs master'!I26","v":0.42},{"$f":"'Inputs master'!J26","v":0.42},{"$f":"'Inputs master'!K26","v":0.42},{"$f":"'Inputs master'!L26","v":0.42},{"$f":"'Inputs master'!M26","v":0.42},{"$f":"'Inputs master'!N26","v":0.41},{"$f":"'Inputs master'!O26","v":0.41},{"$f":"'Inputs master'!P26","v":0.41},{"$f":"'Inputs master'!Q26","v":0.41},{"$f":"'Inputs master'!R26","v":0.41},{"$f":"'Inputs master'!S26","v":0.41},{"$f":"'Inputs master'!T26","v":0.41},{"$f":"'Inputs master'!U26","v":0.41},{"$f":"'Inputs master'!V26","v":0.41},{"$f":"'Inputs master'!W26","v":0.41}]
[null,null,null,"Standard error of mid-point WACC",null,null,"scalar",null,{"$f":"'Inputs master'!I27","v":1.01E-2},{"$f":"'Inputs master'!J27","v":1.01E-2},{"$f":"'Inputs master'!K27","v":1.01E-2},{"$f":"'Inputs master'!L27","v":1.01E-2},{"$f":"'Inputs master'!M27","v":1.01E-2},{"$f":"'Inputs master'!N27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!O27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!P27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!Q27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!R27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!S27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!T27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!U27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!V27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!W27","v":1.0800000000000001E-2}]
[null,null,null,"z-Score",null,null,"scalar",null,{"$f":"'Inputs master'!I28","v":0.44},{"$f":"'Inputs master'!J28","v":0.44},{"$f":"'Inputs master'!K28","v":0.44},{"$f":"'Inputs master'!L28","v":0.44},{"$f":"'Inputs master'!M28","v":0.44},{"$f":"'Inputs master'!N28","v":0.38500000000000001},{"$f":"'Inputs master'!O28","v":0.38500000000000001},{"$f":"'Inputs master'!P28","v":0.38500000000000001},{"$f":"'Inputs master'!Q28","v":0.38500000000000001},{"$f":"'Inputs master'!R28","v":0.38500000000000001},{"$f":"'Inputs master'!S28","v":0.38500000000000001},{"$f":"'Inputs master'!T28","v":0.38500000000000001},{"$f":"'Inputs master'!U28","v":0.38500000000000001},{"$f":"'Inputs master'!V28","v":0.38500000000000001},{"$f":"'Inputs master'!W28","v":0.38500000000000001}]
[]
[null,null,"Inflation indices"]
[null,null,"Note: Changes in CPI (disclosure year end) is used to calculate the revaluation amount. Changes in CPI (disclosure year average) is used for the purposes of rebasing allowance and incentive outcomes for any disparity between forecast and outturn CPI."]
[]
[null,null,null,"Changes in CPI (disclosure year end forecast)",null,null,null,null,null,null,null,null,null,{"$f":"'Inputs master'!N33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!O33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!P33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!Q33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!R33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!S33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!T33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!U33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!V33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!W33","v":2.0000000000000018E-2}]
[null,null,null,"Changes in CPI (disclosure year end actual)",null,null,null,null,null,null,null,null,null,{"$f":"'Inputs master'!N34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!O34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!P34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!Q34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!R34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!S34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!T34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!U34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!V34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!W34","v":2.0000000000000018E-2}]
[null,null,null,"Changes in CPI (disclosure year average)",null,null,"%",null,{"$f":"'Inputs master'!I35","v":1.9368723098995622E-2},{"$f":"'Inputs master'!J35","v":6.2866525920713068E-2},{"$f":"'Inputs master'!K35","v":6.7755462370337582E-2},{"$f":"'Inputs master'!L35","v":4.4026457213724779E-2},{"$f":"'Inputs master'!M35","v":2.2749158582458628E-2},{"$f":"'Inputs master'!N35","v":2.1991135920785165E-2},{"$f":"'Inputs master'!O35","v":2.000000000000024E-2},{"$f":"'Inputs master'!P35","v":2.0000000000000018E-2},{"$f":"'Inputs master'!Q35","v":2.0000000000000018E-2},{"$f":"'Inputs master'!R35","v":2.0000000000000018E-2},{"$f":"'Inputs master'!S35","v":0.02},{"$f":"'Inputs master'!T35","v":0.02},{"$f":"'Inputs master'!U35","v":0.02},{"$f":"'Inputs master'!V35","v":0.02},{"$f":"'Inputs master'!W35","v":0.02}]
[null,null,null,"RCP3 forecast CPI",null,null,"%",null,{"$f":"'Inputs master'!I36","v":1.8999999999999906E-2},{"$f":"'Inputs master'!J36","v":2.0999999999999908E-2},{"$f":"'Inputs master'!K36","v":2.0000000000000018E-2},{"$f":"'Inputs master'!L36","v":2.0000000000000018E-2},{"$f":"'Inputs master'!M36","v":2.0000000000000018E-2}]
[null,null,null,"RCP3 forecast CPI index (to 2021)",null,null,"scalar",null,{"$f":"'Inputs master'!I37","v":1.0526440669950701}]
[null,null,null,"RCP3 actual CPI index (to 2021)",null,null,"scalar",null,{"$f":"'Inputs master'!I38","v":1.05598216497399}]
[null,null,null,"RCP4 forecast CPI",null,null,"%",null,null,null,{"$f":"'Inputs master'!K39","v":6.7755462370337582E-2},{"$f":"'Inputs master'!L39","v":4.4026457213724779E-2},{"$f":"'Inputs master'!M39","v":2.2749158582458628E-2},{"$f":"'Inputs master'!N39","v":2.1991135920785165E-2},{"$f":"'Inputs master'!O39","v":2.000000000000024E-2},{"$f":"'Inputs master'!P39","v":2.0000000000000018E-2},{"$f":"'Inputs master'!Q39","v":2.0000000000000018E-2},{"$f":"'Inputs master'!R39","v":2.0000000000000018E-2}]
[null,null,null,"RCP5 forecast CPI",null,null,"%",null,null,null,null,null,null,null,null,{"$f":"'Inputs master'!P40","v":0.02},{"$f":"'Inputs master'!Q40","v":0.02},{"$f":"'Inputs master'!R40","v":0.02},{"$f":"'Inputs master'!S40","v":0.02},{"$f":"'Inputs master'!T40","v":0.02},{"$f":"'Inputs master'!U40","v":0.02},{"$f":"'Inputs master'!V40","v":0.02},{"$f":"'Inputs master'!W40","v":0.02}]
[]
[null,null,"Other financial parameters"]
[null,null,"Note:"]
[]
[null,null,null,"Corporate tax rate",null,null,"%",null,{"$f":"'Inputs master'!I45","v":0.28000000000000003},{"$f":"'Inputs master'!J45","v":0.28000000000000003},{"$f":"'Inputs master'!K45","v":0.28000000000000003},{"$f":"'Inputs master'!L45","v":0.28000000000000003},{"$f":"'Inputs master'!M45","v":0.28000000000000003},{"$f":"'Inputs master'!N45","v":0.28000000000000003},{"$f":"'Inputs master'!O45","v":0.28000000000000003},{"$f":"'Inputs master'!P45","v":0.28000000000000003},{"$f":"'Inputs master'!Q45","v":0.28000000000000003},{"$f":"'Inputs master'!R45","v":0.28000000000000003},{"$f":"'Inputs master'!S45","v":0.28000000000000003},{"$f":"'Inputs master'!T45","v":0.28000000000000003},{"$f":"'Inputs master'!U45","v":0.28000000000000003},{"$f":"'Inputs master'!V45","v":0.28000000000000003},{"$f":"'Inputs master'!W45","v":0.28000000000000003}]
[null,null,null,"Revenue growth rate",null,null,"%",null,{"$f":"'Inputs master'!I46","v":1.26E-2},{"$f":"'Inputs master'!J46","v":1.26E-2},{"$f":"'Inputs master'!K46","v":1.26E-2},{"$f":"'Inputs master'!L46","v":1.26E-2},{"$f":"'Inputs master'!M46","v":1.26E-2},null,null,{"$f":"'Inputs master'!P46","v":0.05},{"$f":"'Inputs master'!Q46","v":0.05},{"$f":"'Inputs master'!R46","v":0.05},{"$f":"'Inputs master'!S46","v":0.02},{"$f":"'Inputs master'!T46","v":0.02},{"$f":"'Inputs master'!U46","v":0.02},{"$f":"'Inputs master'!V46","v":0.02},{"$f":"'Inputs master'!W46","v":0.02}]
[]
[null,"Expenditure allowances"]
[]
[null,null,"Base capex allowance"]
[null,null,"Note: By identified programme."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I53","v":222.87765199999998},{"$f":"'Inputs master'!J53","v":279.19702296584035},{"$f":"'Inputs master'!K53","v":293.48264767975797},{"$f":"'Inputs master'!L53","v":297.76294172687932},{"$f":"'Inputs master'!M53","v":303.77697250285854},{"$f":"'Inputs master'!N53","v":0},{"$f":"'Inputs master'!O53","v":0},{"$f":"'Inputs master'!P53","v":0},{"$f":"'Inputs master'!Q53","v":0},{"$f":"'Inputs master'!R53","v":0},{"$f":"'Inputs master'!S53","v":0},{"$f":"'Inputs master'!T53","v":0},{"$f":"'Inputs master'!U53","v":0},{"$f":"'Inputs master'!V53","v":0},{"$f":"'Inputs master'!W53","v":0}]
[null,null,null,"AC substations",null,null,"$m",null,{"$f":"'Inputs master'!I54","v":0},{"$f":"'Inputs master'!J54","v":0},{"$f":"'Inputs master'!K54","v":0},{"$f":"'Inputs master'!L54","v":0},{"$f":"'Inputs master'!M54","v":0},{"$f":"'Inputs master'!N54","v":128.65968822876818},{"$f":"'Inputs master'!O54","v":104.18363882980574},{"$f":"'Inputs master'!P54","v":90.189613122809519},{"$f":"'Inputs master'!Q54","v":117.17867230507466},{"$f":"'Inputs master'!R54","v":116.13724287585542},{"$f":"'Inputs master'!S54","v":79.353546147687325},{"$f":"'Inputs master'!T54","v":155.6490995328561},{"$f":"'Inputs master'!U54","v":150.84434488600198},{"$f":"'Inputs master'!V54","v":133.76043675044963},{"$f":"'Inputs master'!W54","v":93.289229934900376}]
[null,null,null,"ACS buildings and grounds",null,null,"$m",null,{"$f":"'Inputs master'!I55","v":0},{"$f":"'Inputs master'!J55","v":0},{"$f":"'Inputs master'!K55","v":0},{"$f":"'Inputs master'!L55","v":0},{"$f":"'Inputs master'!M55","v":0},{"$f":"'Inputs master'!N55","v":21.379449027558106},{"$f":"'Inputs master'!O55","v":19.037786215089412},{"$f":"'Inputs master'!P55","v":17.469392188675119},{"$f":"'Inputs master'!Q55","v":16.766891573100896},{"$f":"'Inputs master'!R55","v":16.207991829930709},{"$f":"'Inputs master'!S55","v":12.758002547163288},{"$f":"'Inputs master'!T55","v":11.878810692396625},{"$f":"'Inputs master'!U55","v":13.732151597200717},{"$f":"'Inputs master'!V55","v":11.903743600379551},{"$f":"'Inputs master'!W55","v":15.458320622884994}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"'Inputs master'!I56","v":0},{"$f":"'Inputs master'!J56","v":0},{"$f":"'Inputs master'!K56","v":0},{"$f":"'Inputs master'!L56","v":0},{"$f":"'Inputs master'!M56","v":0},{"$f":"'Inputs master'!N56","v":137.66602448467845},{"$f":"'Inputs master'!O56","v":156.16889542554634},{"$f":"'Inputs master'!P56","v":154.094916440509},{"$f":"'Inputs master'!Q56","v":161.88030670136445},{"$f":"'Inputs master'!R56","v":193.4826681507993},{"$f":"'Inputs master'!S56","v":179.16755082726428},{"$f":"'Inputs master'!T56","v":187.18066750428162},{"$f":"'Inputs master'!U56","v":202.13246809086789},{"$f":"'Inputs master'!V56","v":217.50775293574407},{"$f":"'Inputs master'!W56","v":234.97056520370666}]
[null,null,null,"HVDC and reactive assets",null,null,"$m",null,{"$f":"'Inputs master'!I57","v":0},{"$f":"'Inputs master'!J57","v":0},{"$f":"'Inputs master'!K57","v":0},{"$f":"'Inputs master'!L57","v":0},{"$f":"'Inputs master'!M57","v":0},{"$f":"'Inputs master'!N57","v":24.8087541133924},{"$f":"'Inputs master'!O57","v":44.097905063641903},{"$f":"'Inputs master'!P57","v":41.538294914026388},{"$f":"'Inputs master'!Q57","v":38.996136875648368},{"$f":"'Inputs master'!R57","v":32.525670724805273},{"$f":"'Inputs master'!S57","v":35.340072938179382},{"$f":"'Inputs master'!T57","v":39.226065562257922},{"$f":"'Inputs master'!U57","v":38.792826878853553},{"$f":"'Inputs master'!V57","v":34.489539381357801},{"$f":"'Inputs master'!W57","v":37.133146694332524}]
[null,null,null,"Secondary assets",null,null,"$m",null,{"$f":"'Inputs master'!I58","v":0},{"$f":"'Inputs master'!J58","v":0},{"$f":"'Inputs master'!K58","v":0},{"$f":"'Inputs master'!L58","v":0},{"$f":"'Inputs master'!M58","v":0},{"$f":"'Inputs master'!N58","v":56.793361741992548},{"$f":"'Inputs master'!O58","v":76.665924888401207},{"$f":"'Inputs master'!P58","v":62.951303894710705},{"$f":"'Inputs master'!Q58","v":59.047427980705244},{"$f":"'Inputs master'!R58","v":60.45494121245693},{"$f":"'Inputs master'!S58","v":55.362207544705271},{"$f":"'Inputs master'!T58","v":67.463886311344993},{"$f":"'Inputs master'!U58","v":66.550419150664666},{"$f":"'Inputs master'!V58","v":67.696033344618982},{"$f":"'Inputs master'!W58","v":58.330325372825513}]
[null,null,null,"Enhancement and development",null,null,"$m",null,{"$f":"'Inputs master'!I59","v":0},{"$f":"'Inputs master'!J59","v":0},{"$f":"'Inputs master'!K59","v":0},{"$f":"'Inputs master'!L59","v":0},{"$f":"'Inputs master'!M59","v":0},{"$f":"'Inputs master'!N59","v":17.879556938488726},{"$f":"'Inputs master'!O59","v":23.52161155548416},{"$f":"'Inputs master'!P59","v":30.234343780435776},{"$f":"'Inputs master'!Q59","v":30.116725569340812},{"$f":"'Inputs master'!R59","v":24.890557116374382},{"$f":"'Inputs master'!S59","v":28.590302514502188},{"$f":"'Inputs master'!T59","v":29.538902410970913},{"$f":"'Inputs master'!U59","v":30.345292983005315},{"$f":"'Inputs master'!V59","v":29.878551332431474},{"$f":"'Inputs master'!W59","v":29.528987644263502}]
[null,null,null,"Resilience",null,null,"$m",null,{"$f":"'Inputs master'!I60","v":0},{"$f":"'Inputs master'!J60","v":0},{"$f":"'Inputs master'!K60","v":0},{"$f":"'Inputs master'!L60","v":0},{"$f":"'Inputs master'!M60","v":0},{"$f":"'Inputs master'!N60","v":33.476349611287979},{"$f":"'Inputs master'!O60","v":34.147547763738004},{"$f":"'Inputs master'!P60","v":24.870864364010224},{"$f":"'Inputs master'!Q60","v":25.252260908949097},{"$f":"'Inputs master'!R60","v":25.656082504410193},{"$f":"'Inputs master'!S60","v":45.927621096007293},{"$f":"'Inputs master'!T60","v":46.97163779464924},{"$f":"'Inputs master'!U60","v":48.025172603198094},{"$f":"'Inputs master'!V60","v":49.1159132591172},{"$f":"'Inputs master'!W60","v":50.181171847646731}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I61","v":0},{"$f":"'Inputs master'!J61","v":0},{"$f":"'Inputs master'!K61","v":0},{"$f":"'Inputs master'!L61","v":0},{"$f":"'Inputs master'!M61","v":0},{"$f":"'Inputs master'!N61","v":59.498647845452581},{"$f":"'Inputs master'!O61","v":68.229765506700147},{"$f":"'Inputs master'!P61","v":53.615917623542551},{"$f":"'Inputs master'!Q61","v":31.011139823134734},{"$f":"'Inputs master'!R61","v":23.182312667123583},{"$f":"'Inputs master'!S61","v":37.518262012996594},{"$f":"'Inputs master'!T61","v":38.268626724910533},{"$f":"'Inputs master'!U61","v":39.034000989506396},{"$f":"'Inputs master'!V61","v":39.814680128495183},{"$f":"'Inputs master'!W61","v":40.610973080519507}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"'Inputs master'!I62","v":0},{"$f":"'Inputs master'!J62","v":0},{"$f":"'Inputs master'!K62","v":0},{"$f":"'Inputs master'!L62","v":0},{"$f":"'Inputs master'!M62","v":0},{"$f":"'Inputs master'!N62","v":8.1944229158676745},{"$f":"'Inputs master'!O62","v":10.408621896095566},{"$f":"'Inputs master'!P62","v":4.1066611209691484},{"$f":"'Inputs master'!Q62","v":4.9308758069253056},{"$f":"'Inputs master'!R62","v":5.0294571596708506},{"$f":"'Inputs master'!S62","v":6.8935877508775194},{"$f":"'Inputs master'!T62","v":6.2353680973539234},{"$f":"'Inputs master'!U62","v":6.4890271033399207},{"$f":"'Inputs master'!V62","v":6.7542852519480592},{"$f":"'Inputs master'!W62","v":7.0317024880205228}]
[null,null,null,"RPE and timing adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I63","v":0},{"$f":"'Inputs master'!J63","v":0},{"$f":"'Inputs master'!K63","v":0},{"$f":"'Inputs master'!L63","v":0},{"$f":"'Inputs master'!M63","v":0},{"$f":"'Inputs master'!N63","v":3.3749918394424916},{"$f":"'Inputs master'!O63","v":1.791723096277535},{"$f":"'Inputs master'!P63","v":2.626416172693014},{"$f":"'Inputs master'!Q63","v":-1.59647690308851},{"$f":"'Inputs master'!R63","v":-0.15466567604941131},{"$f":"'Inputs master'!S63","v":0},{"$f":"'Inputs master'!T63","v":0},{"$f":"'Inputs master'!U63","v":0},{"$f":"'Inputs master'!V63","v":0},{"$f":"'Inputs master'!W63","v":0}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I64","v":0},{"$f":"'Inputs master'!J64","v":0},{"$f":"'Inputs master'!K64","v":0},{"$f":"'Inputs master'!L64","v":0},{"$f":"'Inputs master'!M64","v":0},{"$f":"'Inputs master'!N64","v":-1.5263532674047839},{"$f":"'Inputs master'!O64","v":-29.440978482243764},{"$f":"'Inputs master'!P64","v":-32.263478550574632},{"$f":"'Inputs master'!Q64","v":-32.523109071798928},{"$f":"'Inputs master'!R64","v":-30.775118851970554},{"$f":"'Inputs master'!S64","v":0},{"$f":"'Inputs master'!T64","v":0},{"$f":"'Inputs master'!U64","v":0},{"$f":"'Inputs master'!V64","v":0},{"$f":"'Inputs master'!W64","v":0}]
[null,null,null,"Total base capex allowance",null,null,"$m",null,{"$f":"SUM(I53:I64)","v":222.87765199999998},{"$f":"SUM(J53:J64)","v":279.19702296584035},293.48264767975797,297.76294172687932,303.77697250285854,490.2048934795244,508.81244175853635,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[]
[null,null,null,"Standard incentive rate base capex allowance",null,null,"$m",null,{"$f":"I65-I68","v":222.87765199999998},{"$f":"J65-J68","v":279.19702296584035},293.48264767975797,297.76294172687932,303.77697250285854,490.2048934795244,508.81244175853635,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[null,null,null,"Low incentive rate base capex allowance",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure allowance"]
[null,null,"Note:"]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I73","v":276.49264851356355},{"$f":"'Inputs master'!J73","v":280.29161125342557},{"$f":"'Inputs master'!K73","v":289.93968830413638},{"$f":"'Inputs master'!L73","v":299.42713756672163},{"$f":"'Inputs master'!M73","v":299.36977795601672},{"$f":"'Inputs master'!N73","v":0},{"$f":"'Inputs master'!O73","v":0},{"$f":"'Inputs master'!P73","v":0},{"$f":"'Inputs master'!Q73","v":0},{"$f":"'Inputs master'!R73","v":0},{"$f":"'Inputs master'!S73","v":0},{"$f":"'Inputs master'!T73","v":0},{"$f":"'Inputs master'!U73","v":0},{"$f":"'Inputs master'!V73","v":0},{"$f":"'Inputs master'!W73","v":0}]
[null,null,null,"Preventive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I74","v":0},{"$f":"'Inputs master'!J74","v":0},{"$f":"'Inputs master'!K74","v":0},{"$f":"'Inputs master'!L74","v":0},{"$f":"'Inputs master'!M74","v":0},{"$f":"'Inputs master'!N74","v":50.971853180045763},{"$f":"'Inputs master'!O74","v":49.182278145244673},{"$f":"'Inputs master'!P74","v":51.996192378885425},{"$f":"'Inputs master'!Q74","v":53.076629493710506},{"$f":"'Inputs master'!R74","v":53.975894045082342},{"$f":"'Inputs master'!S74","v":55.454262650837158},{"$f":"'Inputs master'!T74","v":55.990327305046392},{"$f":"'Inputs master'!U74","v":58.572300901631422},{"$f":"'Inputs master'!V74","v":58.192746213813962},{"$f":"'Inputs master'!W74","v":58.777779659066866}]
[null,null,null,"Predictive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I75","v":0},{"$f":"'Inputs master'!J75","v":0},{"$f":"'Inputs master'!K75","v":0},{"$f":"'Inputs master'!L75","v":0},{"$f":"'Inputs master'!M75","v":0},{"$f":"'Inputs master'!N75","v":94.77418690625889},{"$f":"'Inputs master'!O75","v":93.973713688984134},{"$f":"'Inputs master'!P75","v":102.74510087768761},{"$f":"'Inputs master'!Q75","v":100.89438336024899},{"$f":"'Inputs master'!R75","v":98.211087545469638},{"$f":"'Inputs master'!S75","v":99.724032634111765},{"$f":"'Inputs master'!T75","v":99.389418641537759},{"$f":"'Inputs master'!U75","v":103.81158636219953},{"$f":"'Inputs master'!V75","v":107.23977364891407},{"$f":"'Inputs master'!W75","v":104.8886142398065}]
[null,null,null,"Corrective maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I76","v":0},{"$f":"'Inputs master'!J76","v":0},{"$f":"'Inputs master'!K76","v":0},{"$f":"'Inputs master'!L76","v":0},{"$f":"'Inputs master'!M76","v":0},{"$f":"'Inputs master'!N76","v":5.3154189314389919},{"$f":"'Inputs master'!O76","v":5.3882717029591607},{"$f":"'Inputs master'!P76","v":5.4794277607729649},{"$f":"'Inputs master'!Q76","v":5.550999302434974},{"$f":"'Inputs master'!R76","v":5.639424562815627},{"$f":"'Inputs master'!S76","v":5.7301336122410307},{"$f":"'Inputs master'!T76","v":5.8142067774762216},{"$f":"'Inputs master'!U76","v":5.9144013045358284},{"$f":"'Inputs master'!V76","v":5.9948229778145432},{"$f":"'Inputs master'!W76","v":6.0751095271339803}]
[null,null,null,"Proactive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I77","v":0},{"$f":"'Inputs master'!J77","v":0},{"$f":"'Inputs master'!K77","v":0},{"$f":"'Inputs master'!L77","v":0},{"$f":"'Inputs master'!M77","v":0},{"$f":"'Inputs master'!N77","v":1.1928979349231419},{"$f":"'Inputs master'!O77","v":1.2085527043173399},{"$f":"'Inputs master'!P77","v":1.2286159202532507},{"$f":"'Inputs master'!Q77","v":1.2440339800959439},{"$f":"'Inputs master'!R77","v":1.2628214778787927},{"$f":"'Inputs master'!S77","v":1.2825223994420634},{"$f":"'Inputs master'!T77","v":1.300744026646766},{"$f":"'Inputs master'!U77","v":1.3225776788733146},{"$f":"'Inputs master'!V77","v":1.3399958048658294},{"$f":"'Inputs master'!W77","v":1.3573919819464337}]
[null,null,null,"Resilience",null,null,"$m",null,{"$f":"'Inputs master'!I78","v":0},{"$f":"'Inputs master'!J78","v":0},{"$f":"'Inputs master'!K78","v":0},{"$f":"'Inputs master'!L78","v":0},{"$f":"'Inputs master'!M78","v":0},{"$f":"'Inputs master'!N78","v":1.4951379343186988},{"$f":"'Inputs master'!O78","v":0.98244612949650467},{"$f":"'Inputs master'!P78","v":2.5370447907303371},{"$f":"'Inputs master'!Q78","v":1.9928801364297986},{"$f":"'Inputs master'!R78","v":1.7212387206217123},{"$f":"'Inputs master'!S78","v":1.5668517015244505},{"$f":"'Inputs master'!T78","v":1.5985727911448384},{"$f":"'Inputs master'!U78","v":3.3036584989529905},{"$f":"'Inputs master'!V78","v":2.7304940381282647},{"$f":"'Inputs master'!W78","v":1.6975246871188223}]
[null,null,null,"Asset management and operations ",null,null,"$m",null,{"$f":"'Inputs master'!I79","v":0},{"$f":"'Inputs master'!J79","v":0},{"$f":"'Inputs master'!K79","v":0},{"$f":"'Inputs master'!L79","v":0},{"$f":"'Inputs master'!M79","v":0},{"$f":"'Inputs master'!N79","v":101.03522855222759},{"$f":"'Inputs master'!O79","v":105.04067905750598},{"$f":"'Inputs master'!P79","v":107.86255928628785},{"$f":"'Inputs master'!Q79","v":109.23232940008073},{"$f":"'Inputs master'!R79","v":108.47189314405853},{"$f":"'Inputs master'!S79","v":107.11366947852078},{"$f":"'Inputs master'!T79","v":110.08741771956296},{"$f":"'Inputs master'!U79","v":113.1271962328499},{"$f":"'Inputs master'!V79","v":116.23437235086023},{"$f":"'Inputs master'!W79","v":119.41033783435113}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"'Inputs master'!I80","v":0},{"$f":"'Inputs master'!J80","v":0},{"$f":"'Inputs master'!K80","v":0},{"$f":"'Inputs master'!L80","v":0},{"$f":"'Inputs master'!M80","v":0},{"$f":"'Inputs master'!N80","v":69.2835917278301},{"$f":"'Inputs master'!O80","v":74.100225970590657},{"$f":"'Inputs master'!P80","v":75.178666425066524},{"$f":"'Inputs master'!Q80","v":74.708062837864787},{"$f":"'Inputs master'!R80","v":74.175433635244275},{"$f":"'Inputs master'!S80","v":74.991925847469872},{"$f":"'Inputs master'!T80","v":76.914662470207148},{"$f":"'Inputs master'!U80","v":78.876704389034984},{"$f":"'Inputs master'!V80","v":80.880173501267436},{"$f":"'Inputs master'!W80","v":82.925873431501557}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I81","v":0},{"$f":"'Inputs master'!J81","v":0},{"$f":"'Inputs master'!K81","v":0},{"$f":"'Inputs master'!L81","v":0},{"$f":"'Inputs master'!M81","v":0},{"$f":"'Inputs master'!N81","v":63.269195017843643},{"$f":"'Inputs master'!O81","v":66.30567686393249},{"$f":"'Inputs master'!P81","v":69.577080275532879},{"$f":"'Inputs master'!Q81","v":73.79172336422765},{"$f":"'Inputs master'!R81","v":65.130936118054876},{"$f":"'Inputs master'!S81","v":66.801591637227773},{"$f":"'Inputs master'!T81","v":68.977497881495495},{"$f":"'Inputs master'!U81","v":72.469501548686964},{"$f":"'Inputs master'!V81","v":73.206502824136933},{"$f":"'Inputs master'!W81","v":75.508967897923469}]
[null,null,null,"Insurance",null,null,"$m",null,{"$f":"'Inputs master'!I82","v":0},{"$f":"'Inputs master'!J82","v":0},{"$f":"'Inputs master'!K82","v":0},{"$f":"'Inputs master'!L82","v":0},{"$f":"'Inputs master'!M82","v":0},{"$f":"'Inputs master'!N82","v":36.334151951903578},{"$f":"'Inputs master'!O82","v":38.54126172656693},{"$f":"'Inputs master'!P82","v":41.012493598352762},{"$f":"'Inputs master'!Q82","v":43.655700156581524},{"$f":"'Inputs master'!R82","v":46.454333179307319},{"$f":"'Inputs master'!S82","v":49.454195046008508},{"$f":"'Inputs master'!T82","v":51.975306668137598},{"$f":"'Inputs master'!U82","v":54.917944801462212},{"$f":"'Inputs master'!V82","v":58.513615057173176},{"$f":"'Inputs master'!W82","v":61.870084880903718}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I83","v":0},{"$f":"'Inputs master'!J83","v":0},{"$f":"'Inputs master'!K83","v":0},{"$f":"'Inputs master'!L83","v":0},{"$f":"'Inputs master'!M83","v":0},{"$f":"'Inputs master'!N83","v":-2.5668411926314882},{"$f":"'Inputs master'!O83","v":-15.427829386610862},{"$f":"'Inputs master'!P83","v":-16.823010120116059},{"$f":"'Inputs master'!Q83","v":-19.129942785741466},{"$f":"'Inputs master'!R83","v":-17.414608962490075},{"$f":"'Inputs master'!S83","v":0},{"$f":"'Inputs master'!T83","v":0},{"$f":"'Inputs master'!U83","v":0},{"$f":"'Inputs master'!V83","v":0},{"$f":"'Inputs master'!W83","v":0}]
[null,null,null,"Total operating expenditure allowance",null,null,"$m",null,{"$f":"SUM(I73:I83)","v":276.49264851356355},{"$f":"SUM(J73:J83)","v":280.29161125342557},289.93968830413638,299.42713756672163,299.36977795601672,421.10482094415886,419.29527660298697,440.79417119345356,445.01679924593344,437.62845346604297,462.11918500738341,472.04815428125511,492.31587171822707,504.33249641697444,512.51168413975245]
[]
[null,"Actual expenditure"]
[]
[null,null,"Base capex actuals"]
[null,null,"Note:"]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I91","v":-0.23553142000002936},{"$f":"'Inputs master'!J91","v":-1.0930415999999923},{"$f":"'Inputs master'!K91","v":0.39031792720351177},{"$f":"'Inputs master'!L91","v":382.67769640000006},{"$f":"'Inputs master'!M91","v":0},{"$f":"'Inputs master'!N91","v":0},{"$f":"'Inputs master'!O91","v":0},{"$f":"'Inputs master'!P91","v":0},{"$f":"'Inputs master'!Q91","v":0},{"$f":"'Inputs master'!R91","v":0},{"$f":"'Inputs master'!S91","v":0},{"$f":"'Inputs master'!T91","v":0},{"$f":"'Inputs master'!U91","v":0},{"$f":"'Inputs master'!V91","v":0},{"$f":"'Inputs master'!W91","v":0}]
[null,null,null,"AC substations",null,null,"$m",null,{"$f":"'Inputs master'!I92","v":76.243200999999999},{"$f":"'Inputs master'!J92","v":50.723066000000003},{"$f":"'Inputs master'!K92","v":54.488771999999997},{"$f":"'Inputs master'!L92","v":0},{"$f":"'Inputs master'!M92","v":119.0900730000001},{"$f":"'Inputs master'!N92","v":128.65968822876818},{"$f":"'Inputs master'!O92","v":104.18363882980574},{"$f":"'Inputs master'!P92","v":90.189613122809519},{"$f":"'Inputs master'!Q92","v":117.17867230507466},{"$f":"'Inputs master'!R92","v":116.13724287585542},{"$f":"'Inputs master'!S92","v":79.353546147687325},{"$f":"'Inputs master'!T92","v":155.6490995328561},{"$f":"'Inputs master'!U92","v":150.84434488600198},{"$f":"'Inputs master'!V92","v":133.76043675044963},{"$f":"'Inputs master'!W92","v":93.289229934900376}]
[null,null,null,"ACS buildings and grounds",null,null,"$m",null,{"$f":"'Inputs master'!I93","v":7.2771228800000003},{"$f":"'Inputs master'!J93","v":7.8506157199999995},{"$f":"'Inputs master'!K93","v":10.411928279999998},{"$f":"'Inputs master'!L93","v":0},{"$f":"'Inputs master'!M93","v":39.042399720000013},{"$f":"'Inputs master'!N93","v":21.379449027558106},{"$f":"'Inputs master'!O93","v":19.037786215089412},{"$f":"'Inputs master'!P93","v":17.469392188675119},{"$f":"'Inputs master'!Q93","v":16.766891573100896},{"$f":"'Inputs master'!R93","v":16.207991829930709},{"$f":"'Inputs master'!S93","v":12.758002547163288},{"$f":"'Inputs master'!T93","v":11.878810692396625},{"$f":"'Inputs master'!U93","v":13.732151597200717},{"$f":"'Inputs master'!V93","v":11.903743600379551},{"$f":"'Inputs master'!W93","v":15.458320622884994}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"'Inputs master'!I94","v":81.376597000000018},{"$f":"'Inputs master'!J94","v":77.227604999999983},{"$f":"'Inputs master'!K94","v":91.817862000000005},{"$f":"'Inputs master'!L94","v":0},{"$f":"'Inputs master'!M94","v":129.77028600000011},{"$f":"'Inputs master'!N94","v":137.66602448467845},{"$f":"'Inputs master'!O94","v":156.16889542554634},{"$f":"'Inputs master'!P94","v":154.094916440509},{"$f":"'Inputs master'!Q94","v":161.88030670136445},{"$f":"'Inputs master'!R94","v":193.4826681507993},{"$f":"'Inputs master'!S94","v":179.16755082726428},{"$f":"'Inputs master'!T94","v":187.18066750428162},{"$f":"'Inputs master'!U94","v":202.13246809086789},{"$f":"'Inputs master'!V94","v":217.50775293574407},{"$f":"'Inputs master'!W94","v":234.97056520370666}]
[null,null,null,"HVDC and reactive assets",null,null,"$m",null,{"$f":"'Inputs master'!I95","v":9.1709680000000002},{"$f":"'Inputs master'!J95","v":4.414523},{"$f":"'Inputs master'!K95","v":18.449503000000004},{"$f":"'Inputs master'!L95","v":0},{"$f":"'Inputs master'!M95","v":32.877140000000026},{"$f":"'Inputs master'!N95","v":24.8087541133924},{"$f":"'Inputs master'!O95","v":44.097905063641903},{"$f":"'Inputs master'!P95","v":41.538294914026388},{"$f":"'Inputs master'!Q95","v":38.996136875648368},{"$f":"'Inputs master'!R95","v":32.525670724805273},{"$f":"'Inputs master'!S95","v":35.340072938179382},{"$f":"'Inputs master'!T95","v":39.226065562257922},{"$f":"'Inputs master'!U95","v":38.792826878853553},{"$f":"'Inputs master'!V95","v":34.489539381357801},{"$f":"'Inputs master'!W95","v":37.133146694332524}]
[null,null,null,"Secondary assets",null,null,"$m",null,{"$f":"'Inputs master'!I96","v":47.294819000000004},{"$f":"'Inputs master'!J96","v":37.902284999999999},{"$f":"'Inputs master'!K96","v":44.518416572803005},{"$f":"'Inputs master'!L96","v":0},{"$f":"'Inputs master'!M96","v":43.539320000000075},{"$f":"'Inputs master'!N96","v":56.793361741992548},{"$f":"'Inputs master'!O96","v":76.665924888401207},{"$f":"'Inputs master'!P96","v":62.951303894710705},{"$f":"'Inputs master'!Q96","v":59.047427980705244},{"$f":"'Inputs master'!R96","v":60.45494121245693},{"$f":"'Inputs master'!S96","v":55.362207544705271},{"$f":"'Inputs master'!T96","v":67.463886311344993},{"$f":"'Inputs master'!U96","v":66.550419150664666},{"$f":"'Inputs master'!V96","v":67.696033344618982},{"$f":"'Inputs master'!W96","v":58.330325372825513}]
[null,null,null,"Enhancement and development",null,null,"$m",null,{"$f":"'Inputs master'!I97","v":11.696671},{"$f":"'Inputs master'!J97","v":13.480145000000002},{"$f":"'Inputs master'!K97","v":28.597394999999995},{"$f":"'Inputs master'!L97","v":0},{"$f":"'Inputs master'!M97","v":24.344744000000016},{"$f":"'Inputs master'!N97","v":17.879556938488726},{"$f":"'Inputs master'!O97","v":23.52161155548416},{"$f":"'Inputs master'!P97","v":30.234343780435776},{"$f":"'Inputs master'!Q97","v":30.116725569340812},{"$f":"'Inputs master'!R97","v":24.890557116374382},{"$f":"'Inputs master'!S97","v":28.590302514502188},{"$f":"'Inputs master'!T97","v":29.538902410970913},{"$f":"'Inputs master'!U97","v":30.345292983005315},{"$f":"'Inputs master'!V97","v":29.878551332431474},{"$f":"'Inputs master'!W97","v":29.528987644263502}]
[null,null,null,"Resilience (base)",null,null,"$m",null,{"$f":"'Inputs master'!I98","v":0},{"$f":"'Inputs master'!J98","v":0},{"$f":"'Inputs master'!K98","v":0},{"$f":"'Inputs master'!L98","v":0},{"$f":"'Inputs master'!M98","v":0.918624},{"$f":"'Inputs master'!N98","v":33.476349611287979},{"$f":"'Inputs master'!O98","v":34.147547763738004},{"$f":"'Inputs master'!P98","v":24.870864364010224},{"$f":"'Inputs master'!Q98","v":25.252260908949097},{"$f":"'Inputs master'!R98","v":25.656082504410193},{"$f":"'Inputs master'!S98","v":45.927621096007293},{"$f":"'Inputs master'!T98","v":46.97163779464924},{"$f":"'Inputs master'!U98","v":48.025172603198094},{"$f":"'Inputs master'!V98","v":49.1159132591172},{"$f":"'Inputs master'!W98","v":50.181171847646731}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I99","v":30.092630200000002},{"$f":"'Inputs master'!J99","v":25.400474350000003},{"$f":"'Inputs master'!K99","v":20.264504809993497},{"$f":"'Inputs master'!L99","v":0},{"$f":"'Inputs master'!M99","v":47.030423670000019},{"$f":"'Inputs master'!N99","v":59.498647845452581},{"$f":"'Inputs master'!O99","v":68.229765506700147},{"$f":"'Inputs master'!P99","v":53.615917623542551},{"$f":"'Inputs master'!Q99","v":31.011139823134734},{"$f":"'Inputs master'!R99","v":23.182312667123583},{"$f":"'Inputs master'!S99","v":37.518262012996594},{"$f":"'Inputs master'!T99","v":38.268626724910533},{"$f":"'Inputs master'!U99","v":39.034000989506396},{"$f":"'Inputs master'!V99","v":39.814680128495183},{"$f":"'Inputs master'!W99","v":40.610973080519507}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"'Inputs master'!I100","v":2.8725687199999999},{"$f":"'Inputs master'!J100","v":4.3351325199999993},{"$f":"'Inputs master'!K100","v":3.6574767600000002},{"$f":"'Inputs master'!L100","v":0},{"$f":"'Inputs master'!M100","v":11.412687999999998},{"$f":"'Inputs master'!N100","v":8.1944229158676745},{"$f":"'Inputs master'!O100","v":10.408621896095566},{"$f":"'Inputs master'!P100","v":4.1066611209691484},{"$f":"'Inputs master'!Q100","v":4.9308758069253056},{"$f":"'Inputs master'!R100","v":5.0294571596708506},{"$f":"'Inputs master'!S100","v":6.8935877508775194},{"$f":"'Inputs master'!T100","v":6.2353680973539234},{"$f":"'Inputs master'!U100","v":6.4890271033399207},{"$f":"'Inputs master'!V100","v":6.7542852519480592},{"$f":"'Inputs master'!W100","v":7.0317024880205228}]
[null,null,null,"RPE and timing adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I101","v":0},{"$f":"'Inputs master'!J101","v":0},{"$f":"'Inputs master'!K101","v":0},{"$f":"'Inputs master'!L101","v":0},{"$f":"'Inputs master'!M101","v":0},{"$f":"'Inputs master'!N101","v":3.3749918394424916},{"$f":"'Inputs master'!O101","v":1.791723096277535},{"$f":"'Inputs master'!P101","v":2.626416172693014},{"$f":"'Inputs master'!Q101","v":-1.59647690308851},{"$f":"'Inputs master'!R101","v":-0.15466567604941131},{"$f":"'Inputs master'!S101","v":0},{"$f":"'Inputs master'!T101","v":0},{"$f":"'Inputs master'!U101","v":0},{"$f":"'Inputs master'!V101","v":0},{"$f":"'Inputs master'!W101","v":0}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I102","v":0},{"$f":"'Inputs master'!J102","v":0},{"$f":"'Inputs master'!K102","v":0},{"$f":"'Inputs master'!L102","v":0},{"$f":"'Inputs master'!M102","v":0},{"$f":"'Inputs master'!N102","v":-1.5263532674047839},{"$f":"'Inputs master'!O102","v":-29.440978482243764},{"$f":"'Inputs master'!P102","v":-32.263478550574632},{"$f":"'Inputs master'!Q102","v":-32.523109071798928},{"$f":"'Inputs master'!R102","v":-30.775118851970554},{"$f":"'Inputs master'!S102","v":0},{"$f":"'Inputs master'!T102","v":0},{"$f":"'Inputs master'!U102","v":0},{"$f":"'Inputs master'!V102","v":0},{"$f":"'Inputs master'!W102","v":0}]
[null,null,null,"Total base capex actuals",null,null,"$m",null,{"$f":"SUM(I91:I102)","v":265.78904638},{"$f":"SUM(J91:J102)","v":220.24080498999999},272.59617635000006,382.67769640000006,448.02569839000034,490.2048934795244,508.81244175853635,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[]
[null,null,null,"Base capex subject to the standard incentive rate",null,null,"$m",null,{"$f":"I103-I106","v":265.78904638},{"$f":"J103-J106","v":220.24080498999999},272.59617635000006,382.67769640000006,448.02569839000034,490.2048934795244,508.81244175853635,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[null,null,null,"Base capex subject to the low incentive rate",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure"]
[null,null,"Note:"]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I111","v":2.6032999994640704E-4},{"$f":"'Inputs master'!J111","v":-3.629669987503803E-5},{"$f":"'Inputs master'!K111","v":-0.52890352999963852},{"$f":"'Inputs master'!L111","v":344.71088198428669},{"$f":"'Inputs master'!M111","v":0},{"$f":"'Inputs master'!N111","v":0},{"$f":"'Inputs master'!O111","v":0},{"$f":"'Inputs master'!P111","v":0},{"$f":"'Inputs master'!Q111","v":0},{"$f":"'Inputs master'!R111","v":0},{"$f":"'Inputs master'!S111","v":0},{"$f":"'Inputs master'!T111","v":0},{"$f":"'Inputs master'!U111","v":0},{"$f":"'Inputs master'!V111","v":0},{"$f":"'Inputs master'!W111","v":0}]
[null,null,null,"Preventive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I112","v":40.431729194836059},{"$f":"'Inputs master'!J112","v":38.78020625354128},{"$f":"'Inputs master'!K112","v":44.32255961725626},{"$f":"'Inputs master'!L112","v":0},{"$f":"'Inputs master'!M112","v":50.233712896045795},{"$f":"'Inputs master'!N112","v":50.971853180045763},{"$f":"'Inputs master'!O112","v":49.182278145244673},{"$f":"'Inputs master'!P112","v":51.996192378885425},{"$f":"'Inputs master'!Q112","v":53.076629493710506},{"$f":"'Inputs master'!R112","v":53.975894045082342},{"$f":"'Inputs master'!S112","v":55.454262650837158},{"$f":"'Inputs master'!T112","v":55.990327305046392},{"$f":"'Inputs master'!U112","v":58.572300901631422},{"$f":"'Inputs master'!V112","v":58.192746213813962},{"$f":"'Inputs master'!W112","v":58.777779659066866}]
[null,null,null,"Predictive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I113","v":66.155939935164071},{"$f":"'Inputs master'!J113","v":63.667881896458731},{"$f":"'Inputs master'!K113","v":83.568838335643733},{"$f":"'Inputs master'!L113","v":0},{"$f":"'Inputs master'!M113","v":84.023262441220197},{"$f":"'Inputs master'!N113","v":94.77418690625889},{"$f":"'Inputs master'!O113","v":93.973713688984134},{"$f":"'Inputs master'!P113","v":102.74510087768761},{"$f":"'Inputs master'!Q113","v":100.89438336024899},{"$f":"'Inputs master'!R113","v":98.211087545469638},{"$f":"'Inputs master'!S113","v":99.724032634111765},{"$f":"'Inputs master'!T113","v":99.389418641537759},{"$f":"'Inputs master'!U113","v":103.81158636219953},{"$f":"'Inputs master'!V113","v":107.23977364891407},{"$f":"'Inputs master'!W113","v":104.8886142398065}]
[null,null,null,"Corrective maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I114","v":3.7784389899999997},{"$f":"'Inputs master'!J114","v":4.75604155},{"$f":"'Inputs master'!K114","v":4.8700335900000002},{"$f":"'Inputs master'!L114","v":0},{"$f":"'Inputs master'!M114","v":5.2264386039857662},{"$f":"'Inputs master'!N114","v":5.3154189314389919},{"$f":"'Inputs master'!O114","v":5.3882717029591607},{"$f":"'Inputs master'!P114","v":5.4794277607729649},{"$f":"'Inputs master'!Q114","v":5.550999302434974},{"$f":"'Inputs master'!R114","v":5.639424562815627},{"$f":"'Inputs master'!S114","v":5.7301336122410307},{"$f":"'Inputs master'!T114","v":5.8142067774762216},{"$f":"'Inputs master'!U114","v":5.9144013045358284},{"$f":"'Inputs master'!V114","v":5.9948229778145432},{"$f":"'Inputs master'!W114","v":6.0751095271339803}]
[null,null,null,"Proactive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I115","v":0.58339964},{"$f":"'Inputs master'!J115","v":0.61271292999999993},{"$f":"'Inputs master'!K115","v":0.77018418999999994},{"$f":"'Inputs master'!L115","v":0},{"$f":"'Inputs master'!M115","v":1.1734914743290819},{"$f":"'Inputs master'!N115","v":1.1928979349231419},{"$f":"'Inputs master'!O115","v":1.2085527043173399},{"$f":"'Inputs master'!P115","v":1.2286159202532507},{"$f":"'Inputs master'!Q115","v":1.2440339800959439},{"$f":"'Inputs master'!R115","v":1.2628214778787927},{"$f":"'Inputs master'!S115","v":1.2825223994420634},{"$f":"'Inputs master'!T115","v":1.300744026646766},{"$f":"'Inputs master'!U115","v":1.3225776788733146},{"$f":"'Inputs master'!V115","v":1.3399958048658294},{"$f":"'Inputs master'!W115","v":1.3573919819464337}]
[null,null,null,"Resilience",null,null,"$m",null,{"$f":"'Inputs master'!I116","v":0},{"$f":"'Inputs master'!J116","v":0},{"$f":"'Inputs master'!K116","v":0},{"$f":"'Inputs master'!L116","v":0},{"$f":"'Inputs master'!M116","v":0},{"$f":"'Inputs master'!N116","v":1.4951379343186988},{"$f":"'Inputs master'!O116","v":0.98244612949650467},{"$f":"'Inputs master'!P116","v":2.5370447907303371},{"$f":"'Inputs master'!Q116","v":1.9928801364297986},{"$f":"'Inputs master'!R116","v":1.7212387206217123},{"$f":"'Inputs master'!S116","v":1.5668517015244505},{"$f":"'Inputs master'!T116","v":1.5985727911448384},{"$f":"'Inputs master'!U116","v":3.3036584989529905},{"$f":"'Inputs master'!V116","v":2.7304940381282647},{"$f":"'Inputs master'!W116","v":1.6975246871188223}]
[null,null,null,"Asset management and operations ",null,null,"$m",null,{"$f":"'Inputs master'!I117","v":66.798333692400007},{"$f":"'Inputs master'!J117","v":65.398707953409982},{"$f":"'Inputs master'!K117","v":72.474796224560009},{"$f":"'Inputs master'!L117","v":0},{"$f":"'Inputs master'!M117","v":96.007749047027616},{"$f":"'Inputs master'!N117","v":101.03522855222759},{"$f":"'Inputs master'!O117","v":105.04067905750598},{"$f":"'Inputs master'!P117","v":107.86255928628785},{"$f":"'Inputs master'!Q117","v":109.23232940008073},{"$f":"'Inputs master'!R117","v":108.47189314405853},{"$f":"'Inputs master'!S117","v":107.11366947852078},{"$f":"'Inputs master'!T117","v":110.08741771956296},{"$f":"'Inputs master'!U117","v":113.1271962328499},{"$f":"'Inputs master'!V117","v":116.23437235086023},{"$f":"'Inputs master'!W117","v":119.41033783435113}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"'Inputs master'!I118","v":42.116951351502998},{"$f":"'Inputs master'!J118","v":45.441541103650984},{"$f":"'Inputs master'!K118","v":55.582784505500001},{"$f":"'Inputs master'!L118","v":0},{"$f":"'Inputs master'!M118","v":66.40597316599802},{"$f":"'Inputs master'!N118","v":69.2835917278301},{"$f":"'Inputs master'!O118","v":74.100225970590657},{"$f":"'Inputs master'!P118","v":75.178666425066524},{"$f":"'Inputs master'!Q118","v":74.708062837864787},{"$f":"'Inputs master'!R118","v":74.175433635244275},{"$f":"'Inputs master'!S118","v":74.991925847469872},{"$f":"'Inputs master'!T118","v":76.914662470207148},{"$f":"'Inputs master'!U118","v":78.876704389034984},{"$f":"'Inputs master'!V118","v":80.880173501267436},{"$f":"'Inputs master'!W118","v":82.925873431501557}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I119","v":30.780842083064012},{"$f":"'Inputs master'!J119","v":38.16811609291198},{"$f":"'Inputs master'!K119","v":40.962389472886002},{"$f":"'Inputs master'!L119","v":0},{"$f":"'Inputs master'!M119","v":49.971021282585085},{"$f":"'Inputs master'!N119","v":63.269195017843643},{"$f":"'Inputs master'!O119","v":66.30567686393249},{"$f":"'Inputs master'!P119","v":69.577080275532879},{"$f":"'Inputs master'!Q119","v":73.79172336422765},{"$f":"'Inputs master'!R119","v":65.130936118054876},{"$f":"'Inputs master'!S119","v":66.801591637227773},{"$f":"'Inputs master'!T119","v":68.977497881495495},{"$f":"'Inputs master'!U119","v":72.469501548686964},{"$f":"'Inputs master'!V119","v":73.206502824136933},{"$f":"'Inputs master'!W119","v":75.508967897923469}]
[null,null,null,"Insurance",null,null,"$m",null,{"$f":"'Inputs master'!I120","v":18.713017069999999},{"$f":"'Inputs master'!J120","v":22.154277899999993},{"$f":"'Inputs master'!K120","v":26.547466959999994},{"$f":"'Inputs master'!L120","v":0},{"$f":"'Inputs master'!M120","v":34.189711220204288},{"$f":"'Inputs master'!N120","v":36.334151951903578},{"$f":"'Inputs master'!O120","v":38.54126172656693},{"$f":"'Inputs master'!P120","v":41.012493598352762},{"$f":"'Inputs master'!Q120","v":43.655700156581524},{"$f":"'Inputs master'!R120","v":46.454333179307319},{"$f":"'Inputs master'!S120","v":49.454195046008508},{"$f":"'Inputs master'!T120","v":51.975306668137598},{"$f":"'Inputs master'!U120","v":54.917944801462212},{"$f":"'Inputs master'!V120","v":58.513615057173176},{"$f":"'Inputs master'!W120","v":61.870084880903718}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I121","v":0},{"$f":"'Inputs master'!J121","v":0},{"$f":"'Inputs master'!K121","v":0},{"$f":"'Inputs master'!L121","v":0},{"$f":"'Inputs master'!M121","v":0},{"$f":"'Inputs master'!N121","v":-2.5668411926314882},{"$f":"'Inputs master'!O121","v":-15.427829386610862},{"$f":"'Inputs master'!P121","v":-16.823010120116059},{"$f":"'Inputs master'!Q121","v":-19.129942785741466},{"$f":"'Inputs master'!R121","v":-17.414608962490075},{"$f":"'Inputs master'!S121","v":0},{"$f":"'Inputs master'!T121","v":0},{"$f":"'Inputs master'!U121","v":0},{"$f":"'Inputs master'!V121","v":0},{"$f":"'Inputs master'!W121","v":0}]
[null,null,null,"Total operating expenditure",null,null,"$m",null,{"$f":"SUM(I111:I121)","v":269.3589122869671},{"$f":"SUM(J111:J121)","v":278.97944938327311},328.57014936584636,344.71088198428669,387.23136013139583,421.10482094415886,419.29527660298697,440.79417119345356,445.01679924593344,437.62845346604297,462.11918500738341,472.04815428125511,492.31587171822707,504.33249641697444,512.51168413975245]
[]
[null,"Capex commissioning"]
[]
[null,null,"Base and major capex commissioning by month"]
[null,null,"Note: Inclusive of commissioning relating to major capex projects."]
[]
[null,null,null,"Commissioned assets in July",null,null,"$m",null,{"$f":"'Inputs master'!I129","v":7.8986117909914846},{"$f":"'Inputs master'!J129","v":21.621256778166664},{"$f":"'Inputs master'!K129","v":15.920719388000004},{"$f":"'Inputs master'!L129","v":6.8150038460999989},{"$f":"'Inputs master'!M129","v":0},{"$f":"'Inputs master'!N129","v":0},{"$f":"'Inputs master'!O129","v":0},{"$f":"'Inputs master'!P129","v":0},{"$f":"'Inputs master'!Q129","v":0},{"$f":"'Inputs master'!R129","v":0},{"$f":"'Inputs master'!S129","v":0},{"$f":"'Inputs master'!T129","v":0},{"$f":"'Inputs master'!U129","v":0},{"$f":"'Inputs master'!V129","v":0},{"$f":"'Inputs master'!W129","v":0}]
[null,null,null,"Commissioned assets in August",null,null,"$m",null,{"$f":"'Inputs master'!I130","v":25.565199351791495},{"$f":"'Inputs master'!J130","v":10.235456484166667},{"$f":"'Inputs master'!K130","v":17.407398415000003},{"$f":"'Inputs master'!L130","v":8.9682235328999997},{"$f":"'Inputs master'!M130","v":0},{"$f":"'Inputs master'!N130","v":0},{"$f":"'Inputs master'!O130","v":0},{"$f":"'Inputs master'!P130","v":0},{"$f":"'Inputs master'!Q130","v":0},{"$f":"'Inputs master'!R130","v":0},{"$f":"'Inputs master'!S130","v":0},{"$f":"'Inputs master'!T130","v":0},{"$f":"'Inputs master'!U130","v":0},{"$f":"'Inputs master'!V130","v":0},{"$f":"'Inputs master'!W130","v":0}]
[null,null,null,"Commissioned assets in September",null,null,"$m",null,{"$f":"'Inputs master'!I131","v":18.358342178391499},{"$f":"'Inputs master'!J131","v":17.634543124166669},{"$f":"'Inputs master'!K131","v":17.014408861200003},{"$f":"'Inputs master'!L131","v":39.298588010199992},{"$f":"'Inputs master'!M131","v":0},{"$f":"'Inputs master'!N131","v":0},{"$f":"'Inputs master'!O131","v":0},{"$f":"'Inputs master'!P131","v":0},{"$f":"'Inputs master'!Q131","v":0},{"$f":"'Inputs master'!R131","v":0},{"$f":"'Inputs master'!S131","v":0},{"$f":"'Inputs master'!T131","v":0},{"$f":"'Inputs master'!U131","v":0},{"$f":"'Inputs master'!V131","v":0},{"$f":"'Inputs master'!W131","v":0}]
[null,null,null,"Commissioned assets in October",null,null,"$m",null,{"$f":"'Inputs master'!I132","v":13.633905758391483},{"$f":"'Inputs master'!J132","v":11.327681254166663},{"$f":"'Inputs master'!K132","v":16.078319209},{"$f":"'Inputs master'!L132","v":10.974513932599999},{"$f":"'Inputs master'!M132","v":0},{"$f":"'Inputs master'!N132","v":0},{"$f":"'Inputs master'!O132","v":0},{"$f":"'Inputs master'!P132","v":0},{"$f":"'Inputs master'!Q132","v":0},{"$f":"'Inputs master'!R132","v":0},{"$f":"'Inputs master'!S132","v":0},{"$f":"'Inputs master'!T132","v":0},{"$f":"'Inputs master'!U132","v":0},{"$f":"'Inputs master'!V132","v":0},{"$f":"'Inputs master'!W132","v":0}]
[null,null,null,"Commissioned assets in November",null,null,"$m",null,{"$f":"'Inputs master'!I133","v":27.660763942791487},{"$f":"'Inputs master'!J133","v":19.79425665416667},{"$f":"'Inputs master'!K133","v":24.5388230826},{"$f":"'Inputs master'!L133","v":12.694836149},{"$f":"'Inputs master'!M133","v":0},{"$f":"'Inputs master'!N133","v":0},{"$f":"'Inputs master'!O133","v":0},{"$f":"'Inputs master'!P133","v":0},{"$f":"'Inputs master'!Q133","v":0},{"$f":"'Inputs master'!R133","v":0},{"$f":"'Inputs master'!S133","v":0},{"$f":"'Inputs master'!T133","v":0},{"$f":"'Inputs master'!U133","v":0},{"$f":"'Inputs master'!V133","v":0},{"$f":"'Inputs master'!W133","v":0}]
[null,null,null,"Commissioned assets in December",null,null,"$m",null,{"$f":"'Inputs master'!I134","v":24.475198229391491},{"$f":"'Inputs master'!J134","v":30.260082034166668},{"$f":"'Inputs master'!K134","v":43.644122564000014},{"$f":"'Inputs master'!L134","v":35.704951574800006},{"$f":"SUM(M$414:M$430)/2","v":216.8429894257668},273.70011955761845,294.71671973662791,275.81122394206017,270.94887082533728,378.88078786944351,233.20303838062154,284.90665848615896,281.04109653829147,293.75429122970883,345.34283875945363]
[null,null,null,"Commissioned assets in January",null,null,"$m",null,{"$f":"'Inputs master'!I135","v":6.6986584947914869},{"$f":"'Inputs master'!J135","v":11.34495001416667},{"$f":"'Inputs master'!K135","v":4.8899567517999998},{"$f":"'Inputs master'!L135","v":15.2509701594},216.8429894257668,273.70011955761845,294.71671973662791,275.81122394206017,270.94887082533728,378.88078786944351,233.20303838062154,284.90665848615896,281.04109653829147,293.75429122970883,345.34283875945363]
[null,null,null,"Commissioned assets in February",null,null,"$m",null,{"$f":"'Inputs master'!I136","v":19.087942735391493},{"$f":"'Inputs master'!J136","v":10.952208514166669},{"$f":"'Inputs master'!K136","v":13.400785668600003},{"$f":"'Inputs master'!L136","v":14.360563587199994},{"$f":"'Inputs master'!M136","v":0},{"$f":"'Inputs master'!N136","v":0},{"$f":"'Inputs master'!O136","v":0},{"$f":"'Inputs master'!P136","v":0},{"$f":"'Inputs master'!Q136","v":0},{"$f":"'Inputs master'!R136","v":0},{"$f":"'Inputs master'!S136","v":0},{"$f":"'Inputs master'!T136","v":0},{"$f":"'Inputs master'!U136","v":0},{"$f":"'Inputs master'!V136","v":0},{"$f":"'Inputs master'!W136","v":0}]
[null,null,null,"Commissioned assets in March",null,null,"$m",null,{"$f":"'Inputs master'!I137","v":20.523944583391494},{"$f":"'Inputs master'!J137","v":9.8771295441666602},{"$f":"'Inputs master'!K137","v":22.381098917199985},{"$f":"'Inputs master'!L137","v":38.723010011799985},{"$f":"'Inputs master'!M137","v":0},{"$f":"'Inputs master'!N137","v":0},{"$f":"'Inputs master'!O137","v":0},{"$f":"'Inputs master'!P137","v":0},{"$f":"'Inputs master'!Q137","v":0},{"$f":"'Inputs master'!R137","v":0},{"$f":"'Inputs master'!S137","v":0},{"$f":"'Inputs master'!T137","v":0},{"$f":"'Inputs master'!U137","v":0},{"$f":"'Inputs master'!V137","v":0},{"$f":"'Inputs master'!W137","v":0}]
[null,null,null,"Commissioned assets in April",null,null,"$m",null,{"$f":"'Inputs master'!I138","v":26.203545259191511},{"$f":"'Inputs master'!J138","v":48.199999164166677},{"$f":"'Inputs master'!K138","v":16.514524318800003},{"$f":"'Inputs master'!L138","v":23.889323342499988},{"$f":"'Inputs master'!M138","v":0},{"$f":"'Inputs master'!N138","v":0},{"$f":"'Inputs master'!O138","v":0},{"$f":"'Inputs master'!P138","v":0},{"$f":"'Inputs master'!Q138","v":0},{"$f":"'Inputs master'!R138","v":0},{"$f":"'Inputs master'!S138","v":0},{"$f":"'Inputs master'!T138","v":0},{"$f":"'Inputs master'!U138","v":0},{"$f":"'Inputs master'!V138","v":0},{"$f":"'Inputs master'!W138","v":0}]
[null,null,null,"Commissioned assets in May",null,null,"$m",null,{"$f":"'Inputs master'!I139","v":20.401113906391497},{"$f":"'Inputs master'!J139","v":36.323250289566658},{"$f":"'Inputs master'!K139","v":24.423069933200011},{"$f":"'Inputs master'!L139","v":57.955282501100037},{"$f":"'Inputs master'!M139","v":0},{"$f":"'Inputs master'!N139","v":0},{"$f":"'Inputs master'!O139","v":0},{"$f":"'Inputs master'!P139","v":0},{"$f":"'Inputs master'!Q139","v":0},{"$f":"'Inputs master'!R139","v":0},{"$f":"'Inputs master'!S139","v":0},{"$f":"'Inputs master'!T139","v":0},{"$f":"'Inputs master'!U139","v":0},{"$f":"'Inputs master'!V139","v":0},{"$f":"'Inputs master'!W139","v":0}]
[null,null,null,"Commissioned assets in June",null,null,"$m",null,{"$f":"'Inputs master'!I140","v":84.790991293991553},{"$f":"'Inputs master'!J140","v":47.760638703766666},{"$f":"'Inputs master'!K140","v":115.7086638565},{"$f":"'Inputs master'!L140","v":67.25453215280001},{"$f":"'Inputs master'!M140","v":0},{"$f":"'Inputs master'!N140","v":0},{"$f":"'Inputs master'!O140","v":0},{"$f":"'Inputs master'!P140","v":0},{"$f":"'Inputs master'!Q140","v":0},{"$f":"'Inputs master'!R140","v":0},{"$f":"'Inputs master'!S140","v":0},{"$f":"'Inputs master'!T140","v":0},{"$f":"'Inputs master'!U140","v":0},{"$f":"'Inputs master'!V140","v":0},{"$f":"'Inputs master'!W140","v":0}]
[null,null,null,"Total capex commissioning",null,null,"$m",null,{"$f":"SUM(I129:I140)","v":295.29821752489795},{"$f":"SUM(J129:J140)","v":275.33145255900001},331.92189096590005,331.88979880039994,433.6859788515336,547.4002391152369,589.43343947325582,551.62244788412033,541.89774165067456,757.76157573888702,466.40607676124307,569.81331697231792,562.08219307658294,587.50858245941765,690.68567751890726]
[]
[null,"Capex incentive parameters"]
[]
[null,null,"Base capex"]
[null,null,"Note:"]
[]
[null,null,null,"Base capex no longer subject to standard incentive rate base capex allowance",null,null,"$m",null,{"$f":"'Inputs master'!I148","v":-2.9652800993407453},{"$f":"'Inputs master'!J148","v":-3.13130967425711},{"$f":"'Inputs master'!K148","v":-3.1929080092711568},{"$f":"'Inputs master'!L148","v":23.54681206942816},{"$f":"'Inputs master'!M148","v":3.1929080092711568},{"$f":"'Inputs master'!N148","v":0},{"$f":"'Inputs master'!O148","v":0},{"$f":"'Inputs master'!P148","v":0},{"$f":"'Inputs master'!Q148","v":0},{"$f":"'Inputs master'!R148","v":0},{"$f":"'Inputs master'!S148","v":0},{"$f":"'Inputs master'!T148","v":0},{"$f":"'Inputs master'!U148","v":0},{"$f":"'Inputs master'!V148","v":0},{"$f":"'Inputs master'!W148","v":0}]
[null,null,null,"Base capex FX adjustment (standard)",null,null,"$m",null,{"$f":"'Inputs master'!I149","v":-0.98057760983083853},{"$f":"'Inputs master'!J149","v":-1.0324324733744099},{"$f":"'Inputs master'!K149","v":-0.5071124473957962},{"$f":"'Inputs master'!L149","v":-5.9351875929255726E-2},{"$f":"'Inputs master'!M149","v":0},{"$f":"'Inputs master'!N149","v":0},{"$f":"'Inputs master'!O149","v":0},{"$f":"'Inputs master'!P149","v":0},{"$f":"'Inputs master'!Q149","v":0},{"$f":"'Inputs master'!R149","v":0},{"$f":"'Inputs master'!S149","v":0},{"$f":"'Inputs master'!T149","v":0},{"$f":"'Inputs master'!U149","v":0},{"$f":"'Inputs master'!V149","v":0},{"$f":"'Inputs master'!W149","v":0}]
[null,null,null,"Base capex subject to the allowance adjustment mechanism (standard)",null,null,"$m",null,{"$f":"'Inputs master'!I150","v":0},{"$f":"'Inputs master'!J150","v":0},{"$f":"'Inputs master'!K150","v":0},{"$f":"'Inputs master'!L150","v":0},{"$f":"'Inputs master'!M150","v":0},{"$f":"'Inputs master'!N150","v":0},{"$f":"'Inputs master'!O150","v":0},{"$f":"'Inputs master'!P150","v":0},{"$f":"'Inputs master'!Q150","v":0},{"$f":"'Inputs master'!R150","v":0},{"$f":"'Inputs master'!S150","v":0},{"$f":"'Inputs master'!T150","v":0},{"$f":"'Inputs master'!U150","v":0},{"$f":"'Inputs master'!V150","v":0},{"$f":"'Inputs master'!W150","v":0}]
[null,null,null,"Base capex low incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I151","v":0.15},{"$f":"'Inputs master'!J151","v":0.15},{"$f":"'Inputs master'!K151","v":0.15},{"$f":"'Inputs master'!L151","v":0.15},{"$f":"'Inputs master'!M151","v":0.15},{"$f":"'Inputs master'!N151","v":0.15},{"$f":"'Inputs master'!O151","v":0.15},{"$f":"'Inputs master'!P151","v":0.15},{"$f":"'Inputs master'!Q151","v":0.15},{"$f":"'Inputs master'!R151","v":0.15},{"$f":"'Inputs master'!S151","v":0.15},{"$f":"'Inputs master'!T151","v":0.15},{"$f":"'Inputs master'!U151","v":0.15},{"$f":"'Inputs master'!V151","v":0.15},{"$f":"'Inputs master'!W151","v":0.15}]
[null,null,null,"Base capex no longer subject to low incentive rate base capex allowance",null,null,"$m",null,{"$f":"'Inputs master'!I152","v":0},{"$f":"'Inputs master'!J152","v":0},{"$f":"'Inputs master'!K152","v":0},{"$f":"'Inputs master'!L152","v":0},{"$f":"'Inputs master'!M152","v":0},{"$f":"'Inputs master'!N152","v":0},{"$f":"'Inputs master'!O152","v":0},{"$f":"'Inputs master'!P152","v":0},{"$f":"'Inputs master'!Q152","v":0},{"$f":"'Inputs master'!R152","v":0},{"$f":"'Inputs master'!S152","v":0},{"$f":"'Inputs master'!T152","v":0},{"$f":"'Inputs master'!U152","v":0},{"$f":"'Inputs master'!V152","v":0},{"$f":"'Inputs master'!W152","v":0}]
[null,null,null,"Base capex FX adjustment (low)",null,null,"$m",null,{"$f":"'Inputs master'!I153","v":0},{"$f":"'Inputs master'!J153","v":0},{"$f":"'Inputs master'!K153","v":0},{"$f":"'Inputs master'!L153","v":0},{"$f":"'Inputs master'!M153","v":0},{"$f":"'Inputs master'!N153","v":0},{"$f":"'Inputs master'!O153","v":0},{"$f":"'Inputs master'!P153","v":0},{"$f":"'Inputs master'!Q153","v":0},{"$f":"'Inputs master'!R153","v":0},{"$f":"'Inputs master'!S153","v":0},{"$f":"'Inputs master'!T153","v":0},{"$f":"'Inputs master'!U153","v":0},{"$f":"'Inputs master'!V153","v":0},{"$f":"'Inputs master'!W153","v":0}]
[]
[null,null,"Major capex"]
[null,null,"Note: For MCPs notified from 1 April 2025, any major capex incentive adjustment is only to be calculated only should total capex fall outside of the P30-P70 deadband."]
[]
[null,null,null,"MCP1 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I158","v":0},{"$f":"'Inputs master'!J158","v":0},{"$f":"'Inputs master'!K158","v":0},{"$f":"'Inputs master'!L158","v":0},{"$f":"'Inputs master'!M158","v":0},{"$f":"'Inputs master'!N158","v":0},{"$f":"'Inputs master'!O158","v":0},{"$f":"'Inputs master'!P158","v":0},{"$f":"'Inputs master'!Q158","v":0},{"$f":"'Inputs master'!R158","v":0},{"$f":"'Inputs master'!S158","v":0},{"$f":"'Inputs master'!T158","v":0},{"$f":"'Inputs master'!U158","v":0},{"$f":"'Inputs master'!V158","v":0},{"$f":"'Inputs master'!W158","v":0}]
[null,null,null,"MCP1 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I159","v":0},{"$f":"'Inputs master'!J159","v":0},{"$f":"'Inputs master'!K159","v":0},{"$f":"'Inputs master'!L159","v":0},{"$f":"'Inputs master'!M159","v":0},{"$f":"'Inputs master'!N159","v":0},{"$f":"'Inputs master'!O159","v":0},{"$f":"'Inputs master'!P159","v":0},{"$f":"'Inputs master'!Q159","v":0},{"$f":"'Inputs master'!R159","v":0},{"$f":"'Inputs master'!S159","v":0},{"$f":"'Inputs master'!T159","v":0},{"$f":"'Inputs master'!U159","v":0},{"$f":"'Inputs master'!V159","v":0},{"$f":"'Inputs master'!W159","v":0}]
[null,null,null,"MCP1 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I160","v":0},{"$f":"'Inputs master'!J160","v":0},{"$f":"'Inputs master'!K160","v":0},{"$f":"'Inputs master'!L160","v":0},{"$f":"'Inputs master'!M160","v":0},{"$f":"'Inputs master'!N160","v":0},{"$f":"'Inputs master'!O160","v":0},{"$f":"'Inputs master'!P160","v":0},{"$f":"'Inputs master'!Q160","v":0},{"$f":"'Inputs master'!R160","v":0},{"$f":"'Inputs master'!S160","v":0},{"$f":"'Inputs master'!T160","v":0},{"$f":"'Inputs master'!U160","v":0},{"$f":"'Inputs master'!V160","v":0},{"$f":"'Inputs master'!W160","v":0}]
[null,null,null,"MCP1 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I161","v":0},{"$f":"'Inputs master'!J161","v":0},{"$f":"'Inputs master'!K161","v":0},{"$f":"'Inputs master'!L161","v":0},{"$f":"'Inputs master'!M161","v":0},{"$f":"'Inputs master'!N161","v":0},{"$f":"'Inputs master'!O161","v":0},{"$f":"'Inputs master'!P161","v":0},{"$f":"'Inputs master'!Q161","v":0},{"$f":"'Inputs master'!R161","v":0},{"$f":"'Inputs master'!S161","v":0},{"$f":"'Inputs master'!T161","v":0},{"$f":"'Inputs master'!U161","v":0},{"$f":"'Inputs master'!V161","v":0},{"$f":"'Inputs master'!W161","v":0}]
[null,null,null,"MCP1 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I162","v":0},{"$f":"'Inputs master'!J162","v":0},{"$f":"'Inputs master'!K162","v":0},{"$f":"'Inputs master'!L162","v":0},{"$f":"'Inputs master'!M162","v":0},{"$f":"'Inputs master'!N162","v":0},{"$f":"'Inputs master'!O162","v":0},{"$f":"'Inputs master'!P162","v":0},{"$f":"'Inputs master'!Q162","v":0},{"$f":"'Inputs master'!R162","v":0},{"$f":"'Inputs master'!S162","v":0},{"$f":"'Inputs master'!T162","v":0},{"$f":"'Inputs master'!U162","v":0},{"$f":"'Inputs master'!V162","v":0},{"$f":"'Inputs master'!W162","v":0}]
[null,null,null,"MCP1 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I163","v":0},{"$f":"'Inputs master'!J163","v":0},{"$f":"'Inputs master'!K163","v":0},{"$f":"'Inputs master'!L163","v":0},{"$f":"'Inputs master'!M163","v":0},{"$f":"'Inputs master'!N163","v":0},{"$f":"'Inputs master'!O163","v":0},{"$f":"'Inputs master'!P163","v":0},{"$f":"'Inputs master'!Q163","v":0},{"$f":"'Inputs master'!R163","v":0},{"$f":"'Inputs master'!S163","v":0},{"$f":"'Inputs master'!T163","v":0},{"$f":"'Inputs master'!U163","v":0},{"$f":"'Inputs master'!V163","v":0},{"$f":"'Inputs master'!W163","v":0}]
[null,null,null,"MCP2 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I164","v":0},{"$f":"'Inputs master'!J164","v":0},{"$f":"'Inputs master'!K164","v":0},{"$f":"'Inputs master'!L164","v":0},{"$f":"'Inputs master'!M164","v":0},{"$f":"'Inputs master'!N164","v":0},{"$f":"'Inputs master'!O164","v":0},{"$f":"'Inputs master'!P164","v":0},{"$f":"'Inputs master'!Q164","v":0},{"$f":"'Inputs master'!R164","v":0},{"$f":"'Inputs master'!S164","v":0},{"$f":"'Inputs master'!T164","v":0},{"$f":"'Inputs master'!U164","v":0},{"$f":"'Inputs master'!V164","v":0},{"$f":"'Inputs master'!W164","v":0}]
[null,null,null,"MCP2 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I165","v":0},{"$f":"'Inputs master'!J165","v":0},{"$f":"'Inputs master'!K165","v":0},{"$f":"'Inputs master'!L165","v":0},{"$f":"'Inputs master'!M165","v":0},{"$f":"'Inputs master'!N165","v":0},{"$f":"'Inputs master'!O165","v":0},{"$f":"'Inputs master'!P165","v":0},{"$f":"'Inputs master'!Q165","v":0},{"$f":"'Inputs master'!R165","v":0},{"$f":"'Inputs master'!S165","v":0},{"$f":"'Inputs master'!T165","v":0},{"$f":"'Inputs master'!U165","v":0},{"$f":"'Inputs master'!V165","v":0},{"$f":"'Inputs master'!W165","v":0}]
[null,null,null,"MCP2 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I166","v":0},{"$f":"'Inputs master'!J166","v":0},{"$f":"'Inputs master'!K166","v":0},{"$f":"'Inputs master'!L166","v":0},{"$f":"'Inputs master'!M166","v":0},{"$f":"'Inputs master'!N166","v":0},{"$f":"'Inputs master'!O166","v":0},{"$f":"'Inputs master'!P166","v":0},{"$f":"'Inputs master'!Q166","v":0},{"$f":"'Inputs master'!R166","v":0},{"$f":"'Inputs master'!S166","v":0},{"$f":"'Inputs master'!T166","v":0},{"$f":"'Inputs master'!U166","v":0},{"$f":"'Inputs master'!V166","v":0},{"$f":"'Inputs master'!W166","v":0}]
[null,null,null,"MCP2 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I167","v":0},{"$f":"'Inputs master'!J167","v":0},{"$f":"'Inputs master'!K167","v":0},{"$f":"'Inputs master'!L167","v":0},{"$f":"'Inputs master'!M167","v":0},{"$f":"'Inputs master'!N167","v":0},{"$f":"'Inputs master'!O167","v":0},{"$f":"'Inputs master'!P167","v":0},{"$f":"'Inputs master'!Q167","v":0},{"$f":"'Inputs master'!R167","v":0},{"$f":"'Inputs master'!S167","v":0},{"$f":"'Inputs master'!T167","v":0},{"$f":"'Inputs master'!U167","v":0},{"$f":"'Inputs master'!V167","v":0},{"$f":"'Inputs master'!W167","v":0}]
[null,null,null,"MCP2 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I168","v":0},{"$f":"'Inputs master'!J168","v":0},{"$f":"'Inputs master'!K168","v":0},{"$f":"'Inputs master'!L168","v":0},{"$f":"'Inputs master'!M168","v":0},{"$f":"'Inputs master'!N168","v":0},{"$f":"'Inputs master'!O168","v":0},{"$f":"'Inputs master'!P168","v":0},{"$f":"'Inputs master'!Q168","v":0},{"$f":"'Inputs master'!R168","v":0},{"$f":"'Inputs master'!S168","v":0},{"$f":"'Inputs master'!T168","v":0},{"$f":"'Inputs master'!U168","v":0},{"$f":"'Inputs master'!V168","v":0},{"$f":"'Inputs master'!W168","v":0}]
[null,null,null,"MCP2 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I169","v":0},{"$f":"'Inputs master'!J169","v":0},{"$f":"'Inputs master'!K169","v":0},{"$f":"'Inputs master'!L169","v":0},{"$f":"'Inputs master'!M169","v":0},{"$f":"'Inputs master'!N169","v":0},{"$f":"'Inputs master'!O169","v":0},{"$f":"'Inputs master'!P169","v":0},{"$f":"'Inputs master'!Q169","v":0},{"$f":"'Inputs master'!R169","v":0},{"$f":"'Inputs master'!S169","v":0},{"$f":"'Inputs master'!T169","v":0},{"$f":"'Inputs master'!U169","v":0},{"$f":"'Inputs master'!V169","v":0},{"$f":"'Inputs master'!W169","v":0}]
[null,null,null,"MCP3 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I170","v":0},{"$f":"'Inputs master'!J170","v":0},{"$f":"'Inputs master'!K170","v":0},{"$f":"'Inputs master'!L170","v":0},{"$f":"'Inputs master'!M170","v":0},{"$f":"'Inputs master'!N170","v":0},{"$f":"'Inputs master'!O170","v":0},{"$f":"'Inputs master'!P170","v":0},{"$f":"'Inputs master'!Q170","v":0},{"$f":"'Inputs master'!R170","v":0},{"$f":"'Inputs master'!S170","v":0},{"$f":"'Inputs master'!T170","v":0},{"$f":"'Inputs master'!U170","v":0},{"$f":"'Inputs master'!V170","v":0},{"$f":"'Inputs master'!W170","v":0}]
[null,null,null,"MCP3 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I171","v":0},{"$f":"'Inputs master'!J171","v":0},{"$f":"'Inputs master'!K171","v":0},{"$f":"'Inputs master'!L171","v":0},{"$f":"'Inputs master'!M171","v":0},{"$f":"'Inputs master'!N171","v":0},{"$f":"'Inputs master'!O171","v":0},{"$f":"'Inputs master'!P171","v":0},{"$f":"'Inputs master'!Q171","v":0},{"$f":"'Inputs master'!R171","v":0},{"$f":"'Inputs master'!S171","v":0},{"$f":"'Inputs master'!T171","v":0},{"$f":"'Inputs master'!U171","v":0},{"$f":"'Inputs master'!V171","v":0},{"$f":"'Inputs master'!W171","v":0}]
[null,null,null,"MCP3 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I172","v":0},{"$f":"'Inputs master'!J172","v":0},{"$f":"'Inputs master'!K172","v":0},{"$f":"'Inputs master'!L172","v":0},{"$f":"'Inputs master'!M172","v":0},{"$f":"'Inputs master'!N172","v":0},{"$f":"'Inputs master'!O172","v":0},{"$f":"'Inputs master'!P172","v":0},{"$f":"'Inputs master'!Q172","v":0},{"$f":"'Inputs master'!R172","v":0},{"$f":"'Inputs master'!S172","v":0},{"$f":"'Inputs master'!T172","v":0},{"$f":"'Inputs master'!U172","v":0},{"$f":"'Inputs master'!V172","v":0},{"$f":"'Inputs master'!W172","v":0}]
[null,null,null,"MCP3 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I173","v":0},{"$f":"'Inputs master'!J173","v":0},{"$f":"'Inputs master'!K173","v":0},{"$f":"'Inputs master'!L173","v":0},{"$f":"'Inputs master'!M173","v":0},{"$f":"'Inputs master'!N173","v":0},{"$f":"'Inputs master'!O173","v":0},{"$f":"'Inputs master'!P173","v":0},{"$f":"'Inputs master'!Q173","v":0},{"$f":"'Inputs master'!R173","v":0},{"$f":"'Inputs master'!S173","v":0},{"$f":"'Inputs master'!T173","v":0},{"$f":"'Inputs master'!U173","v":0},{"$f":"'Inputs master'!V173","v":0},{"$f":"'Inputs master'!W173","v":0}]
[null,null,null,"MCP3 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I174","v":0},{"$f":"'Inputs master'!J174","v":0},{"$f":"'Inputs master'!K174","v":0},{"$f":"'Inputs master'!L174","v":0},{"$f":"'Inputs master'!M174","v":0},{"$f":"'Inputs master'!N174","v":0},{"$f":"'Inputs master'!O174","v":0},{"$f":"'Inputs master'!P174","v":0},{"$f":"'Inputs master'!Q174","v":0},{"$f":"'Inputs master'!R174","v":0},{"$f":"'Inputs master'!S174","v":0},{"$f":"'Inputs master'!T174","v":0},{"$f":"'Inputs master'!U174","v":0},{"$f":"'Inputs master'!V174","v":0},{"$f":"'Inputs master'!W174","v":0}]
[null,null,null,"MCP3 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I175","v":0},{"$f":"'Inputs master'!J175","v":0},{"$f":"'Inputs master'!K175","v":0},{"$f":"'Inputs master'!L175","v":0},{"$f":"'Inputs master'!M175","v":0},{"$f":"'Inputs master'!N175","v":0},{"$f":"'Inputs master'!O175","v":0},{"$f":"'Inputs master'!P175","v":0},{"$f":"'Inputs master'!Q175","v":0},{"$f":"'Inputs master'!R175","v":0},{"$f":"'Inputs master'!S175","v":0},{"$f":"'Inputs master'!T175","v":0},{"$f":"'Inputs master'!U175","v":0},{"$f":"'Inputs master'!V175","v":0},{"$f":"'Inputs master'!W175","v":0}]
[null,null,null,"MCP4 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I176","v":0},{"$f":"'Inputs master'!J176","v":0},{"$f":"'Inputs master'!K176","v":0},{"$f":"'Inputs master'!L176","v":0},{"$f":"'Inputs master'!M176","v":0},{"$f":"'Inputs master'!N176","v":0},{"$f":"'Inputs master'!O176","v":0},{"$f":"'Inputs master'!P176","v":0},{"$f":"'Inputs master'!Q176","v":0},{"$f":"'Inputs master'!R176","v":0},{"$f":"'Inputs master'!S176","v":0},{"$f":"'Inputs master'!T176","v":0},{"$f":"'Inputs master'!U176","v":0},{"$f":"'Inputs master'!V176","v":0},{"$f":"'Inputs master'!W176","v":0}]
[null,null,null,"MCP4 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I177","v":0},{"$f":"'Inputs master'!J177","v":0},{"$f":"'Inputs master'!K177","v":0},{"$f":"'Inputs master'!L177","v":0},{"$f":"'Inputs master'!M177","v":0},{"$f":"'Inputs master'!N177","v":0},{"$f":"'Inputs master'!O177","v":0},{"$f":"'Inputs master'!P177","v":0},{"$f":"'Inputs master'!Q177","v":0},{"$f":"'Inputs master'!R177","v":0},{"$f":"'Inputs master'!S177","v":0},{"$f":"'Inputs master'!T177","v":0},{"$f":"'Inputs master'!U177","v":0},{"$f":"'Inputs master'!V177","v":0},{"$f":"'Inputs master'!W177","v":0}]
[null,null,null,"MCP4 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I178","v":0},{"$f":"'Inputs master'!J178","v":0},{"$f":"'Inputs master'!K178","v":0},{"$f":"'Inputs master'!L178","v":0},{"$f":"'Inputs master'!M178","v":0},{"$f":"'Inputs master'!N178","v":0},{"$f":"'Inputs master'!O178","v":0},{"$f":"'Inputs master'!P178","v":0},{"$f":"'Inputs master'!Q178","v":0},{"$f":"'Inputs master'!R178","v":0},{"$f":"'Inputs master'!S178","v":0},{"$f":"'Inputs master'!T178","v":0},{"$f":"'Inputs master'!U178","v":0},{"$f":"'Inputs master'!V178","v":0},{"$f":"'Inputs master'!W178","v":0}]
[null,null,null,"MCP4 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I179","v":0},{"$f":"'Inputs master'!J179","v":0},{"$f":"'Inputs master'!K179","v":0},{"$f":"'Inputs master'!L179","v":0},{"$f":"'Inputs master'!M179","v":0},{"$f":"'Inputs master'!N179","v":0},{"$f":"'Inputs master'!O179","v":0},{"$f":"'Inputs master'!P179","v":0},{"$f":"'Inputs master'!Q179","v":0},{"$f":"'Inputs master'!R179","v":0},{"$f":"'Inputs master'!S179","v":0},{"$f":"'Inputs master'!T179","v":0},{"$f":"'Inputs master'!U179","v":0},{"$f":"'Inputs master'!V179","v":0},{"$f":"'Inputs master'!W179","v":0}]
[null,null,null,"MCP4 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I180","v":0},{"$f":"'Inputs master'!J180","v":0},{"$f":"'Inputs master'!K180","v":0},{"$f":"'Inputs master'!L180","v":0},{"$f":"'Inputs master'!M180","v":0},{"$f":"'Inputs master'!N180","v":0},{"$f":"'Inputs master'!O180","v":0},{"$f":"'Inputs master'!P180","v":0},{"$f":"'Inputs master'!Q180","v":0},{"$f":"'Inputs master'!R180","v":0},{"$f":"'Inputs master'!S180","v":0},{"$f":"'Inputs master'!T180","v":0},{"$f":"'Inputs master'!U180","v":0},{"$f":"'Inputs master'!V180","v":0},{"$f":"'Inputs master'!W180","v":0}]
[null,null,null,"MCP4 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I181","v":0},{"$f":"'Inputs master'!J181","v":0},{"$f":"'Inputs master'!K181","v":0},{"$f":"'Inputs master'!L181","v":0},{"$f":"'Inputs master'!M181","v":0},{"$f":"'Inputs master'!N181","v":0},{"$f":"'Inputs master'!O181","v":0},{"$f":"'Inputs master'!P181","v":0},{"$f":"'Inputs master'!Q181","v":0},{"$f":"'Inputs master'!R181","v":0},{"$f":"'Inputs master'!S181","v":0},{"$f":"'Inputs master'!T181","v":0},{"$f":"'Inputs master'!U181","v":0},{"$f":"'Inputs master'!V181","v":0},{"$f":"'Inputs master'!W181","v":0}]
[null,null,null,"MCP5 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I182","v":0},{"$f":"'Inputs master'!J182","v":0},{"$f":"'Inputs master'!K182","v":0},{"$f":"'Inputs master'!L182","v":0},{"$f":"'Inputs master'!M182","v":0},{"$f":"'Inputs master'!N182","v":0},{"$f":"'Inputs master'!O182","v":0},{"$f":"'Inputs master'!P182","v":0},{"$f":"'Inputs master'!Q182","v":0},{"$f":"'Inputs master'!R182","v":0},{"$f":"'Inputs master'!S182","v":0},{"$f":"'Inputs master'!T182","v":0},{"$f":"'Inputs master'!U182","v":0},{"$f":"'Inputs master'!V182","v":0},{"$f":"'Inputs master'!W182","v":0}]
[null,null,null,"MCP5 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I183","v":0},{"$f":"'Inputs master'!J183","v":0},{"$f":"'Inputs master'!K183","v":0},{"$f":"'Inputs master'!L183","v":0},{"$f":"'Inputs master'!M183","v":0},{"$f":"'Inputs master'!N183","v":0},{"$f":"'Inputs master'!O183","v":0},{"$f":"'Inputs master'!P183","v":0},{"$f":"'Inputs master'!Q183","v":0},{"$f":"'Inputs master'!R183","v":0},{"$f":"'Inputs master'!S183","v":0},{"$f":"'Inputs master'!T183","v":0},{"$f":"'Inputs master'!U183","v":0},{"$f":"'Inputs master'!V183","v":0},{"$f":"'Inputs master'!W183","v":0}]
[null,null,null,"MCP5 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I184","v":0},{"$f":"'Inputs master'!J184","v":0},{"$f":"'Inputs master'!K184","v":0},{"$f":"'Inputs master'!L184","v":0},{"$f":"'Inputs master'!M184","v":0},{"$f":"'Inputs master'!N184","v":0},{"$f":"'Inputs master'!O184","v":0},{"$f":"'Inputs master'!P184","v":0},{"$f":"'Inputs master'!Q184","v":0},{"$f":"'Inputs master'!R184","v":0},{"$f":"'Inputs master'!S184","v":0},{"$f":"'Inputs master'!T184","v":0},{"$f":"'Inputs master'!U184","v":0},{"$f":"'Inputs master'!V184","v":0},{"$f":"'Inputs master'!W184","v":0}]
[null,null,null,"MCP5 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I185","v":0},{"$f":"'Inputs master'!J185","v":0},{"$f":"'Inputs master'!K185","v":0},{"$f":"'Inputs master'!L185","v":0},{"$f":"'Inputs master'!M185","v":0},{"$f":"'Inputs master'!N185","v":0},{"$f":"'Inputs master'!O185","v":0},{"$f":"'Inputs master'!P185","v":0},{"$f":"'Inputs master'!Q185","v":0},{"$f":"'Inputs master'!R185","v":0},{"$f":"'Inputs master'!S185","v":0},{"$f":"'Inputs master'!T185","v":0},{"$f":"'Inputs master'!U185","v":0},{"$f":"'Inputs master'!V185","v":0},{"$f":"'Inputs master'!W185","v":0}]
[null,null,null,"MCP5 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I186","v":0},{"$f":"'Inputs master'!J186","v":0},{"$f":"'Inputs master'!K186","v":0},{"$f":"'Inputs master'!L186","v":0},{"$f":"'Inputs master'!M186","v":0},{"$f":"'Inputs master'!N186","v":0},{"$f":"'Inputs master'!O186","v":0},{"$f":"'Inputs master'!P186","v":0},{"$f":"'Inputs master'!Q186","v":0},{"$f":"'Inputs master'!R186","v":0},{"$f":"'Inputs master'!S186","v":0},{"$f":"'Inputs master'!T186","v":0},{"$f":"'Inputs master'!U186","v":0},{"$f":"'Inputs master'!V186","v":0},{"$f":"'Inputs master'!W186","v":0}]
[null,null,null,"MCP5 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I187","v":0},{"$f":"'Inputs master'!J187","v":0},{"$f":"'Inputs master'!K187","v":0},{"$f":"'Inputs master'!L187","v":0},{"$f":"'Inputs master'!M187","v":0},{"$f":"'Inputs master'!N187","v":0},{"$f":"'Inputs master'!O187","v":0},{"$f":"'Inputs master'!P187","v":0},{"$f":"'Inputs master'!Q187","v":0},{"$f":"'Inputs master'!R187","v":0},{"$f":"'Inputs master'!S187","v":0},{"$f":"'Inputs master'!T187","v":0},{"$f":"'Inputs master'!U187","v":0},{"$f":"'Inputs master'!V187","v":0},{"$f":"'Inputs master'!W187","v":0}]
[null,null,null,"Major capex sunk costs adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I188","v":0},{"$f":"'Inputs master'!J188","v":0},{"$f":"'Inputs master'!K188","v":0},{"$f":"'Inputs master'!L188","v":0},{"$f":"'Inputs master'!M188","v":0},{"$f":"'Inputs master'!N188","v":0},{"$f":"'Inputs master'!O188","v":0},{"$f":"'Inputs master'!P188","v":0},{"$f":"'Inputs master'!Q188","v":0},{"$f":"'Inputs master'!R188","v":0},{"$f":"'Inputs master'!S188","v":0},{"$f":"'Inputs master'!T188","v":0},{"$f":"'Inputs master'!U188","v":0},{"$f":"'Inputs master'!V188","v":0},{"$f":"'Inputs master'!W188","v":0}]
[]
[null,"Opex incentive parameters"]
[]
[null,null,null,"Capitalised operating lease costs",null,null,"$m",null,{"$f":"'Inputs master'!I192","v":9.8568077447999993},{"$f":"'Inputs master'!J192","v":11.510584813199998},{"$f":"'Inputs master'!K192","v":10.855604420000001},{"$f":"'Inputs master'!L192","v":11.230053},{"$f":"'Inputs master'!M192","v":11.828282036633119},{"$f":"'Inputs master'!N192","v":11.316470104213245},{"$f":"'Inputs master'!O192","v":12.872141522614406},{"$f":"'Inputs master'!P192","v":19.309089377240532},{"$f":"'Inputs master'!Q192","v":11.947270639878893},{"$f":"'Inputs master'!R192","v":11.099703442648385},{"$f":"'Inputs master'!S192","v":11.310340517745342},{"$f":"'Inputs master'!T192","v":11.346629726263322},{"$f":"'Inputs master'!U192","v":11.541027609963063},{"$f":"'Inputs master'!V192","v":11.736279551288836},{"$f":"'Inputs master'!W192","v":11.751980320924805}]
[null,null,null,"Operating expenditure allowance for IRIS (forecast CPI)",null,null,"$m",null,{"$f":"'Inputs master'!I193","v":286.26229826532375},{"$f":"'Inputs master'!J193","v":290.17940156993308},{"$f":"'Inputs master'!K193","v":299.94218265595492},{"$f":"'Inputs master'!L193","v":309.53219044866466},{"$f":"'Inputs master'!M193","v":309.68168983513601},{"$f":"'Inputs master'!N193","v":432.4212910483721},{"$f":"'Inputs master'!O193","v":432.16741812560139},{"$f":"'Inputs master'!P193","v":460.10326057069409},{"$f":"'Inputs master'!Q193","v":456.96406988581231},{"$f":"'Inputs master'!R193","v":448.72815690869135},{"$f":"'Inputs master'!S193","v":473.42952552512872},{"$f":"'Inputs master'!T193","v":483.39478400751841},{"$f":"'Inputs master'!U193","v":503.85689932819014},{"$f":"'Inputs master'!V193","v":516.06877596826325},{"$f":"'Inputs master'!W193","v":524.26366446067721}]
[null,null,null,"Amounts carried forward into RCP3",null,null,"$m",null,{"$f":"'Inputs master'!I194","v":20.944984309954862},{"$f":"'Inputs master'!J194","v":3.6454556858966782},{"$f":"'Inputs master'!K194","v":-4.6602020816819447},{"$f":"'Inputs master'!L194","v":0.22771059638819224},{"$f":"'Inputs master'!M194","v":0}]
[]
[null,null,null,"RCP3 base year adjustment term",null,null,"$m",null,null,{"$f":"'Inputs master'!J196","v":7.7386081641629527}]
[null,null,null,"RCP3 baseline adjustment term",null,null,"$m",null,null,{"$f":"'Inputs master'!J197","v":-1.0519447997875551}]
[null,null,null,"Non-recurrent amount",null,null,"$m",null,null,null,{"$f":"'Inputs master'!K198","v":-14.7},null,null,null,null,{"$f":"'Inputs master'!P198","v":0},null,null,null,null,{"$f":"'Inputs master'!U198","v":0}]
[]
[null,"Service measure incentive parameters"]
[]
[null,null,"GP1"]
[null,null,"Note:"]
[]
[null,null,null,"N-1 security high economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I205","v":0},{"$f":"'Inputs master'!J205","v":0},{"$f":"'Inputs master'!K205","v":0},{"$f":"'Inputs master'!L205","v":0},{"$f":"'Inputs master'!M205","v":0},{"$f":"'Inputs master'!N205","v":0},{"$f":"'Inputs master'!O205","v":0},{"$f":"'Inputs master'!P205","v":0},{"$f":"'Inputs master'!Q205","v":0},{"$f":"'Inputs master'!R205","v":0},{"$f":"'Inputs master'!S205","v":0},{"$f":"'Inputs master'!T205","v":0},{"$f":"'Inputs master'!U205","v":0},{"$f":"'Inputs master'!V205","v":0},{"$f":"'Inputs master'!W205","v":0}]
[null,null,null,"N-1 security material economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I206","v":7},{"$f":"'Inputs master'!J206","v":7},{"$f":"'Inputs master'!K206","v":7},{"$f":"'Inputs master'!L206","v":7},{"$f":"'Inputs master'!M206","v":7},{"$f":"'Inputs master'!N206","v":4},{"$f":"'Inputs master'!O206","v":4},{"$f":"'Inputs master'!P206","v":4},{"$f":"'Inputs master'!Q206","v":4},{"$f":"'Inputs master'!R206","v":4},{"$f":"'Inputs master'!S206","v":4},{"$f":"'Inputs master'!T206","v":4},{"$f":"'Inputs master'!U206","v":4},{"$f":"'Inputs master'!V206","v":4},{"$f":"'Inputs master'!W206","v":4}]
[null,null,null,"N security high economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I207","v":4},{"$f":"'Inputs master'!J207","v":4},{"$f":"'Inputs master'!K207","v":4},{"$f":"'Inputs master'!L207","v":4},{"$f":"'Inputs master'!M207","v":4},{"$f":"'Inputs master'!N207","v":0},{"$f":"'Inputs master'!O207","v":0},{"$f":"'Inputs master'!P207","v":0},{"$f":"'Inputs master'!Q207","v":0},{"$f":"'Inputs master'!R207","v":0},{"$f":"'Inputs master'!S207","v":0},{"$f":"'Inputs master'!T207","v":0},{"$f":"'Inputs master'!U207","v":0},{"$f":"'Inputs master'!V207","v":0},{"$f":"'Inputs master'!W207","v":0}]
[null,null,null,"N security material economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I208","v":9},{"$f":"'Inputs master'!J208","v":9},{"$f":"'Inputs master'!K208","v":9},{"$f":"'Inputs master'!L208","v":9},{"$f":"'Inputs master'!M208","v":9},{"$f":"'Inputs master'!N208","v":4},{"$f":"'Inputs master'!O208","v":4},{"$f":"'Inputs master'!P208","v":4},{"$f":"'Inputs master'!Q208","v":4},{"$f":"'Inputs master'!R208","v":4},{"$f":"'Inputs master'!S208","v":4},{"$f":"'Inputs master'!T208","v":4},{"$f":"'Inputs master'!U208","v":4},{"$f":"'Inputs master'!V208","v":4},{"$f":"'Inputs master'!W208","v":4}]
[null,null,null,"N-1 security generator | Cap",null,null,"#",null,{"$f":"'Inputs master'!I209","v":5},{"$f":"'Inputs master'!J209","v":5},{"$f":"'Inputs master'!K209","v":5},{"$f":"'Inputs master'!L209","v":5},{"$f":"'Inputs master'!M209","v":5},{"$f":"'Inputs master'!N209","v":4},{"$f":"'Inputs master'!O209","v":4},{"$f":"'Inputs master'!P209","v":4},{"$f":"'Inputs master'!Q209","v":4},{"$f":"'Inputs master'!R209","v":4},{"$f":"'Inputs master'!S209","v":4},{"$f":"'Inputs master'!T209","v":4},{"$f":"'Inputs master'!U209","v":4},{"$f":"'Inputs master'!V209","v":4},{"$f":"'Inputs master'!W209","v":4}]
[null,null,null,"N security generator | Cap",null,null,"#",null,{"$f":"'Inputs master'!I210","v":6},{"$f":"'Inputs master'!J210","v":6},{"$f":"'Inputs master'!K210","v":6},{"$f":"'Inputs master'!L210","v":6},{"$f":"'Inputs master'!M210","v":6},{"$f":"'Inputs master'!N210","v":4},{"$f":"'Inputs master'!O210","v":4},{"$f":"'Inputs master'!P210","v":4},{"$f":"'Inputs master'!Q210","v":4},{"$f":"'Inputs master'!R210","v":4},{"$f":"'Inputs master'!S210","v":4},{"$f":"'Inputs master'!T210","v":4},{"$f":"'Inputs master'!U210","v":4},{"$f":"'Inputs master'!V210","v":4},{"$f":"'Inputs master'!W210","v":4}]
[null,null,null,"N-1 security high economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I211","v":7},{"$f":"'Inputs master'!J211","v":7},{"$f":"'Inputs master'!K211","v":7},{"$f":"'Inputs master'!L211","v":7},{"$f":"'Inputs master'!M211","v":7},{"$f":"'Inputs master'!N211","v":4},{"$f":"'Inputs master'!O211","v":4},{"$f":"'Inputs master'!P211","v":4},{"$f":"'Inputs master'!Q211","v":4},{"$f":"'Inputs master'!R211","v":4},{"$f":"'Inputs master'!S211","v":4},{"$f":"'Inputs master'!T211","v":4},{"$f":"'Inputs master'!U211","v":4},{"$f":"'Inputs master'!V211","v":4},{"$f":"'Inputs master'!W211","v":4}]
[null,null,null,"N-1 security material economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I212","v":24},{"$f":"'Inputs master'!J212","v":24},{"$f":"'Inputs master'!K212","v":24},{"$f":"'Inputs master'!L212","v":24},{"$f":"'Inputs master'!M212","v":24},{"$f":"'Inputs master'!N212","v":21},{"$f":"'Inputs master'!O212","v":21},{"$f":"'Inputs master'!P212","v":21},{"$f":"'Inputs master'!Q212","v":21},{"$f":"'Inputs master'!R212","v":21},{"$f":"'Inputs master'!S212","v":21},{"$f":"'Inputs master'!T212","v":21},{"$f":"'Inputs master'!U212","v":21},{"$f":"'Inputs master'!V212","v":21},{"$f":"'Inputs master'!W212","v":21}]
[null,null,null,"N security high economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I213","v":6},{"$f":"'Inputs master'!J213","v":6},{"$f":"'Inputs master'!K213","v":6},{"$f":"'Inputs master'!L213","v":6},{"$f":"'Inputs master'!M213","v":6},{"$f":"'Inputs master'!N213","v":2},{"$f":"'Inputs master'!O213","v":2},{"$f":"'Inputs master'!P213","v":2},{"$f":"'Inputs master'!Q213","v":2},{"$f":"'Inputs master'!R213","v":2},{"$f":"'Inputs master'!S213","v":2},{"$f":"'Inputs master'!T213","v":2},{"$f":"'Inputs master'!U213","v":2},{"$f":"'Inputs master'!V213","v":2},{"$f":"'Inputs master'!W213","v":2}]
[null,null,null,"N security material economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I214","v":23},{"$f":"'Inputs master'!J214","v":23},{"$f":"'Inputs master'!K214","v":23},{"$f":"'Inputs master'!L214","v":23},{"$f":"'Inputs master'!M214","v":23},{"$f":"'Inputs master'!N214","v":15},{"$f":"'Inputs master'!O214","v":15},{"$f":"'Inputs master'!P214","v":15},{"$f":"'Inputs master'!Q214","v":15},{"$f":"'Inputs master'!R214","v":15},{"$f":"'Inputs master'!S214","v":15},{"$f":"'Inputs master'!T214","v":15},{"$f":"'Inputs master'!U214","v":15},{"$f":"'Inputs master'!V214","v":15},{"$f":"'Inputs master'!W214","v":15}]
[null,null,null,"N-1 security generator | Target",null,null,"#",null,{"$f":"'Inputs master'!I215","v":9},{"$f":"'Inputs master'!J215","v":9},{"$f":"'Inputs master'!K215","v":9},{"$f":"'Inputs master'!L215","v":9},{"$f":"'Inputs master'!M215","v":9},{"$f":"'Inputs master'!N215","v":9},{"$f":"'Inputs master'!O215","v":9},{"$f":"'Inputs master'!P215","v":9},{"$f":"'Inputs master'!Q215","v":9},{"$f":"'Inputs master'!R215","v":9},{"$f":"'Inputs master'!S215","v":9},{"$f":"'Inputs master'!T215","v":9},{"$f":"'Inputs master'!U215","v":9},{"$f":"'Inputs master'!V215","v":9},{"$f":"'Inputs master'!W215","v":9}]
[null,null,null,"N security generator | Target",null,null,"#",null,{"$f":"'Inputs master'!I216","v":12},{"$f":"'Inputs master'!J216","v":12},{"$f":"'Inputs master'!K216","v":12},{"$f":"'Inputs master'!L216","v":12},{"$f":"'Inputs master'!M216","v":12},{"$f":"'Inputs master'!N216","v":7},{"$f":"'Inputs master'!O216","v":7},{"$f":"'Inputs master'!P216","v":7},{"$f":"'Inputs master'!Q216","v":7},{"$f":"'Inputs master'!R216","v":7},{"$f":"'Inputs master'!S216","v":7},{"$f":"'Inputs master'!T216","v":7},{"$f":"'Inputs master'!U216","v":7},{"$f":"'Inputs master'!V216","v":7},{"$f":"'Inputs master'!W216","v":7}]
[null,null,null,"N-1 security high economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I217","v":14},{"$f":"'Inputs master'!J217","v":14},{"$f":"'Inputs master'!K217","v":14},{"$f":"'Inputs master'!L217","v":14},{"$f":"'Inputs master'!M217","v":14},{"$f":"'Inputs master'!N217","v":8},{"$f":"'Inputs master'!O217","v":8},{"$f":"'Inputs master'!P217","v":8},{"$f":"'Inputs master'!Q217","v":8},{"$f":"'Inputs master'!R217","v":8},{"$f":"'Inputs master'!S217","v":8},{"$f":"'Inputs master'!T217","v":8},{"$f":"'Inputs master'!U217","v":8},{"$f":"'Inputs master'!V217","v":8},{"$f":"'Inputs master'!W217","v":8}]
[null,null,null,"N-1 security material economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I218","v":41},{"$f":"'Inputs master'!J218","v":41},{"$f":"'Inputs master'!K218","v":41},{"$f":"'Inputs master'!L218","v":41},{"$f":"'Inputs master'!M218","v":41},{"$f":"'Inputs master'!N218","v":38},{"$f":"'Inputs master'!O218","v":38},{"$f":"'Inputs master'!P218","v":38},{"$f":"'Inputs master'!Q218","v":38},{"$f":"'Inputs master'!R218","v":38},{"$f":"'Inputs master'!S218","v":38},{"$f":"'Inputs master'!T218","v":38},{"$f":"'Inputs master'!U218","v":38},{"$f":"'Inputs master'!V218","v":38},{"$f":"'Inputs master'!W218","v":38}]
[null,null,null,"N security high economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I219","v":8},{"$f":"'Inputs master'!J219","v":8},{"$f":"'Inputs master'!K219","v":8},{"$f":"'Inputs master'!L219","v":8},{"$f":"'Inputs master'!M219","v":8},{"$f":"'Inputs master'!N219","v":4},{"$f":"'Inputs master'!O219","v":4},{"$f":"'Inputs master'!P219","v":4},{"$f":"'Inputs master'!Q219","v":4},{"$f":"'Inputs master'!R219","v":4},{"$f":"'Inputs master'!S219","v":4},{"$f":"'Inputs master'!T219","v":4},{"$f":"'Inputs master'!U219","v":4},{"$f":"'Inputs master'!V219","v":4},{"$f":"'Inputs master'!W219","v":4}]
[null,null,null,"N security material economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I220","v":37},{"$f":"'Inputs master'!J220","v":37},{"$f":"'Inputs master'!K220","v":37},{"$f":"'Inputs master'!L220","v":37},{"$f":"'Inputs master'!M220","v":37},{"$f":"'Inputs master'!N220","v":26},{"$f":"'Inputs master'!O220","v":26},{"$f":"'Inputs master'!P220","v":26},{"$f":"'Inputs master'!Q220","v":26},{"$f":"'Inputs master'!R220","v":26},{"$f":"'Inputs master'!S220","v":26},{"$f":"'Inputs master'!T220","v":26},{"$f":"'Inputs master'!U220","v":26},{"$f":"'Inputs master'!V220","v":26},{"$f":"'Inputs master'!W220","v":26}]
[null,null,null,"N-1 security generator | Collar",null,null,"#",null,{"$f":"'Inputs master'!I221","v":13},{"$f":"'Inputs master'!J221","v":13},{"$f":"'Inputs master'!K221","v":13},{"$f":"'Inputs master'!L221","v":13},{"$f":"'Inputs master'!M221","v":13},{"$f":"'Inputs master'!N221","v":14},{"$f":"'Inputs master'!O221","v":14},{"$f":"'Inputs master'!P221","v":14},{"$f":"'Inputs master'!Q221","v":14},{"$f":"'Inputs master'!R221","v":14},{"$f":"'Inputs master'!S221","v":14},{"$f":"'Inputs master'!T221","v":14},{"$f":"'Inputs master'!U221","v":14},{"$f":"'Inputs master'!V221","v":14},{"$f":"'Inputs master'!W221","v":14}]
[null,null,null,"N security generator | Collar",null,null,"#",null,{"$f":"'Inputs master'!I222","v":18},{"$f":"'Inputs master'!J222","v":18},{"$f":"'Inputs master'!K222","v":18},{"$f":"'Inputs master'!L222","v":18},{"$f":"'Inputs master'!M222","v":18},{"$f":"'Inputs master'!N222","v":10},{"$f":"'Inputs master'!O222","v":10},{"$f":"'Inputs master'!P222","v":10},{"$f":"'Inputs master'!Q222","v":10},{"$f":"'Inputs master'!R222","v":10},{"$f":"'Inputs master'!S222","v":10},{"$f":"'Inputs master'!T222","v":10},{"$f":"'Inputs master'!U222","v":10},{"$f":"'Inputs master'!V222","v":10},{"$f":"'Inputs master'!W222","v":10}]
[null,null,null,"N-1 security high economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I223","v":14},{"$f":"'Inputs master'!J223","v":14},{"$f":"'Inputs master'!K223","v":14},{"$f":"'Inputs master'!L223","v":14},{"$f":"'Inputs master'!M223","v":14},{"$f":"'Inputs master'!N223","v":8},{"$f":"'Inputs master'!O223","v":8},{"$f":"'Inputs master'!P223","v":8},{"$f":"'Inputs master'!Q223","v":8},{"$f":"'Inputs master'!R223","v":8},{"$f":"'Inputs master'!S223","v":8},{"$f":"'Inputs master'!T223","v":8},{"$f":"'Inputs master'!U223","v":8},{"$f":"'Inputs master'!V223","v":8},{"$f":"'Inputs master'!W223","v":8}]
[null,null,null,"N-1 security material economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I224","v":41},{"$f":"'Inputs master'!J224","v":41},{"$f":"'Inputs master'!K224","v":41},{"$f":"'Inputs master'!L224","v":41},{"$f":"'Inputs master'!M224","v":41},{"$f":"'Inputs master'!N224","v":38},{"$f":"'Inputs master'!O224","v":38},{"$f":"'Inputs master'!P224","v":38},{"$f":"'Inputs master'!Q224","v":38},{"$f":"'Inputs master'!R224","v":38},{"$f":"'Inputs master'!S224","v":38},{"$f":"'Inputs master'!T224","v":38},{"$f":"'Inputs master'!U224","v":38},{"$f":"'Inputs master'!V224","v":38},{"$f":"'Inputs master'!W224","v":38}]
[null,null,null,"N security high economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I225","v":8},{"$f":"'Inputs master'!J225","v":8},{"$f":"'Inputs master'!K225","v":8},{"$f":"'Inputs master'!L225","v":8},{"$f":"'Inputs master'!M225","v":8},{"$f":"'Inputs master'!N225","v":4},{"$f":"'Inputs master'!O225","v":4},{"$f":"'Inputs master'!P225","v":4},{"$f":"'Inputs master'!Q225","v":4},{"$f":"'Inputs master'!R225","v":4},{"$f":"'Inputs master'!S225","v":4},{"$f":"'Inputs master'!T225","v":4},{"$f":"'Inputs master'!U225","v":4},{"$f":"'Inputs master'!V225","v":4},{"$f":"'Inputs master'!W225","v":4}]
[null,null,null,"N security material economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I226","v":37},{"$f":"'Inputs master'!J226","v":37},{"$f":"'Inputs master'!K226","v":37},{"$f":"'Inputs master'!L226","v":37},{"$f":"'Inputs master'!M226","v":37},{"$f":"'Inputs master'!N226","v":26},{"$f":"'Inputs master'!O226","v":26},{"$f":"'Inputs master'!P226","v":26},{"$f":"'Inputs master'!Q226","v":26},{"$f":"'Inputs master'!R226","v":26},{"$f":"'Inputs master'!S226","v":26},{"$f":"'Inputs master'!T226","v":26},{"$f":"'Inputs master'!U226","v":26},{"$f":"'Inputs master'!V226","v":26},{"$f":"'Inputs master'!W226","v":26}]
[null,null,null,"N-1 security generator | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I227","v":13},{"$f":"'Inputs master'!J227","v":13},{"$f":"'Inputs master'!K227","v":13},{"$f":"'Inputs master'!L227","v":13},{"$f":"'Inputs master'!M227","v":13},{"$f":"'Inputs master'!N227","v":14},{"$f":"'Inputs master'!O227","v":14},{"$f":"'Inputs master'!P227","v":14},{"$f":"'Inputs master'!Q227","v":14},{"$f":"'Inputs master'!R227","v":14},{"$f":"'Inputs master'!S227","v":14},{"$f":"'Inputs master'!T227","v":14},{"$f":"'Inputs master'!U227","v":14},{"$f":"'Inputs master'!V227","v":14},{"$f":"'Inputs master'!W227","v":14}]
[null,null,null,"N security generator | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I228","v":18},{"$f":"'Inputs master'!J228","v":18},{"$f":"'Inputs master'!K228","v":18},{"$f":"'Inputs master'!L228","v":18},{"$f":"'Inputs master'!M228","v":18},{"$f":"'Inputs master'!N228","v":10},{"$f":"'Inputs master'!O228","v":10},{"$f":"'Inputs master'!P228","v":10},{"$f":"'Inputs master'!Q228","v":10},{"$f":"'Inputs master'!R228","v":10},{"$f":"'Inputs master'!S228","v":10},{"$f":"'Inputs master'!T228","v":10},{"$f":"'Inputs master'!U228","v":10},{"$f":"'Inputs master'!V228","v":10},{"$f":"'Inputs master'!W228","v":10}]
[null,null,null,"N-1 security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I229","v":335714},{"$f":"'Inputs master'!J229","v":335714},{"$f":"'Inputs master'!K229","v":335714},{"$f":"'Inputs master'!L229","v":335714},{"$f":"'Inputs master'!M229","v":335714},{"$f":"'Inputs master'!N229","v":789666},{"$f":"'Inputs master'!O229","v":789666},{"$f":"'Inputs master'!P229","v":789666},{"$f":"'Inputs master'!Q229","v":789666},{"$f":"'Inputs master'!R229","v":789666},{"$f":"'Inputs master'!S229","v":789666},{"$f":"'Inputs master'!T229","v":789666},{"$f":"'Inputs master'!U229","v":789666},{"$f":"'Inputs master'!V229","v":789666},{"$f":"'Inputs master'!W229","v":789666}]
[null,null,null,"N-1 security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I230","v":40294},{"$f":"'Inputs master'!J230","v":40294},{"$f":"'Inputs master'!K230","v":40294},{"$f":"'Inputs master'!L230","v":40294},{"$f":"'Inputs master'!M230","v":40294},{"$f":"'Inputs master'!N230","v":170537},{"$f":"'Inputs master'!O230","v":170537},{"$f":"'Inputs master'!P230","v":170537},{"$f":"'Inputs master'!Q230","v":170537},{"$f":"'Inputs master'!R230","v":170537},{"$f":"'Inputs master'!S230","v":170537},{"$f":"'Inputs master'!T230","v":170537},{"$f":"'Inputs master'!U230","v":170537},{"$f":"'Inputs master'!V230","v":170537},{"$f":"'Inputs master'!W230","v":170537}]
[null,null,null,"N security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I231","v":250000},{"$f":"'Inputs master'!J231","v":250000},{"$f":"'Inputs master'!K231","v":250000},{"$f":"'Inputs master'!L231","v":250000},{"$f":"'Inputs master'!M231","v":250000},{"$f":"'Inputs master'!N231","v":185592},{"$f":"'Inputs master'!O231","v":185592},{"$f":"'Inputs master'!P231","v":185592},{"$f":"'Inputs master'!Q231","v":185592},{"$f":"'Inputs master'!R231","v":185592},{"$f":"'Inputs master'!S231","v":185592},{"$f":"'Inputs master'!T231","v":185592},{"$f":"'Inputs master'!U231","v":185592},{"$f":"'Inputs master'!V231","v":185592},{"$f":"'Inputs master'!W231","v":185592}]
[null,null,null,"N security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I232","v":41786},{"$f":"'Inputs master'!J232","v":41786},{"$f":"'Inputs master'!K232","v":41786},{"$f":"'Inputs master'!L232","v":41786},{"$f":"'Inputs master'!M232","v":41786},{"$f":"'Inputs master'!N232","v":57795},{"$f":"'Inputs master'!O232","v":57795},{"$f":"'Inputs master'!P232","v":57795},{"$f":"'Inputs master'!Q232","v":57795},{"$f":"'Inputs master'!R232","v":57795},{"$f":"'Inputs master'!S232","v":57795},{"$f":"'Inputs master'!T232","v":57795},{"$f":"'Inputs master'!U232","v":57795},{"$f":"'Inputs master'!V232","v":57795},{"$f":"'Inputs master'!W232","v":57795}]
[null,null,null,"N-1 security generator | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I233","v":62500},{"$f":"'Inputs master'!J233","v":62500},{"$f":"'Inputs master'!K233","v":62500},{"$f":"'Inputs master'!L233","v":62500},{"$f":"'Inputs master'!M233","v":62500},{"$f":"'Inputs master'!N233","v":50000},{"$f":"'Inputs master'!O233","v":50000},{"$f":"'Inputs master'!P233","v":50000},{"$f":"'Inputs master'!Q233","v":50000},{"$f":"'Inputs master'!R233","v":50000},{"$f":"'Inputs master'!S233","v":50000},{"$f":"'Inputs master'!T233","v":50000},{"$f":"'Inputs master'!U233","v":50000},{"$f":"'Inputs master'!V233","v":50000},{"$f":"'Inputs master'!W233","v":50000}]
[null,null,null,"N security generator | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I234","v":41667},{"$f":"'Inputs master'!J234","v":41667},{"$f":"'Inputs master'!K234","v":41667},{"$f":"'Inputs master'!L234","v":41667},{"$f":"'Inputs master'!M234","v":41667},{"$f":"'Inputs master'!N234","v":83333},{"$f":"'Inputs master'!O234","v":83333},{"$f":"'Inputs master'!P234","v":83333},{"$f":"'Inputs master'!Q234","v":83333},{"$f":"'Inputs master'!R234","v":83333},{"$f":"'Inputs master'!S234","v":83333},{"$f":"'Inputs master'!T234","v":83333},{"$f":"'Inputs master'!U234","v":83333},{"$f":"'Inputs master'!V234","v":83333},{"$f":"'Inputs master'!W234","v":83333}]
[null,null,null,"N-1 security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I235","v":1},{"$f":"'Inputs master'!J235","v":0},{"$f":"'Inputs master'!K235","v":5},{"$f":"'Inputs master'!L235","v":5},{"$f":"'Inputs master'!M235","v":7},{"$f":"'Inputs master'!N235","v":4},{"$f":"'Inputs master'!O235","v":4},{"$f":"'Inputs master'!P235","v":4},{"$f":"'Inputs master'!Q235","v":4},{"$f":"'Inputs master'!R235","v":4},{"$f":"'Inputs master'!S235","v":4},{"$f":"'Inputs master'!T235","v":4},{"$f":"'Inputs master'!U235","v":4},{"$f":"'Inputs master'!V235","v":4},{"$f":"'Inputs master'!W235","v":4}]
[null,null,null,"N-1 security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I236","v":10},{"$f":"'Inputs master'!J236","v":17},{"$f":"'Inputs master'!K236","v":11},{"$f":"'Inputs master'!L236","v":10},{"$f":"'Inputs master'!M236","v":24},{"$f":"'Inputs master'!N236","v":21},{"$f":"'Inputs master'!O236","v":21},{"$f":"'Inputs master'!P236","v":21},{"$f":"'Inputs master'!Q236","v":21},{"$f":"'Inputs master'!R236","v":21},{"$f":"'Inputs master'!S236","v":21},{"$f":"'Inputs master'!T236","v":21},{"$f":"'Inputs master'!U236","v":21},{"$f":"'Inputs master'!V236","v":21},{"$f":"'Inputs master'!W236","v":21}]
[null,null,null,"N security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I237","v":7},{"$f":"'Inputs master'!J237","v":3},{"$f":"'Inputs master'!K237","v":2},{"$f":"'Inputs master'!L237","v":2},{"$f":"'Inputs master'!M237","v":6},{"$f":"'Inputs master'!N237","v":2},{"$f":"'Inputs master'!O237","v":2},{"$f":"'Inputs master'!P237","v":2},{"$f":"'Inputs master'!Q237","v":2},{"$f":"'Inputs master'!R237","v":2},{"$f":"'Inputs master'!S237","v":2},{"$f":"'Inputs master'!T237","v":2},{"$f":"'Inputs master'!U237","v":2},{"$f":"'Inputs master'!V237","v":2},{"$f":"'Inputs master'!W237","v":2}]
[null,null,null,"N security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I238","v":13},{"$f":"'Inputs master'!J238","v":12},{"$f":"'Inputs master'!K238","v":16},{"$f":"'Inputs master'!L238","v":12},{"$f":"'Inputs master'!M238","v":23},{"$f":"'Inputs master'!N238","v":15},{"$f":"'Inputs master'!O238","v":15},{"$f":"'Inputs master'!P238","v":15},{"$f":"'Inputs master'!Q238","v":15},{"$f":"'Inputs master'!R238","v":15},{"$f":"'Inputs master'!S238","v":15},{"$f":"'Inputs master'!T238","v":15},{"$f":"'Inputs master'!U238","v":15},{"$f":"'Inputs master'!V238","v":15},{"$f":"'Inputs master'!W238","v":15}]
[null,null,null,"N-1 security generator | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I239","v":11},{"$f":"'Inputs master'!J239","v":7},{"$f":"'Inputs master'!K239","v":9},{"$f":"'Inputs master'!L239","v":3},{"$f":"'Inputs master'!M239","v":9},{"$f":"'Inputs master'!N239","v":9},{"$f":"'Inputs master'!O239","v":9},{"$f":"'Inputs master'!P239","v":9},{"$f":"'Inputs master'!Q239","v":9},{"$f":"'Inputs master'!R239","v":9},{"$f":"'Inputs master'!S239","v":9},{"$f":"'Inputs master'!T239","v":9},{"$f":"'Inputs master'!U239","v":9},{"$f":"'Inputs master'!V239","v":9},{"$f":"'Inputs master'!W239","v":9}]
[null,null,null,"N security generator | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I240","v":2},{"$f":"'Inputs master'!J240","v":13},{"$f":"'Inputs master'!K240","v":16},{"$f":"'Inputs master'!L240","v":6},{"$f":"'Inputs master'!M240","v":12},{"$f":"'Inputs master'!N240","v":7},{"$f":"'Inputs master'!O240","v":7},{"$f":"'Inputs master'!P240","v":7},{"$f":"'Inputs master'!Q240","v":7},{"$f":"'Inputs master'!R240","v":7},{"$f":"'Inputs master'!S240","v":7},{"$f":"'Inputs master'!T240","v":7},{"$f":"'Inputs master'!U240","v":7},{"$f":"'Inputs master'!V240","v":7},{"$f":"'Inputs master'!W240","v":7}]
[]
[null,null,"GP2"]
[null,null,"Note:"]
[]
[null,null,null,"N-1 security high economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I245","v":30},{"$f":"'Inputs master'!J245","v":30},{"$f":"'Inputs master'!K245","v":30},{"$f":"'Inputs master'!L245","v":30},{"$f":"'Inputs master'!M245","v":30},{"$f":"'Inputs master'!N245","v":23},{"$f":"'Inputs master'!O245","v":23},{"$f":"'Inputs master'!P245","v":23},{"$f":"'Inputs master'!Q245","v":23},{"$f":"'Inputs master'!R245","v":23},{"$f":"'Inputs master'!S245","v":23},{"$f":"'Inputs master'!T245","v":23},{"$f":"'Inputs master'!U245","v":23},{"$f":"'Inputs master'!V245","v":23},{"$f":"'Inputs master'!W245","v":23}]
[null,null,null,"N-1 security material economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I246","v":36},{"$f":"'Inputs master'!J246","v":36},{"$f":"'Inputs master'!K246","v":36},{"$f":"'Inputs master'!L246","v":36},{"$f":"'Inputs master'!M246","v":36},{"$f":"'Inputs master'!N246","v":27},{"$f":"'Inputs master'!O246","v":27},{"$f":"'Inputs master'!P246","v":27},{"$f":"'Inputs master'!Q246","v":27},{"$f":"'Inputs master'!R246","v":27},{"$f":"'Inputs master'!S246","v":27},{"$f":"'Inputs master'!T246","v":27},{"$f":"'Inputs master'!U246","v":27},{"$f":"'Inputs master'!V246","v":27},{"$f":"'Inputs master'!W246","v":27}]
[null,null,null,"N security high economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I247","v":0},{"$f":"'Inputs master'!J247","v":0},{"$f":"'Inputs master'!K247","v":0},{"$f":"'Inputs master'!L247","v":0},{"$f":"'Inputs master'!M247","v":0},{"$f":"'Inputs master'!N247","v":15},{"$f":"'Inputs master'!O247","v":15},{"$f":"'Inputs master'!P247","v":15},{"$f":"'Inputs master'!Q247","v":15},{"$f":"'Inputs master'!R247","v":15},{"$f":"'Inputs master'!S247","v":15},{"$f":"'Inputs master'!T247","v":15},{"$f":"'Inputs master'!U247","v":15},{"$f":"'Inputs master'!V247","v":15},{"$f":"'Inputs master'!W247","v":15}]
[null,null,null,"N security material economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I248","v":0},{"$f":"'Inputs master'!J248","v":0},{"$f":"'Inputs master'!K248","v":0},{"$f":"'Inputs master'!L248","v":0},{"$f":"'Inputs master'!M248","v":0},{"$f":"'Inputs master'!N248","v":0},{"$f":"'Inputs master'!O248","v":0},{"$f":"'Inputs master'!P248","v":0},{"$f":"'Inputs master'!Q248","v":0},{"$f":"'Inputs master'!R248","v":0},{"$f":"'Inputs master'!S248","v":0},{"$f":"'Inputs master'!T248","v":0},{"$f":"'Inputs master'!U248","v":0},{"$f":"'Inputs master'!V248","v":0},{"$f":"'Inputs master'!W248","v":0}]
[null,null,null,"N-1 security generator | Cap",null,null,"#",null,{"$f":"'Inputs master'!I249","v":50},{"$f":"'Inputs master'!J249","v":50},{"$f":"'Inputs master'!K249","v":50},{"$f":"'Inputs master'!L249","v":50},{"$f":"'Inputs master'!M249","v":50},{"$f":"'Inputs master'!N249","v":30},{"$f":"'Inputs master'!O249","v":30},{"$f":"'Inputs master'!P249","v":30},{"$f":"'Inputs master'!Q249","v":30},{"$f":"'Inputs master'!R249","v":30},{"$f":"'Inputs master'!S249","v":30},{"$f":"'Inputs master'!T249","v":30},{"$f":"'Inputs master'!U249","v":30},{"$f":"'Inputs master'!V249","v":30},{"$f":"'Inputs master'!W249","v":30}]
[null,null,null,"N security generator | Cap",null,null,"#",null,{"$f":"'Inputs master'!I250","v":11},{"$f":"'Inputs master'!J250","v":11},{"$f":"'Inputs master'!K250","v":11},{"$f":"'Inputs master'!L250","v":11},{"$f":"'Inputs master'!M250","v":11},{"$f":"'Inputs master'!N250","v":0},{"$f":"'Inputs master'!O250","v":0},{"$f":"'Inputs master'!P250","v":0},{"$f":"'Inputs master'!Q250","v":0},{"$f":"'Inputs master'!R250","v":0},{"$f":"'Inputs master'!S250","v":0},{"$f":"'Inputs master'!T250","v":0},{"$f":"'Inputs master'!U250","v":0},{"$f":"'Inputs master'!V250","v":0},{"$f":"'Inputs master'!W250","v":0}]
[null,null,null,"N-1 security high economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I251","v":92},{"$f":"'Inputs master'!J251","v":92},{"$f":"'Inputs master'!K251","v":92},{"$f":"'Inputs master'!L251","v":92},{"$f":"'Inputs master'!M251","v":92},{"$f":"'Inputs master'!N251","v":73},{"$f":"'Inputs master'!O251","v":73},{"$f":"'Inputs master'!P251","v":73},{"$f":"'Inputs master'!Q251","v":73},{"$f":"'Inputs master'!R251","v":73},{"$f":"'Inputs master'!S251","v":73},{"$f":"'Inputs master'!T251","v":73},{"$f":"'Inputs master'!U251","v":73},{"$f":"'Inputs master'!V251","v":73},{"$f":"'Inputs master'!W251","v":73}]
[null,null,null,"N-1 security material economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I252","v":61},{"$f":"'Inputs master'!J252","v":61},{"$f":"'Inputs master'!K252","v":61},{"$f":"'Inputs master'!L252","v":61},{"$f":"'Inputs master'!M252","v":61},{"$f":"'Inputs master'!N252","v":74},{"$f":"'Inputs master'!O252","v":74},{"$f":"'Inputs master'!P252","v":74},{"$f":"'Inputs master'!Q252","v":74},{"$f":"'Inputs master'!R252","v":74},{"$f":"'Inputs master'!S252","v":74},{"$f":"'Inputs master'!T252","v":74},{"$f":"'Inputs master'!U252","v":74},{"$f":"'Inputs master'!V252","v":74},{"$f":"'Inputs master'!W252","v":74}]
[null,null,null,"N security high economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I253","v":103},{"$f":"'Inputs master'!J253","v":103},{"$f":"'Inputs master'!K253","v":103},{"$f":"'Inputs master'!L253","v":103},{"$f":"'Inputs master'!M253","v":103},{"$f":"'Inputs master'!N253","v":66},{"$f":"'Inputs master'!O253","v":66},{"$f":"'Inputs master'!P253","v":66},{"$f":"'Inputs master'!Q253","v":66},{"$f":"'Inputs master'!R253","v":66},{"$f":"'Inputs master'!S253","v":66},{"$f":"'Inputs master'!T253","v":66},{"$f":"'Inputs master'!U253","v":66},{"$f":"'Inputs master'!V253","v":66},{"$f":"'Inputs master'!W253","v":66}]
[null,null,null,"N security material economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I254","v":140},{"$f":"'Inputs master'!J254","v":140},{"$f":"'Inputs master'!K254","v":140},{"$f":"'Inputs master'!L254","v":140},{"$f":"'Inputs master'!M254","v":140},{"$f":"'Inputs master'!N254","v":104},{"$f":"'Inputs master'!O254","v":104},{"$f":"'Inputs master'!P254","v":104},{"$f":"'Inputs master'!Q254","v":104},{"$f":"'Inputs master'!R254","v":104},{"$f":"'Inputs master'!S254","v":104},{"$f":"'Inputs master'!T254","v":104},{"$f":"'Inputs master'!U254","v":104},{"$f":"'Inputs master'!V254","v":104},{"$f":"'Inputs master'!W254","v":104}]
[null,null,null,"N-1 security generator | Target",null,null,"#",null,{"$f":"'Inputs master'!I255","v":174},{"$f":"'Inputs master'!J255","v":174},{"$f":"'Inputs master'!K255","v":174},{"$f":"'Inputs master'!L255","v":174},{"$f":"'Inputs master'!M255","v":174},{"$f":"'Inputs master'!N255","v":225},{"$f":"'Inputs master'!O255","v":225},{"$f":"'Inputs master'!P255","v":225},{"$f":"'Inputs master'!Q255","v":225},{"$f":"'Inputs master'!R255","v":225},{"$f":"'Inputs master'!S255","v":225},{"$f":"'Inputs master'!T255","v":225},{"$f":"'Inputs master'!U255","v":225},{"$f":"'Inputs master'!V255","v":225},{"$f":"'Inputs master'!W255","v":225}]
[null,null,null,"N security generator | Target",null,null,"#",null,{"$f":"'Inputs master'!I256","v":93},{"$f":"'Inputs master'!J256","v":93},{"$f":"'Inputs master'!K256","v":93},{"$f":"'Inputs master'!L256","v":93},{"$f":"'Inputs master'!M256","v":93},{"$f":"'Inputs master'!N256","v":123},{"$f":"'Inputs master'!O256","v":123},{"$f":"'Inputs master'!P256","v":123},{"$f":"'Inputs master'!Q256","v":123},{"$f":"'Inputs master'!R256","v":123},{"$f":"'Inputs master'!S256","v":123},{"$f":"'Inputs master'!T256","v":123},{"$f":"'Inputs master'!U256","v":123},{"$f":"'Inputs master'!V256","v":123},{"$f":"'Inputs master'!W256","v":123}]
[null,null,null,"N-1 security high economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I257","v":154},{"$f":"'Inputs master'!J257","v":154},{"$f":"'Inputs master'!K257","v":154},{"$f":"'Inputs master'!L257","v":154},{"$f":"'Inputs master'!M257","v":154},{"$f":"'Inputs master'!N257","v":123},{"$f":"'Inputs master'!O257","v":123},{"$f":"'Inputs master'!P257","v":123},{"$f":"'Inputs master'!Q257","v":123},{"$f":"'Inputs master'!R257","v":123},{"$f":"'Inputs master'!S257","v":123},{"$f":"'Inputs master'!T257","v":123},{"$f":"'Inputs master'!U257","v":123},{"$f":"'Inputs master'!V257","v":123},{"$f":"'Inputs master'!W257","v":123}]
[null,null,null,"N-1 security material economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I258","v":86},{"$f":"'Inputs master'!J258","v":86},{"$f":"'Inputs master'!K258","v":86},{"$f":"'Inputs master'!L258","v":86},{"$f":"'Inputs master'!M258","v":86},{"$f":"'Inputs master'!N258","v":121},{"$f":"'Inputs master'!O258","v":121},{"$f":"'Inputs master'!P258","v":121},{"$f":"'Inputs master'!Q258","v":121},{"$f":"'Inputs master'!R258","v":121},{"$f":"'Inputs master'!S258","v":121},{"$f":"'Inputs master'!T258","v":121},{"$f":"'Inputs master'!U258","v":121},{"$f":"'Inputs master'!V258","v":121},{"$f":"'Inputs master'!W258","v":121}]
[null,null,null,"N security high economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I259","v":206},{"$f":"'Inputs master'!J259","v":206},{"$f":"'Inputs master'!K259","v":206},{"$f":"'Inputs master'!L259","v":206},{"$f":"'Inputs master'!M259","v":206},{"$f":"'Inputs master'!N259","v":117},{"$f":"'Inputs master'!O259","v":117},{"$f":"'Inputs master'!P259","v":117},{"$f":"'Inputs master'!Q259","v":117},{"$f":"'Inputs master'!R259","v":117},{"$f":"'Inputs master'!S259","v":117},{"$f":"'Inputs master'!T259","v":117},{"$f":"'Inputs master'!U259","v":117},{"$f":"'Inputs master'!V259","v":117},{"$f":"'Inputs master'!W259","v":117}]
[null,null,null,"N security material economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I260","v":280},{"$f":"'Inputs master'!J260","v":280},{"$f":"'Inputs master'!K260","v":280},{"$f":"'Inputs master'!L260","v":280},{"$f":"'Inputs master'!M260","v":280},{"$f":"'Inputs master'!N260","v":208},{"$f":"'Inputs master'!O260","v":208},{"$f":"'Inputs master'!P260","v":208},{"$f":"'Inputs master'!Q260","v":208},{"$f":"'Inputs master'!R260","v":208},{"$f":"'Inputs master'!S260","v":208},{"$f":"'Inputs master'!T260","v":208},{"$f":"'Inputs master'!U260","v":208},{"$f":"'Inputs master'!V260","v":208},{"$f":"'Inputs master'!W260","v":208}]
[null,null,null,"N-1 security generator | Collar",null,null,"#",null,{"$f":"'Inputs master'!I261","v":298},{"$f":"'Inputs master'!J261","v":298},{"$f":"'Inputs master'!K261","v":298},{"$f":"'Inputs master'!L261","v":298},{"$f":"'Inputs master'!M261","v":298},{"$f":"'Inputs master'!N261","v":420},{"$f":"'Inputs master'!O261","v":420},{"$f":"'Inputs master'!P261","v":420},{"$f":"'Inputs master'!Q261","v":420},{"$f":"'Inputs master'!R261","v":420},{"$f":"'Inputs master'!S261","v":420},{"$f":"'Inputs master'!T261","v":420},{"$f":"'Inputs master'!U261","v":420},{"$f":"'Inputs master'!V261","v":420},{"$f":"'Inputs master'!W261","v":420}]
[null,null,null,"N security generator | Collar",null,null,"#",null,{"$f":"'Inputs master'!I262","v":175},{"$f":"'Inputs master'!J262","v":175},{"$f":"'Inputs master'!K262","v":175},{"$f":"'Inputs master'!L262","v":175},{"$f":"'Inputs master'!M262","v":175},{"$f":"'Inputs master'!N262","v":246},{"$f":"'Inputs master'!O262","v":246},{"$f":"'Inputs master'!P262","v":246},{"$f":"'Inputs master'!Q262","v":246},{"$f":"'Inputs master'!R262","v":246},{"$f":"'Inputs master'!S262","v":246},{"$f":"'Inputs master'!T262","v":246},{"$f":"'Inputs master'!U262","v":246},{"$f":"'Inputs master'!V262","v":246},{"$f":"'Inputs master'!W262","v":246}]
[null,null,null,"N-1 security high economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I263","v":154},{"$f":"'Inputs master'!J263","v":154},{"$f":"'Inputs master'!K263","v":154},{"$f":"'Inputs master'!L263","v":154},{"$f":"'Inputs master'!M263","v":154},{"$f":"'Inputs master'!N263","v":123},{"$f":"'Inputs master'!O263","v":123},{"$f":"'Inputs master'!P263","v":123},{"$f":"'Inputs master'!Q263","v":123},{"$f":"'Inputs master'!R263","v":123},{"$f":"'Inputs master'!S263","v":123},{"$f":"'Inputs master'!T263","v":123},{"$f":"'Inputs master'!U263","v":123},{"$f":"'Inputs master'!V263","v":123},{"$f":"'Inputs master'!W263","v":123}]
[null,null,null,"N-1 security material economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I264","v":86},{"$f":"'Inputs master'!J264","v":86},{"$f":"'Inputs master'!K264","v":86},{"$f":"'Inputs master'!L264","v":86},{"$f":"'Inputs master'!M264","v":86},{"$f":"'Inputs master'!N264","v":121},{"$f":"'Inputs master'!O264","v":121},{"$f":"'Inputs master'!P264","v":121},{"$f":"'Inputs master'!Q264","v":121},{"$f":"'Inputs master'!R264","v":121},{"$f":"'Inputs master'!S264","v":121},{"$f":"'Inputs master'!T264","v":121},{"$f":"'Inputs master'!U264","v":121},{"$f":"'Inputs master'!V264","v":121},{"$f":"'Inputs master'!W264","v":121}]
[null,null,null,"N security high economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I265","v":206},{"$f":"'Inputs master'!J265","v":206},{"$f":"'Inputs master'!K265","v":206},{"$f":"'Inputs master'!L265","v":206},{"$f":"'Inputs master'!M265","v":206},{"$f":"'Inputs master'!N265","v":117},{"$f":"'Inputs master'!O265","v":117},{"$f":"'Inputs master'!P265","v":117},{"$f":"'Inputs master'!Q265","v":117},{"$f":"'Inputs master'!R265","v":117},{"$f":"'Inputs master'!S265","v":117},{"$f":"'Inputs master'!T265","v":117},{"$f":"'Inputs master'!U265","v":117},{"$f":"'Inputs master'!V265","v":117},{"$f":"'Inputs master'!W265","v":117}]
[null,null,null,"N security material economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I266","v":280},{"$f":"'Inputs master'!J266","v":280},{"$f":"'Inputs master'!K266","v":280},{"$f":"'Inputs master'!L266","v":280},{"$f":"'Inputs master'!M266","v":280},{"$f":"'Inputs master'!N266","v":208},{"$f":"'Inputs master'!O266","v":208},{"$f":"'Inputs master'!P266","v":208},{"$f":"'Inputs master'!Q266","v":208},{"$f":"'Inputs master'!R266","v":208},{"$f":"'Inputs master'!S266","v":208},{"$f":"'Inputs master'!T266","v":208},{"$f":"'Inputs master'!U266","v":208},{"$f":"'Inputs master'!V266","v":208},{"$f":"'Inputs master'!W266","v":208}]
[null,null,null,"N-1 security generator | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I267","v":298},{"$f":"'Inputs master'!J267","v":298},{"$f":"'Inputs master'!K267","v":298},{"$f":"'Inputs master'!L267","v":298},{"$f":"'Inputs master'!M267","v":298},{"$f":"'Inputs master'!N267","v":420},{"$f":"'Inputs master'!O267","v":420},{"$f":"'Inputs master'!P267","v":420},{"$f":"'Inputs master'!Q267","v":420},{"$f":"'Inputs master'!R267","v":420},{"$f":"'Inputs master'!S267","v":420},{"$f":"'Inputs master'!T267","v":420},{"$f":"'Inputs master'!U267","v":420},{"$f":"'Inputs master'!V267","v":420},{"$f":"'Inputs master'!W267","v":420}]
[null,null,null,"N security generator | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I268","v":175},{"$f":"'Inputs master'!J268","v":175},{"$f":"'Inputs master'!K268","v":175},{"$f":"'Inputs master'!L268","v":175},{"$f":"'Inputs master'!M268","v":175},{"$f":"'Inputs master'!N268","v":246},{"$f":"'Inputs master'!O268","v":246},{"$f":"'Inputs master'!P268","v":246},{"$f":"'Inputs master'!Q268","v":246},{"$f":"'Inputs master'!R268","v":246},{"$f":"'Inputs master'!S268","v":246},{"$f":"'Inputs master'!T268","v":246},{"$f":"'Inputs master'!U268","v":246},{"$f":"'Inputs master'!V268","v":246},{"$f":"'Inputs master'!W268","v":246}]
[null,null,null,"N-1 security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I269","v":37903},{"$f":"'Inputs master'!J269","v":37903},{"$f":"'Inputs master'!K269","v":37903},{"$f":"'Inputs master'!L269","v":37903},{"$f":"'Inputs master'!M269","v":37903},{"$f":"'Inputs master'!N269","v":63173},{"$f":"'Inputs master'!O269","v":63173},{"$f":"'Inputs master'!P269","v":63173},{"$f":"'Inputs master'!Q269","v":63173},{"$f":"'Inputs master'!R269","v":63173},{"$f":"'Inputs master'!S269","v":63173},{"$f":"'Inputs master'!T269","v":63173},{"$f":"'Inputs master'!U269","v":63173},{"$f":"'Inputs master'!V269","v":63173},{"$f":"'Inputs master'!W269","v":63173}]
[null,null,null,"N-1 security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I270","v":27400},{"$f":"'Inputs master'!J270","v":27400},{"$f":"'Inputs master'!K270","v":27400},{"$f":"'Inputs master'!L270","v":27400},{"$f":"'Inputs master'!M270","v":27400},{"$f":"'Inputs master'!N270","v":61683},{"$f":"'Inputs master'!O270","v":61683},{"$f":"'Inputs master'!P270","v":61683},{"$f":"'Inputs master'!Q270","v":61683},{"$f":"'Inputs master'!R270","v":61683},{"$f":"'Inputs master'!S270","v":61683},{"$f":"'Inputs master'!T270","v":61683},{"$f":"'Inputs master'!U270","v":61683},{"$f":"'Inputs master'!V270","v":61683},{"$f":"'Inputs master'!W270","v":61683}]
[null,null,null,"N security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I271","v":4854},{"$f":"'Inputs master'!J271","v":4854},{"$f":"'Inputs master'!K271","v":4854},{"$f":"'Inputs master'!L271","v":4854},{"$f":"'Inputs master'!M271","v":4854},{"$f":"'Inputs master'!N271","v":7278},{"$f":"'Inputs master'!O271","v":7278},{"$f":"'Inputs master'!P271","v":7278},{"$f":"'Inputs master'!Q271","v":7278},{"$f":"'Inputs master'!R271","v":7278},{"$f":"'Inputs master'!S271","v":7278},{"$f":"'Inputs master'!T271","v":7278},{"$f":"'Inputs master'!U271","v":7278},{"$f":"'Inputs master'!V271","v":7278},{"$f":"'Inputs master'!W271","v":7278}]
[null,null,null,"N security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I272","v":4179},{"$f":"'Inputs master'!J272","v":4179},{"$f":"'Inputs master'!K272","v":4179},{"$f":"'Inputs master'!L272","v":4179},{"$f":"'Inputs master'!M272","v":4179},{"$f":"'Inputs master'!N272","v":6113},{"$f":"'Inputs master'!O272","v":6113},{"$f":"'Inputs master'!P272","v":6113},{"$f":"'Inputs master'!Q272","v":6113},{"$f":"'Inputs master'!R272","v":6113},{"$f":"'Inputs master'!S272","v":6113},{"$f":"'Inputs master'!T272","v":6113},{"$f":"'Inputs master'!U272","v":6113},{"$f":"'Inputs master'!V272","v":6113},{"$f":"'Inputs master'!W272","v":6113}]
[null,null,null,"N-1 security generator | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I273","v":2016},{"$f":"'Inputs master'!J273","v":2016},{"$f":"'Inputs master'!K273","v":2016},{"$f":"'Inputs master'!L273","v":2016},{"$f":"'Inputs master'!M273","v":2016},{"$f":"'Inputs master'!N273","v":1282},{"$f":"'Inputs master'!O273","v":1282},{"$f":"'Inputs master'!P273","v":1282},{"$f":"'Inputs master'!Q273","v":1282},{"$f":"'Inputs master'!R273","v":1282},{"$f":"'Inputs master'!S273","v":1282},{"$f":"'Inputs master'!T273","v":1282},{"$f":"'Inputs master'!U273","v":1282},{"$f":"'Inputs master'!V273","v":1282},{"$f":"'Inputs master'!W273","v":1282}]
[null,null,null,"N security generator | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I274","v":3049},{"$f":"'Inputs master'!J274","v":3049},{"$f":"'Inputs master'!K274","v":3049},{"$f":"'Inputs master'!L274","v":3049},{"$f":"'Inputs master'!M274","v":3049},{"$f":"'Inputs master'!N274","v":2033},{"$f":"'Inputs master'!O274","v":2033},{"$f":"'Inputs master'!P274","v":2033},{"$f":"'Inputs master'!Q274","v":2033},{"$f":"'Inputs master'!R274","v":2033},{"$f":"'Inputs master'!S274","v":2033},{"$f":"'Inputs master'!T274","v":2033},{"$f":"'Inputs master'!U274","v":2033},{"$f":"'Inputs master'!V274","v":2033},{"$f":"'Inputs master'!W274","v":2033}]
[null,null,null,"N-1 security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I275","v":28},{"$f":"'Inputs master'!J275","v":0},{"$f":"'Inputs master'!K275","v":51.2},{"$f":"'Inputs master'!L275","v":72},{"$f":"'Inputs master'!M275","v":92},{"$f":"'Inputs master'!N275","v":73},{"$f":"'Inputs master'!O275","v":73},{"$f":"'Inputs master'!P275","v":73},{"$f":"'Inputs master'!Q275","v":73},{"$f":"'Inputs master'!R275","v":73},{"$f":"'Inputs master'!S275","v":73},{"$f":"'Inputs master'!T275","v":73},{"$f":"'Inputs master'!U275","v":73},{"$f":"'Inputs master'!V275","v":73},{"$f":"'Inputs master'!W275","v":73}]
[null,null,null,"N-1 security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I276","v":89.2},{"$f":"'Inputs master'!J276","v":77.599999999999994},{"$f":"'Inputs master'!K276","v":60.363636363636367},{"$f":"'Inputs master'!L276","v":47.3},{"$f":"'Inputs master'!M276","v":61},{"$f":"'Inputs master'!N276","v":74},{"$f":"'Inputs master'!O276","v":74},{"$f":"'Inputs master'!P276","v":74},{"$f":"'Inputs master'!Q276","v":74},{"$f":"'Inputs master'!R276","v":74},{"$f":"'Inputs master'!S276","v":74},{"$f":"'Inputs master'!T276","v":74},{"$f":"'Inputs master'!U276","v":74},{"$f":"'Inputs master'!V276","v":74},{"$f":"'Inputs master'!W276","v":74}]
[null,null,null,"N security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I277","v":87.1},{"$f":"'Inputs master'!J277","v":62},{"$f":"'Inputs master'!K277","v":36},{"$f":"'Inputs master'!L277","v":20.5},{"$f":"'Inputs master'!M277","v":103},{"$f":"'Inputs master'!N277","v":66},{"$f":"'Inputs master'!O277","v":66},{"$f":"'Inputs master'!P277","v":66},{"$f":"'Inputs master'!Q277","v":66},{"$f":"'Inputs master'!R277","v":66},{"$f":"'Inputs master'!S277","v":66},{"$f":"'Inputs master'!T277","v":66},{"$f":"'Inputs master'!U277","v":66},{"$f":"'Inputs master'!V277","v":66},{"$f":"'Inputs master'!W277","v":66}]
[null,null,null,"N security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I278","v":85.5},{"$f":"'Inputs master'!J278","v":114.3},{"$f":"'Inputs master'!K278","v":68.125},{"$f":"'Inputs master'!L278","v":102.75},{"$f":"'Inputs master'!M278","v":140},{"$f":"'Inputs master'!N278","v":104},{"$f":"'Inputs master'!O278","v":104},{"$f":"'Inputs master'!P278","v":104},{"$f":"'Inputs master'!Q278","v":104},{"$f":"'Inputs master'!R278","v":104},{"$f":"'Inputs master'!S278","v":104},{"$f":"'Inputs master'!T278","v":104},{"$f":"'Inputs master'!U278","v":104},{"$f":"'Inputs master'!V278","v":104},{"$f":"'Inputs master'!W278","v":104}]
[null,null,null,"N-1 security generator | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I279","v":131},{"$f":"'Inputs master'!J279","v":324.89999999999998},{"$f":"'Inputs master'!K279","v":1140},{"$f":"'Inputs master'!L279","v":142},{"$f":"'Inputs master'!M279","v":174},{"$f":"'Inputs master'!N279","v":225},{"$f":"'Inputs master'!O279","v":225},{"$f":"'Inputs master'!P279","v":225},{"$f":"'Inputs master'!Q279","v":225},{"$f":"'Inputs master'!R279","v":225},{"$f":"'Inputs master'!S279","v":225},{"$f":"'Inputs master'!T279","v":225},{"$f":"'Inputs master'!U279","v":225},{"$f":"'Inputs master'!V279","v":225},{"$f":"'Inputs master'!W279","v":225}]
[null,null,null,"N security generator | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I280","v":43},{"$f":"'Inputs master'!J280","v":72.8},{"$f":"'Inputs master'!K280","v":71.5},{"$f":"'Inputs master'!L280","v":263},{"$f":"'Inputs master'!M280","v":93},{"$f":"'Inputs master'!N280","v":123},{"$f":"'Inputs master'!O280","v":123},{"$f":"'Inputs master'!P280","v":123},{"$f":"'Inputs master'!Q280","v":123},{"$f":"'Inputs master'!R280","v":123},{"$f":"'Inputs master'!S280","v":123},{"$f":"'Inputs master'!T280","v":123},{"$f":"'Inputs master'!U280","v":123},{"$f":"'Inputs master'!V280","v":123},{"$f":"'Inputs master'!W280","v":123}]
[]
[null,null,"AP1: HVDC availability (%)"]
[null,null,"Note:"]
[]
[null,null,null,"HVDC availability | Cap",null,null,"%",null,{"$f":"'Inputs master'!I285","v":0.99750000000000005},{"$f":"'Inputs master'!J285","v":0.99750000000000005},{"$f":"'Inputs master'!K285","v":0.99750000000000005},{"$f":"'Inputs master'!L285","v":0.99750000000000005},{"$f":"'Inputs master'!M285","v":0.99750000000000005},{"$f":"'Inputs master'!N285","v":0.99},{"$f":"'Inputs master'!O285","v":0.99},{"$f":"'Inputs master'!P285","v":0.99},{"$f":"'Inputs master'!Q285","v":0.99},{"$f":"'Inputs master'!R285","v":0.99},{"$f":"'Inputs master'!S285","v":0.99},{"$f":"'Inputs master'!T285","v":0.99},{"$f":"'Inputs master'!U285","v":0.99},{"$f":"'Inputs master'!V285","v":0.99},{"$f":"'Inputs master'!W285","v":0.99}]
[null,null,null,"HVDC availability | Target",null,null,"%",null,{"$f":"'Inputs master'!I286","v":0.98750000000000004},{"$f":"'Inputs master'!J286","v":0.98750000000000004},{"$f":"'Inputs master'!K286","v":0.98750000000000004},{"$f":"'Inputs master'!L286","v":0.98750000000000004},{"$f":"'Inputs master'!M286","v":0.98750000000000004},{"$f":"'Inputs master'!N286","v":0.98},{"$f":"'Inputs master'!O286","v":0.98},{"$f":"'Inputs master'!P286","v":0.98},{"$f":"'Inputs master'!Q286","v":0.98},{"$f":"'Inputs master'!R286","v":0.98},{"$f":"'Inputs master'!S286","v":0.98},{"$f":"'Inputs master'!T286","v":0.98},{"$f":"'Inputs master'!U286","v":0.98},{"$f":"'Inputs master'!V286","v":0.98},{"$f":"'Inputs master'!W286","v":0.98}]
[null,null,null,"HVDC availability | Collar",null,null,"%",null,{"$f":"'Inputs master'!I287","v":0.97750000000000004},{"$f":"'Inputs master'!J287","v":0.97750000000000004},{"$f":"'Inputs master'!K287","v":0.97750000000000004},{"$f":"'Inputs master'!L287","v":0.97750000000000004},{"$f":"'Inputs master'!M287","v":0.97750000000000004},{"$f":"'Inputs master'!N287","v":0.97},{"$f":"'Inputs master'!O287","v":0.97},{"$f":"'Inputs master'!P287","v":0.97},{"$f":"'Inputs master'!Q287","v":0.97},{"$f":"'Inputs master'!R287","v":0.97},{"$f":"'Inputs master'!S287","v":0.97},{"$f":"'Inputs master'!T287","v":0.97},{"$f":"'Inputs master'!U287","v":0.97},{"$f":"'Inputs master'!V287","v":0.97},{"$f":"'Inputs master'!W287","v":0.97}]
[null,null,null,"HVDC availability | Quality standard",null,null,"%",null,{"$f":"'Inputs master'!I288","v":0.96750000000000003},{"$f":"'Inputs master'!J288","v":0.96750000000000003},{"$f":"'Inputs master'!K288","v":0.96750000000000003},{"$f":"'Inputs master'!L288","v":0.96750000000000003},{"$f":"'Inputs master'!M288","v":0.96750000000000003},{"$f":"'Inputs master'!N288","v":0.96},{"$f":"'Inputs master'!O288","v":0.96},{"$f":"'Inputs master'!P288","v":0.96},{"$f":"'Inputs master'!Q288","v":0.96},{"$f":"'Inputs master'!R288","v":0.96},{"$f":"'Inputs master'!S288","v":0.96},{"$f":"'Inputs master'!T288","v":0.96},{"$f":"'Inputs master'!U288","v":0.96},{"$f":"'Inputs master'!V288","v":0.96},{"$f":"'Inputs master'!W288","v":0.96}]
[null,null,null,"HVDC availability | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I289","v":500000},{"$f":"'Inputs master'!J289","v":500000},{"$f":"'Inputs master'!K289","v":500000},{"$f":"'Inputs master'!L289","v":500000},{"$f":"'Inputs master'!M289","v":500000},{"$f":"'Inputs master'!N289","v":1000000},{"$f":"'Inputs master'!O289","v":1000000},{"$f":"'Inputs master'!P289","v":1000000},{"$f":"'Inputs master'!Q289","v":1000000},{"$f":"'Inputs master'!R289","v":1000000},{"$f":"'Inputs master'!S289","v":1000000},{"$f":"'Inputs master'!T289","v":1000000},{"$f":"'Inputs master'!U289","v":1000000},{"$f":"'Inputs master'!V289","v":1000000},{"$f":"'Inputs master'!W289","v":1000000}]
[null,null,null,"HVDC availability | Assessed value",null,null,"%",null,{"$f":"'Inputs master'!I290","v":0.98670000000000002},{"$f":"'Inputs master'!J290","v":0.9718},{"$f":"'Inputs master'!K290","v":0.97889999999999999},{"$f":"'Inputs master'!L290","v":0.96989999999999998},{"$f":"'Inputs master'!M290","v":0.98750000000000004},{"$f":"'Inputs master'!N290","v":0.98},{"$f":"'Inputs master'!O290","v":0.98},{"$f":"'Inputs master'!P290","v":0.98},{"$f":"'Inputs master'!Q290","v":0.98},{"$f":"'Inputs master'!R290","v":0.98},{"$f":"'Inputs master'!S290","v":0.98},{"$f":"'Inputs master'!T290","v":0.98},{"$f":"'Inputs master'!U290","v":0.98},{"$f":"'Inputs master'!V290","v":0.98},{"$f":"'Inputs master'!W290","v":0.98}]
[]
[null,null,"AP2: HVAC availability (%)"]
[null,null,"Note:"]
[]
[null,null,null,"HVAC availability | Cap",null,null,"%",null,{"$f":"'Inputs master'!I295","v":0.99199999999999999},{"$f":"'Inputs master'!J295","v":0.99199999999999999},{"$f":"'Inputs master'!K295","v":0.99199999999999999},{"$f":"'Inputs master'!L295","v":0.99199999999999999},{"$f":"'Inputs master'!M295","v":0.99199999999999999},{"$f":"'Inputs master'!N295","v":0.98619999999999997},{"$f":"'Inputs master'!O295","v":0.98619999999999997},{"$f":"'Inputs master'!P295","v":0.98619999999999997},{"$f":"'Inputs master'!Q295","v":0.98619999999999997},{"$f":"'Inputs master'!R295","v":0.98619999999999997},{"$f":"'Inputs master'!S295","v":0.98619999999999997},{"$f":"'Inputs master'!T295","v":0.98619999999999997},{"$f":"'Inputs master'!U295","v":0.98619999999999997},{"$f":"'Inputs master'!V295","v":0.98619999999999997},{"$f":"'Inputs master'!W295","v":0.98619999999999997}]
[null,null,null,"HVAC availability | Target",null,null,"%",null,{"$f":"'Inputs master'!I296","v":0.99},{"$f":"'Inputs master'!J296","v":0.99},{"$f":"'Inputs master'!K296","v":0.99},{"$f":"'Inputs master'!L296","v":0.99},{"$f":"'Inputs master'!M296","v":0.99},{"$f":"'Inputs master'!N296","v":0.98250000000000004},{"$f":"'Inputs master'!O296","v":0.98250000000000004},{"$f":"'Inputs master'!P296","v":0.98250000000000004},{"$f":"'Inputs master'!Q296","v":0.98250000000000004},{"$f":"'Inputs master'!R296","v":0.98250000000000004},{"$f":"'Inputs master'!S296","v":0.98250000000000004},{"$f":"'Inputs master'!T296","v":0.98250000000000004},{"$f":"'Inputs master'!U296","v":0.98250000000000004},{"$f":"'Inputs master'!V296","v":0.98250000000000004},{"$f":"'Inputs master'!W296","v":0.98250000000000004}]
[null,null,null,"HVAC availability | Collar",null,null,"%",null,{"$f":"'Inputs master'!I297","v":0.98799999999999999},{"$f":"'Inputs master'!J297","v":0.98799999999999999},{"$f":"'Inputs master'!K297","v":0.98799999999999999},{"$f":"'Inputs master'!L297","v":0.98799999999999999},{"$f":"'Inputs master'!M297","v":0.98799999999999999},{"$f":"'Inputs master'!N297","v":0.978738533121014},{"$f":"'Inputs master'!O297","v":0.978738533121014},{"$f":"'Inputs master'!P297","v":0.978738533121014},{"$f":"'Inputs master'!Q297","v":0.978738533121014},{"$f":"'Inputs master'!R297","v":0.978738533121014},{"$f":"'Inputs master'!S297","v":0.978738533121014},{"$f":"'Inputs master'!T297","v":0.978738533121014},{"$f":"'Inputs master'!U297","v":0.978738533121014},{"$f":"'Inputs master'!V297","v":0.978738533121014},{"$f":"'Inputs master'!W297","v":0.978738533121014}]
[null,null,null,"HVDC availability | Quality standard",null,null,"%",null,{"$f":"'Inputs master'!I298","v":0.98599999999999999},{"$f":"'Inputs master'!J298","v":0.98599999999999999},{"$f":"'Inputs master'!K298","v":0.98599999999999999},{"$f":"'Inputs master'!L298","v":0.98599999999999999},{"$f":"'Inputs master'!M298","v":0.98599999999999999},{"$f":"'Inputs master'!N298","v":0.97450000000000003},{"$f":"'Inputs master'!O298","v":0.97450000000000003},{"$f":"'Inputs master'!P298","v":0.97450000000000003},{"$f":"'Inputs master'!Q298","v":0.97450000000000003},{"$f":"'Inputs master'!R298","v":0.97450000000000003},{"$f":"'Inputs master'!S298","v":0.97450000000000003},{"$f":"'Inputs master'!T298","v":0.97450000000000003},{"$f":"'Inputs master'!U298","v":0.97450000000000003},{"$f":"'Inputs master'!V298","v":0.97450000000000003},{"$f":"'Inputs master'!W298","v":0.97450000000000003}]
[null,null,null,"HVAC availability | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I299","v":5000000},{"$f":"'Inputs master'!J299","v":5000000},{"$f":"'Inputs master'!K299","v":5000000},{"$f":"'Inputs master'!L299","v":5000000},{"$f":"'Inputs master'!M299","v":5000000},{"$f":"'Inputs master'!N299","v":5320564},{"$f":"'Inputs master'!O299","v":5320564},{"$f":"'Inputs master'!P299","v":5320564},{"$f":"'Inputs master'!Q299","v":5320564},{"$f":"'Inputs master'!R299","v":5320564},{"$f":"'Inputs master'!S299","v":5320564},{"$f":"'Inputs master'!T299","v":5320564},{"$f":"'Inputs master'!U299","v":5320564},{"$f":"'Inputs master'!V299","v":5320564},{"$f":"'Inputs master'!W299","v":5320564}]
[null,null,null,"HVAC availability | Assessed value",null,null,"%",null,{"$f":"'Inputs master'!I300","v":0.97939999999999994},{"$f":"'Inputs master'!J300","v":0.97609999999999997},{"$f":"'Inputs master'!K300","v":0.9869},{"$f":"'Inputs master'!L300","v":0.97909999999999997},{"$f":"'Inputs master'!M300","v":0.99},{"$f":"'Inputs master'!N300","v":0.98250000000000004},{"$f":"'Inputs master'!O300","v":0.98250000000000004},{"$f":"'Inputs master'!P300","v":0.98250000000000004},{"$f":"'Inputs master'!Q300","v":0.98250000000000004},{"$f":"'Inputs master'!R300","v":0.98250000000000004},{"$f":"'Inputs master'!S300","v":0.98250000000000004},{"$f":"'Inputs master'!T300","v":0.98250000000000004},{"$f":"'Inputs master'!U300","v":0.98250000000000004},{"$f":"'Inputs master'!V300","v":0.98250000000000004},{"$f":"'Inputs master'!W300","v":0.98250000000000004}]
[]
[null,"Other regulatory parameters"]
[]
[null,null,"Cashflow timing assumption"]
[null,null,"Note: Reflected in days from year-end"]
[]
[null,null,null,"Days in year",null,null,"days",null,{"$f":"'Inputs master'!I307","v":365},{"$f":"'Inputs master'!J307","v":365},{"$f":"'Inputs master'!K307","v":365},{"$f":"'Inputs master'!L307","v":365},{"$f":"'Inputs master'!M307","v":365},{"$f":"'Inputs master'!N307","v":365},{"$f":"'Inputs master'!O307","v":365},{"$f":"'Inputs master'!P307","v":365},{"$f":"'Inputs master'!Q307","v":365},{"$f":"'Inputs master'!R307","v":365},{"$f":"'Inputs master'!S307","v":365},{"$f":"'Inputs master'!T307","v":365},{"$f":"'Inputs master'!U307","v":365},{"$f":"'Inputs master'!V307","v":365},{"$f":"'Inputs master'!W307","v":365}]
[null,null,null,"Revenue",null,null,"days",null,{"$f":"'Inputs master'!I308","v":163},{"$f":"'Inputs master'!J308","v":163},{"$f":"'Inputs master'!K308","v":163},{"$f":"'Inputs master'!L308","v":163},{"$f":"'Inputs master'!M308","v":163},{"$f":"'Inputs master'!N308","v":163},{"$f":"'Inputs master'!O308","v":163},{"$f":"'Inputs master'!P308","v":163},{"$f":"'Inputs master'!Q308","v":163},{"$f":"'Inputs master'!R308","v":163},{"$f":"'Inputs master'!S308","v":163},{"$f":"'Inputs master'!T308","v":163},{"$f":"'Inputs master'!U308","v":163},{"$f":"'Inputs master'!V308","v":163},{"$f":"'Inputs master'!W308","v":163}]
[null,null,null,"Mid-year",null,null,"days",null,{"$f":"'Inputs master'!I309","v":182},{"$f":"'Inputs master'!J309","v":182},{"$f":"'Inputs master'!K309","v":182},{"$f":"'Inputs master'!L309","v":182},{"$f":"'Inputs master'!M309","v":182},{"$f":"'Inputs master'!N309","v":182},{"$f":"'Inputs master'!O309","v":182},{"$f":"'Inputs master'!P309","v":182},{"$f":"'Inputs master'!Q309","v":182},{"$f":"'Inputs master'!R309","v":182},{"$f":"'Inputs master'!S309","v":182},{"$f":"'Inputs master'!T309","v":182},{"$f":"'Inputs master'!U309","v":182},{"$f":"'Inputs master'!V309","v":182},{"$f":"'Inputs master'!W309","v":182}]
[null,null,null,"Commissioned assets in July",null,null,"days",null,{"$f":"'Inputs master'!I310","v":349.5},{"$f":"'Inputs master'!J310","v":349.5},{"$f":"'Inputs master'!K310","v":349.5},{"$f":"'Inputs master'!L310","v":349.5},{"$f":"'Inputs master'!M310","v":349.5},{"$f":"'Inputs master'!N310","v":349.5},{"$f":"'Inputs master'!O310","v":349.5},{"$f":"'Inputs master'!P310","v":349.5},{"$f":"'Inputs master'!Q310","v":349.5},{"$f":"'Inputs master'!R310","v":349.5},{"$f":"'Inputs master'!S310","v":349.5},{"$f":"'Inputs master'!T310","v":349.5},{"$f":"'Inputs master'!U310","v":349.5},{"$f":"'Inputs master'!V310","v":349.5},{"$f":"'Inputs master'!W310","v":349.5}]
[null,null,null,"Commissioned assets in August",null,null,"days",null,{"$f":"'Inputs master'!I311","v":318.5},{"$f":"'Inputs master'!J311","v":318.5},{"$f":"'Inputs master'!K311","v":318.5},{"$f":"'Inputs master'!L311","v":318.5},{"$f":"'Inputs master'!M311","v":318.5},{"$f":"'Inputs master'!N311","v":318.5},{"$f":"'Inputs master'!O311","v":318.5},{"$f":"'Inputs master'!P311","v":318.5},{"$f":"'Inputs master'!Q311","v":318.5},{"$f":"'Inputs master'!R311","v":318.5},{"$f":"'Inputs master'!S311","v":318.5},{"$f":"'Inputs master'!T311","v":318.5},{"$f":"'Inputs master'!U311","v":318.5},{"$f":"'Inputs master'!V311","v":318.5},{"$f":"'Inputs master'!W311","v":318.5}]
[null,null,null,"Commissioned assets in September",null,null,"days",null,{"$f":"'Inputs master'!I312","v":288},{"$f":"'Inputs master'!J312","v":288},{"$f":"'Inputs master'!K312","v":288},{"$f":"'Inputs master'!L312","v":288},{"$f":"'Inputs master'!M312","v":288},{"$f":"'Inputs master'!N312","v":288},{"$f":"'Inputs master'!O312","v":288},{"$f":"'Inputs master'!P312","v":288},{"$f":"'Inputs master'!Q312","v":288},{"$f":"'Inputs master'!R312","v":288},{"$f":"'Inputs master'!S312","v":288},{"$f":"'Inputs master'!T312","v":288},{"$f":"'Inputs master'!U312","v":288},{"$f":"'Inputs master'!V312","v":288},{"$f":"'Inputs master'!W312","v":288}]
[null,null,null,"Commissioned assets in October",null,null,"days",null,{"$f":"'Inputs master'!I313","v":257.5},{"$f":"'Inputs master'!J313","v":257.5},{"$f":"'Inputs master'!K313","v":257.5},{"$f":"'Inputs master'!L313","v":257.5},{"$f":"'Inputs master'!M313","v":257.5},{"$f":"'Inputs master'!N313","v":257.5},{"$f":"'Inputs master'!O313","v":257.5},{"$f":"'Inputs master'!P313","v":257.5},{"$f":"'Inputs master'!Q313","v":257.5},{"$f":"'Inputs master'!R313","v":257.5},{"$f":"'Inputs master'!S313","v":257.5},{"$f":"'Inputs master'!T313","v":257.5},{"$f":"'Inputs master'!U313","v":257.5},{"$f":"'Inputs master'!V313","v":257.5},{"$f":"'Inputs master'!W313","v":257.5}]
[null,null,null,"Commissioned assets in November",null,null,"days",null,{"$f":"'Inputs master'!I314","v":227},{"$f":"'Inputs master'!J314","v":227},{"$f":"'Inputs master'!K314","v":227},{"$f":"'Inputs master'!L314","v":227},{"$f":"'Inputs master'!M314","v":227},{"$f":"'Inputs master'!N314","v":227},{"$f":"'Inputs master'!O314","v":227},{"$f":"'Inputs master'!P314","v":227},{"$f":"'Inputs master'!Q314","v":227},{"$f":"'Inputs master'!R314","v":227},{"$f":"'Inputs master'!S314","v":227},{"$f":"'Inputs master'!T314","v":227},{"$f":"'Inputs master'!U314","v":227},{"$f":"'Inputs master'!V314","v":227},{"$f":"'Inputs master'!W314","v":227}]
[null,null,null,"Commissioned assets in December",null,null,"days",null,{"$f":"'Inputs master'!I315","v":196.5},{"$f":"'Inputs master'!J315","v":196.5},{"$f":"'Inputs master'!K315","v":196.5},{"$f":"'Inputs master'!L315","v":196.5},{"$f":"'Inputs master'!M315","v":196.5},{"$f":"'Inputs master'!N315","v":196.5},{"$f":"'Inputs master'!O315","v":196.5},{"$f":"'Inputs master'!P315","v":196.5},{"$f":"'Inputs master'!Q315","v":196.5},{"$f":"'Inputs master'!R315","v":196.5},{"$f":"'Inputs master'!S315","v":196.5},{"$f":"'Inputs master'!T315","v":196.5},{"$f":"'Inputs master'!U315","v":196.5},{"$f":"'Inputs master'!V315","v":196.5},{"$f":"'Inputs master'!W315","v":196.5}]
[null,null,null,"Commissioned assets in January",null,null,"days",null,{"$f":"'Inputs master'!I316","v":165.5},{"$f":"'Inputs master'!J316","v":165.5},{"$f":"'Inputs master'!K316","v":165.5},{"$f":"'Inputs master'!L316","v":165.5},{"$f":"'Inputs master'!M316","v":165.5},{"$f":"'Inputs master'!N316","v":165.5},{"$f":"'Inputs master'!O316","v":165.5},{"$f":"'Inputs master'!P316","v":165.5},{"$f":"'Inputs master'!Q316","v":165.5},{"$f":"'Inputs master'!R316","v":165.5},{"$f":"'Inputs master'!S316","v":165.5},{"$f":"'Inputs master'!T316","v":165.5},{"$f":"'Inputs master'!U316","v":165.5},{"$f":"'Inputs master'!V316","v":165.5},{"$f":"'Inputs master'!W316","v":165.5}]
[null,null,null,"Commissioned assets in February",null,null,"days",null,{"$f":"'Inputs master'!I317","v":136},{"$f":"'Inputs master'!J317","v":136},{"$f":"'Inputs master'!K317","v":136},{"$f":"'Inputs master'!L317","v":136},{"$f":"'Inputs master'!M317","v":136},{"$f":"'Inputs master'!N317","v":136},{"$f":"'Inputs master'!O317","v":136},{"$f":"'Inputs master'!P317","v":136},{"$f":"'Inputs master'!Q317","v":136},{"$f":"'Inputs master'!R317","v":136},{"$f":"'Inputs master'!S317","v":136},{"$f":"'Inputs master'!T317","v":136},{"$f":"'Inputs master'!U317","v":136},{"$f":"'Inputs master'!V317","v":136},{"$f":"'Inputs master'!W317","v":136}]
[null,null,null,"Commissioned assets in March",null,null,"days",null,{"$f":"'Inputs master'!I318","v":106.5},{"$f":"'Inputs master'!J318","v":106.5},{"$f":"'Inputs master'!K318","v":106.5},{"$f":"'Inputs master'!L318","v":106.5},{"$f":"'Inputs master'!M318","v":106.5},{"$f":"'Inputs master'!N318","v":106.5},{"$f":"'Inputs master'!O318","v":106.5},{"$f":"'Inputs master'!P318","v":106.5},{"$f":"'Inputs master'!Q318","v":106.5},{"$f":"'Inputs master'!R318","v":106.5},{"$f":"'Inputs master'!S318","v":106.5},{"$f":"'Inputs master'!T318","v":106.5},{"$f":"'Inputs master'!U318","v":106.5},{"$f":"'Inputs master'!V318","v":106.5},{"$f":"'Inputs master'!W318","v":106.5}]
[null,null,null,"Commissioned assets in April",null,null,"days",null,{"$f":"'Inputs master'!I319","v":76},{"$f":"'Inputs master'!J319","v":76},{"$f":"'Inputs master'!K319","v":76},{"$f":"'Inputs master'!L319","v":76},{"$f":"'Inputs master'!M319","v":76},{"$f":"'Inputs master'!N319","v":76},{"$f":"'Inputs master'!O319","v":76},{"$f":"'Inputs master'!P319","v":76},{"$f":"'Inputs master'!Q319","v":76},{"$f":"'Inputs master'!R319","v":76},{"$f":"'Inputs master'!S319","v":76},{"$f":"'Inputs master'!T319","v":76},{"$f":"'Inputs master'!U319","v":76},{"$f":"'Inputs master'!V319","v":76},{"$f":"'Inputs master'!W319","v":76}]
[null,null,null,"Commissioned assets in May",null,null,"days",null,{"$f":"'Inputs master'!I320","v":45.5},{"$f":"'Inputs master'!J320","v":45.5},{"$f":"'Inputs master'!K320","v":45.5},{"$f":"'Inputs master'!L320","v":45.5},{"$f":"'Inputs master'!M320","v":45.5},{"$f":"'Inputs master'!N320","v":45.5},{"$f":"'Inputs master'!O320","v":45.5},{"$f":"'Inputs master'!P320","v":45.5},{"$f":"'Inputs master'!Q320","v":45.5},{"$f":"'Inputs master'!R320","v":45.5},{"$f":"'Inputs master'!S320","v":45.5},{"$f":"'Inputs master'!T320","v":45.5},{"$f":"'Inputs master'!U320","v":45.5},{"$f":"'Inputs master'!V320","v":45.5},{"$f":"'Inputs master'!W320","v":45.5}]
[null,null,null,"Commissioned assets in June",null,null,"days",null,{"$f":"'Inputs master'!I321","v":15},{"$f":"'Inputs master'!J321","v":15},{"$f":"'Inputs master'!K321","v":15},{"$f":"'Inputs master'!L321","v":15},{"$f":"'Inputs master'!M321","v":15},{"$f":"'Inputs master'!N321","v":15},{"$f":"'Inputs master'!O321","v":15},{"$f":"'Inputs master'!P321","v":15},{"$f":"'Inputs master'!Q321","v":15},{"$f":"'Inputs master'!R321","v":15},{"$f":"'Inputs master'!S321","v":15},{"$f":"'Inputs master'!T321","v":15},{"$f":"'Inputs master'!U321","v":15},{"$f":"'Inputs master'!V321","v":15},{"$f":"'Inputs master'!W321","v":15}]
[]
[null,null,"Other building block inputs"]
[null,null,"Note:"]
[]
[null,null,null,"Opening RAB (carried forward into 2020)",null,null,"$m",null,{"$f":"'Inputs master'!I326","v":4863.1110816469754}]
[null,null,null,"Adjustments to RAB",null,null,"$m",null,{"$f":"'Inputs master'!I327","v":0},{"$f":"'Inputs master'!J327","v":-4.7087271824000005},{"$f":"'Inputs master'!K327","v":0},{"$f":"'Inputs master'!L327","v":0},{"$f":"'Inputs master'!M327","v":0},{"$f":"'Inputs master'!N327","v":0},{"$f":"'Inputs master'!O327","v":0},{"$f":"'Inputs master'!P327","v":0},{"$f":"'Inputs master'!Q327","v":0},{"$f":"'Inputs master'!R327","v":0},{"$f":"'Inputs master'!S327","v":0},{"$f":"'Inputs master'!T327","v":0},{"$f":"'Inputs master'!U327","v":0},{"$f":"'Inputs master'!V327","v":0},{"$f":"'Inputs master'!W327","v":0}]
[null,null,null,"Miscellaneous RAB adjustments (to opening balance)",null,null,"$m",null,{"$f":"'Inputs master'!I328","v":0},{"$f":"'Inputs master'!J328","v":-2.949383917666637E-3},{"$f":"'Inputs master'!K328","v":5.5288262501562713E-7},{"$f":"'Inputs master'!L328","v":0},{"$f":"'Inputs master'!M328","v":0},{"$f":"'Inputs master'!N328","v":0},{"$f":"'Inputs master'!O328","v":0},{"$f":"'Inputs master'!P328","v":0},{"$f":"'Inputs master'!Q328","v":0},{"$f":"'Inputs master'!R328","v":0},{"$f":"'Inputs master'!S328","v":0},{"$f":"'Inputs master'!T328","v":0},{"$f":"'Inputs master'!U328","v":0},{"$f":"'Inputs master'!V328","v":0},{"$f":"'Inputs master'!W328","v":0}]
[null,null,null,"Actual revaluation amount",null,null,"$m",null,null,null,null,null,null,{"$f":"'Inputs master'!N329","v":0},{"$f":"'Inputs master'!O329","v":0},{"$f":"'Inputs master'!P329","v":0},{"$f":"'Inputs master'!Q329","v":0},{"$f":"'Inputs master'!R329","v":0},{"$f":"'Inputs master'!S329","v":0},{"$f":"'Inputs master'!T329","v":0},{"$f":"'Inputs master'!U329","v":0},{"$f":"'Inputs master'!V329","v":0},{"$f":"'Inputs master'!W329","v":0}]
[]
[null,null,null,"Actual revenue received",null,null,"$m",null,{"$f":"'Inputs master'!I331","v":787.95826113112298},{"$f":"'Inputs master'!J331","v":791.85940120000009},{"$f":"'Inputs master'!K331","v":824.96859761147573},{"$f":"'Inputs master'!L331","v":825.3158680395976},{"$f":"'Inputs master'!M331","v":0},{"$f":"'Inputs master'!N331","v":0},{"$f":"'Inputs master'!O331","v":0},{"$f":"'Inputs master'!P331","v":0},{"$f":"'Inputs master'!Q331","v":0},{"$f":"'Inputs master'!R331","v":0},{"$f":"'Inputs master'!S331","v":0},{"$f":"'Inputs master'!T331","v":0},{"$f":"'Inputs master'!U331","v":0},{"$f":"'Inputs master'!V331","v":0},{"$f":"'Inputs master'!W331","v":0}]
[null,null,null,"Voluntary revenue reduction",null,null,"$m",null,{"$f":"'Inputs master'!I332","v":0},{"$f":"'Inputs master'!J332","v":0},{"$f":"'Inputs master'!K332","v":-14.077713664900505},{"$f":"'Inputs master'!L332","v":0},{"$f":"'Inputs master'!M332","v":0},{"$f":"'Inputs master'!N332","v":0},{"$f":"'Inputs master'!O332","v":0},{"$f":"'Inputs master'!P332","v":0},{"$f":"'Inputs master'!Q332","v":0},{"$f":"'Inputs master'!R332","v":0},{"$f":"'Inputs master'!S332","v":0},{"$f":"'Inputs master'!T332","v":0},{"$f":"'Inputs master'!U332","v":0},{"$f":"'Inputs master'!V332","v":0},{"$f":"'Inputs master'!W332","v":0}]
[null,null,null,"MAR as determined by IPP",null,null,"$m",null,{"$f":"'Inputs master'!I333","v":810.55287524421374},{"$f":"'Inputs master'!J333","v":795.62685485668646},{"$f":"'Inputs master'!K333","v":790.89191515482162},{"$f":"'Inputs master'!L333","v":830.1789153132346},{"$f":"'Inputs master'!M333","v":835.5419388760962},{"$f":"'Inputs master'!N333","v":0},{"$f":"'Inputs master'!O333","v":0},{"$f":"'Inputs master'!P333","v":0},{"$f":"'Inputs master'!Q333","v":0},{"$f":"'Inputs master'!R333","v":0},{"$f":"'Inputs master'!S333","v":0},{"$f":"'Inputs master'!T333","v":0},{"$f":"'Inputs master'!U333","v":0},{"$f":"'Inputs master'!V333","v":0},{"$f":"'Inputs master'!W333","v":0}]
[null,null,null,"SMAR as determined by IPP",null,null,"$m",null,{"$f":"'Inputs master'!I334","v":788.70813218364503},{"$f":"'Inputs master'!J334","v":798.84427779550265},{"$f":"'Inputs master'!K334","v":808.95208125345118},{"$f":"'Inputs master'!L334","v":828.09895546736539},{"$f":"'Inputs master'!M334","v":840.17793069256095},{"$f":"'Inputs master'!N334","v":0},{"$f":"'Inputs master'!O334","v":0},{"$f":"'Inputs master'!P334","v":0},{"$f":"'Inputs master'!Q334","v":0},{"$f":"'Inputs master'!R334","v":0},{"$f":"'Inputs master'!S334","v":0},{"$f":"'Inputs master'!T334","v":0},{"$f":"'Inputs master'!U334","v":0},{"$f":"'Inputs master'!V334","v":0},{"$f":"'Inputs master'!W334","v":0}]
[]
[null,null,null,"Actual term credit spread differential",null,null,"$m",null,{"$f":"'Inputs master'!I336","v":4.103640050600589},{"$f":"'Inputs master'!J336","v":3.1867651585539765},{"$f":"'Inputs master'!K336","v":3.0247439666530678},{"$f":"'Inputs master'!L336","v":2.5360516328984106},{"$f":"'Inputs master'!M336","v":0},{"$f":"'Inputs master'!N336","v":0},{"$f":"'Inputs master'!O336","v":0},{"$f":"'Inputs master'!P336","v":0},{"$f":"'Inputs master'!Q336","v":0},{"$f":"'Inputs master'!R336","v":0},{"$f":"'Inputs master'!S336","v":0},{"$f":"'Inputs master'!T336","v":0},{"$f":"'Inputs master'!U336","v":0},{"$f":"'Inputs master'!V336","v":0},{"$f":"'Inputs master'!W336","v":0}]
[null,null,null,"Forecast TCSD factor = A/B*C",null,null,"scalar",null,{"$f":"'Inputs master'!I337","v":0},{"$f":"'Inputs master'!J337","v":0},{"$f":"'Inputs master'!K337","v":0},{"$f":"'Inputs master'!L337","v":0},{"$f":"'Inputs master'!M337","v":5.0578386164873055E-4},{"$f":"'Inputs master'!N337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!O337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!P337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!Q337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!R337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!S337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!T337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!U337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!V337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!W337","v":5.8576947135010899E-4}]
[null,null,null,"Pass-through costs",null,null,"$m",null,{"$f":"'Inputs master'!I338","v":17.267025519999997},{"$f":"'Inputs master'!J338","v":18.469512080000001},{"$f":"'Inputs master'!K338","v":17.033042179999999},{"$f":"'Inputs master'!L338","v":21.485083889999999},{"$f":"'Inputs master'!M338","v":21.386001363439998},{"$f":"'Inputs master'!N338","v":22.283521472515201},{"$f":"'Inputs master'!O338","v":22.898319931415802},{"$f":"'Inputs master'!P338","v":23.444232905358284},{"$f":"'Inputs master'!Q338","v":24.003702536039032},{"$f":"'Inputs master'!R338","v":24.577079108510603},{"$f":"'Inputs master'!S338","v":25.068620690680813},{"$f":"'Inputs master'!T338","v":25.569993104494429},{"$f":"'Inputs master'!U338","v":26.081392966584318},{"$f":"'Inputs master'!V338","v":26.603020825916005},{"$f":"'Inputs master'!W338","v":27.135081242434321}]
[null,null,null,"Recoverable costs (non-IRIS)",null,null,"$m",null,{"$f":"'Inputs master'!I339","v":6.8198356143482055},{"$f":"'Inputs master'!J339","v":0.22575468000000001},{"$f":"'Inputs master'!K339","v":8.8743859199999999},{"$f":"'Inputs master'!L339","v":1.7653898700000004},{"$f":"'Inputs master'!M339","v":1.9},{"$f":"'Inputs master'!N339","v":1.9379999999999999},{"$f":"'Inputs master'!O339","v":1.9767600000000001},{"$f":"'Inputs master'!P339","v":2.0162952000000001},{"$f":"'Inputs master'!Q339","v":2.056621104},{"$f":"'Inputs master'!R339","v":2.0977535260800004},{"$f":"'Inputs master'!S339","v":2.1397085966016003},{"$f":"'Inputs master'!T339","v":2.1825027685336322},{"$f":"'Inputs master'!U339","v":2.2261528239043047},{"$f":"'Inputs master'!V339","v":2.2706758803823908},{"$f":"'Inputs master'!W339","v":2.3160893979900385}]
[null,null,null,"RCP2 pass-through and recoverable costs wash-up",null,null,"$m",null,{"$f":"'Inputs master'!I340","v":0.15405999480054255},{"$f":"'Inputs master'!J340","v":1.6815297156179336},{"$f":"'Inputs master'!K340","v":-2.1850299587470117}]
[]
[null,null,null,"2021 opening EV account balance",null,null,"$m",null,{"$f":"'Inputs master'!I342","v":72.634526522876286}]
[null,null,null,"EV account balance recovery from previous RCP",null,null,"$m",null,{"$f":"'Inputs master'!I343","v":17.969549354854479},{"$f":"'Inputs master'!J343","v":17.969549354854479},{"$f":"'Inputs master'!K343","v":17.969549354854479},{"$f":"'Inputs master'!L343","v":17.969549354854479},{"$f":"'Inputs master'!M343","v":17.969549354854479}]
[null,null,null,"RCP4 HVDC transitional adjustment",null,null,"$m"]
[null,null,null,"RCP4 HVDC transitional adjustment offset",null,null,"$m"]
[]
[null,null,"Regulatory depreciation"]
[null,null,"Note:"]
[]
[null,null,null,"Existing asset depreciation",null,null,"$m",null,{"$f":"'Inputs master'!I350","v":251.92327892690059},{"$f":"'Inputs master'!J350","v":246.58153156488663},{"$f":"'Inputs master'!K350","v":249.35836971106775},{"$f":"'Inputs master'!L350","v":254.73254425826067},{"$f":"'Inputs master'!M350","v":238.2398593814456},{"$f":"'Inputs master'!N350","v":224.75086909670944},{"$f":"'Inputs master'!O350","v":212.42730702067612},{"$f":"'Inputs master'!P350","v":198.75223930817032},{"$f":"'Inputs master'!Q350","v":187.89509981500615},{"$f":"'Inputs master'!R350","v":179.28680060138944},{"$f":"'Inputs master'!S350","v":169.88557453283948},{"$f":"'Inputs master'!T350","v":159.31914727563944},{"$f":"'Inputs master'!U350","v":150.36247801930617},{"$f":"'Inputs master'!V350","v":143.33742453410616},{"$f":"'Inputs master'!W350","v":137.41814936473949}]
[null,null,null,"Operating lease assets amortisation",null,null,"$m",null,{"$f":"'Inputs master'!I351","v":0},{"$f":"'Inputs master'!J351","v":0},{"$f":"'Inputs master'!K351","v":0},{"$f":"'Inputs master'!L351","v":0},{"$f":"'Inputs master'!M351","v":11.429717912702527},{"$f":"'Inputs master'!N351","v":10.807360856867705},{"$f":"'Inputs master'!O351","v":12.12701967715364},{"$f":"'Inputs master'!P351","v":12.446079635850596},{"$f":"'Inputs master'!Q351","v":10.780840037070741},{"$f":"'Inputs master'!R351","v":10.517357214981851},{"$f":"'Inputs master'!S351","v":10.256015794840749},{"$f":"'Inputs master'!T351","v":10.291945783358083},{"$f":"'Inputs master'!U351","v":10.295994203939454},{"$f":"'Inputs master'!V351","v":10.284954773977331},{"$f":"'Inputs master'!W351","v":10.287592434114551}]
[null,null,null,"Pseudo asset depreciation",null,null,"$m",null,{"$f":"'Inputs master'!I352","v":1.9953529999999999},{"$f":"'Inputs master'!J352","v":1.9953529999999999},{"$f":"'Inputs master'!K352","v":1.9953529999999999},{"$f":"'Inputs master'!L352","v":1.9953529999999999},{"$f":"'Inputs master'!M352","v":1.9953529999999999},{"$f":"'Inputs master'!N352","v":1.9953529999999999},{"$f":"'Inputs master'!O352","v":1.9953529999999999},{"$f":"'Inputs master'!P352","v":1.9953529999999999},{"$f":"'Inputs master'!Q352","v":1.9953529999999999},{"$f":"'Inputs master'!R352","v":1.9953529999999999},{"$f":"'Inputs master'!S352","v":1.9953529999999999},{"$f":"'Inputs master'!T352","v":1.9953529999999999},{"$f":"'Inputs master'!U352","v":1.9953529999999999},{"$f":"'Inputs master'!V352","v":1.9953529999999999},{"$f":"'Inputs master'!W352","v":1.9953529999999999}]
[null,null,null,"Write-offs",null,null,"$m",null,{"$f":"'Inputs master'!I353","v":12.189900041999893},{"$f":"'Inputs master'!J353","v":8.9916931499997368},{"$f":"'Inputs master'!K353","v":7.919620652999992},{"$f":"'Inputs master'!L353","v":2.9404001699999966},{"$f":"'Inputs master'!M353","v":6.5572674301335798},{"$f":"'Inputs master'!N353","v":6},{"$f":"'Inputs master'!O353","v":6},{"$f":"'Inputs master'!P353","v":6},{"$f":"'Inputs master'!Q353","v":6},{"$f":"'Inputs master'!R353","v":6},{"$f":"'Inputs master'!S353","v":6},{"$f":"'Inputs master'!T353","v":6},{"$f":"'Inputs master'!U353","v":6},{"$f":"'Inputs master'!V353","v":6},{"$f":"'Inputs master'!W353","v":6}]
[]
[null,null,null,"Dismantling costs",null,null,"$m",null,{"$f":"'Inputs master'!I355","v":9.1962752200000004},{"$f":"'Inputs master'!J355","v":20.3555679344},{"$f":"'Inputs master'!K355","v":15.828981940000002},{"$f":"'Inputs master'!L355","v":2.6592715099999937},{"$f":"'Inputs master'!M355","v":6.6739459999999999},{"$f":"'Inputs master'!N355","v":6},{"$f":"'Inputs master'!O355","v":6},{"$f":"'Inputs master'!P355","v":6},{"$f":"'Inputs master'!Q355","v":6},{"$f":"'Inputs master'!R355","v":6},{"$f":"'Inputs master'!S355","v":6},{"$f":"'Inputs master'!T355","v":6},{"$f":"'Inputs master'!U355","v":6},{"$f":"'Inputs master'!V355","v":6},{"$f":"'Inputs master'!W355","v":6}]
[null,null,null,"Lost assets",null,null,"$m",null,{"$f":"'Inputs master'!I356","v":0},{"$f":"'Inputs master'!J356","v":0},{"$f":"'Inputs master'!K356","v":0},{"$f":"'Inputs master'!L356","v":0},{"$f":"'Inputs master'!M356","v":0},{"$f":"'Inputs master'!N356","v":0},{"$f":"'Inputs master'!O356","v":0},{"$f":"'Inputs master'!P356","v":0},{"$f":"'Inputs master'!Q356","v":0},{"$f":"'Inputs master'!R356","v":0},{"$f":"'Inputs master'!S356","v":0},{"$f":"'Inputs master'!T356","v":0},{"$f":"'Inputs master'!U356","v":0},{"$f":"'Inputs master'!V356","v":0},{"$f":"'Inputs master'!W356","v":0}]
[null,null,null,"Found assets",null,null,"$m",null,{"$f":"'Inputs master'!I357","v":0},{"$f":"'Inputs master'!J357","v":0},{"$f":"'Inputs master'!K357","v":0},{"$f":"'Inputs master'!L357","v":0},{"$f":"'Inputs master'!M357","v":0},{"$f":"'Inputs master'!N357","v":0},{"$f":"'Inputs master'!O357","v":0},{"$f":"'Inputs master'!P357","v":0},{"$f":"'Inputs master'!Q357","v":0},{"$f":"'Inputs master'!R357","v":0},{"$f":"'Inputs master'!S357","v":0},{"$f":"'Inputs master'!T357","v":0},{"$f":"'Inputs master'!U357","v":0},{"$f":"'Inputs master'!V357","v":0},{"$f":"'Inputs master'!W357","v":0}]
[null,null,null,"Cash proceeds from asset disposals",null,null,"$m",null,{"$f":"'Inputs master'!I358","v":2.2812928399999999},{"$f":"'Inputs master'!J358","v":2.0776160200000002},{"$f":"'Inputs master'!K358","v":2.7806007100000003},{"$f":"'Inputs master'!L358","v":0.20371440999999998},{"$f":"'Inputs master'!M358","v":0},{"$f":"'Inputs master'!N358","v":0},{"$f":"'Inputs master'!O358","v":0},{"$f":"'Inputs master'!P358","v":0},{"$f":"'Inputs master'!Q358","v":0},{"$f":"'Inputs master'!R358","v":0},{"$f":"'Inputs master'!S358","v":0},{"$f":"'Inputs master'!T358","v":0},{"$f":"'Inputs master'!U358","v":0},{"$f":"'Inputs master'!V358","v":0},{"$f":"'Inputs master'!W358","v":0}]
[null,null,null,"Capitalised interest depreciation adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I359","v":0.44991696197278841},{"$f":"'Inputs master'!J359","v":0.10039219028363686},{"$f":"'Inputs master'!K359","v":0},{"$f":"'Inputs master'!L359","v":0.3813906474506028},{"$f":"'Inputs master'!M359","v":0},{"$f":"'Inputs master'!N359","v":0},{"$f":"'Inputs master'!O359","v":0},{"$f":"'Inputs master'!P359","v":0},{"$f":"'Inputs master'!Q359","v":0},{"$f":"'Inputs master'!R359","v":0},{"$f":"'Inputs master'!S359","v":0},{"$f":"'Inputs master'!T359","v":0},{"$f":"'Inputs master'!U359","v":0},{"$f":"'Inputs master'!V359","v":0},{"$f":"'Inputs master'!W359","v":0}]
[]
[null,null,"Tax depreciation"]
[null,null,"Note:"]
[]
[null,null,null,"Existing asset tax depreciation",null,null,"$m",null,{"$f":"'Inputs master'!I364","v":262.22545471891812},{"$f":"'Inputs master'!J364","v":261.00971379374187},{"$f":"'Inputs master'!K364","v":256.34642943146247},{"$f":"'Inputs master'!L364","v":256.26961590524974},{"$f":"'Inputs master'!M364","v":228.52950265875086},{"$f":"'Inputs master'!N364","v":196.67424167523271},{"$f":"'Inputs master'!O364","v":172.54234731795671},{"$f":"'Inputs master'!P364","v":153.1958828345179},{"$f":"'Inputs master'!Q364","v":137.0428044609649},{"$f":"'Inputs master'!R364","v":123.27948695619382},{"$f":"'Inputs master'!S364","v":111.30146119547435},{"$f":"'Inputs master'!T364","v":100.63886160824255},{"$f":"'Inputs master'!U364","v":91.263291497746451},{"$f":"'Inputs master'!V364","v":82.888583747784807},{"$f":"'Inputs master'!W364","v":75.387447751772868}]
[null,null,null,"Tower painting and attachment points",null,null,"$m",null,{"$f":"'Inputs master'!I365","v":44.13612486000001},{"$f":"'Inputs master'!J365","v":39.357008350000022},{"$f":"'Inputs master'!K365","v":44.329176250000017},{"$f":"'Inputs master'!L365","v":63.823966170000013},{"$f":"'Inputs master'!M365","v":52.861185999999996},{"$f":"'Inputs master'!N365","v":73.541175999999993},{"$f":"'Inputs master'!O365","v":78.394439000000006},{"$f":"'Inputs master'!P365","v":83.853054},{"$f":"'Inputs master'!Q365","v":85.902157000000003},{"$f":"'Inputs master'!R365","v":86.229563999999996},{"$f":"'Inputs master'!S365","v":88.062336000000002},{"$f":"'Inputs master'!T365","v":91.973848000000004},{"$f":"'Inputs master'!U365","v":94.242391999999995},{"$f":"'Inputs master'!V365","v":96.010654000000002},{"$f":"'Inputs master'!W365","v":98.417426000000006}]
[null,null,null,"Capitalised lease costs",null,null,"$m",null,{"$f":"'Inputs master'!I366","v":9.8568077447999993},{"$f":"'Inputs master'!J366","v":9.8568077447999993},{"$f":"'Inputs master'!K366","v":12.579336258393319},{"$f":"'Inputs master'!L366","v":11.230053},{"$f":"'Inputs master'!M366","v":11.828282036633119},{"$f":"'Inputs master'!N366","v":11.316470104213245},{"$f":"'Inputs master'!O366","v":12.872141522614406},{"$f":"'Inputs master'!P366","v":19.309089377240532},{"$f":"'Inputs master'!Q366","v":11.947270639878893},{"$f":"'Inputs master'!R366","v":11.099703442648385},{"$f":"'Inputs master'!S366","v":11.310340517745342},{"$f":"'Inputs master'!T366","v":11.346629726263322},{"$f":"'Inputs master'!U366","v":11.541027609963063},{"$f":"'Inputs master'!V366","v":11.736279551288836},{"$f":"'Inputs master'!W366","v":11.751980320924805}]
[null,null,null,"Tax write-offs",null,null,"$m",null,{"$f":"'Inputs master'!I367","v":12.32663794999951},{"$f":"'Inputs master'!J367","v":13.084526213000192},{"$f":"'Inputs master'!K367","v":7.8814378170000081},{"$f":"'Inputs master'!L367","v":23.020015799999946},{"$f":"'Inputs master'!M367","v":13.231213430133581},{"$f":"'Inputs master'!N367","v":12},{"$f":"'Inputs master'!O367","v":12},{"$f":"'Inputs master'!P367","v":12},{"$f":"'Inputs master'!Q367","v":12},{"$f":"'Inputs master'!R367","v":12},{"$f":"'Inputs master'!S367","v":12},{"$f":"'Inputs master'!T367","v":12},{"$f":"'Inputs master'!U367","v":12},{"$f":"'Inputs master'!V367","v":12},{"$f":"'Inputs master'!W367","v":12}]
[]
[null,"Depreciation module parameters"]
[]
[null,null,"New commissioning assets useful lives"]
[null,null,"Note: Regulatory useful life for new commissioned assets for depreciation module."]
[]
[null,null,null,"Buildings",null,null,"years",{"$f":"'Inputs master'!H374","v":50}]
[null,null,null,"Communications",null,null,"years",{"$f":"'Inputs master'!H375","v":12.5}]
[null,null,null,"Easements",null,null,"years",{"$f":"'Inputs master'!H376","v":0}]
[null,null,null,"Furniture and fittings",null,null,"years",{"$f":"'Inputs master'!H377","v":16.7}]
[null,null,null,"HVDC cables",null,null,"years",{"$f":"'Inputs master'!H378","v":30.3}]
[null,null,null,"HVDC lines",null,null,"years",{"$f":"'Inputs master'!H379","v":50}]
[null,null,null,"HVDC stations",null,null,"years",{"$f":"'Inputs master'!H380","v":30.3}]
[null,null,null,"ICT",null,null,"years",{"$f":"'Inputs master'!H381","v":5.6}]
[null,null,null,"Intangible assets",null,null,"years",{"$f":"'Inputs master'!H382","v":6.7}]
[null,null,null,"Land",null,null,"years",{"$f":"'Inputs master'!H383","v":0}]
[null,null,null,"Other assets",null,null,"years",{"$f":"'Inputs master'!H384","v":10}]
[null,null,null,"Software",null,null,"years",{"$f":"'Inputs master'!H385","v":5}]
[null,null,null,"Substations",null,null,"years",{"$f":"'Inputs master'!H386","v":40}]
[null,null,null,"Tower painting",null,null,"years",{"$f":"'Inputs master'!H387","v":15}]
[null,null,null,"Transmission lines",null,null,"years",{"$f":"'Inputs master'!H388","v":51.3}]
[null,null,null,"Operating lease assets",null,null,"years",{"$f":"'Inputs master'!H389","v":5}]
[]
[null,null,"New commissioning assets tax depreciation rates"]
[null,null,"Note: Tax depreciation rate for new commissioned assets for depreciation module."]
[]
[null,null,null,"Buildings",null,null,"%",{"$f":"'Inputs master'!H394","v":0}]
[null,null,null,"Communications",null,null,"%",{"$f":"'Inputs master'!H395","v":0.3}]
[null,null,null,"Easements",null,null,"%",{"$f":"'Inputs master'!H396","v":0}]
[null,null,null,"Furniture and fittings",null,null,"%",{"$f":"'Inputs master'!H397","v":0.17}]
[null,null,null,"HVDC cables",null,null,"%",{"$f":"'Inputs master'!H398","v":0.1}]
[null,null,null,"HVDC lines",null,null,"%",{"$f":"'Inputs master'!H399","v":0.1}]
[null,null,null,"HVDC stations",null,null,"%",{"$f":"'Inputs master'!H400","v":0.09}]
[null,null,null,"ICT",null,null,"%",{"$f":"'Inputs master'!H401","v":0.45}]
[null,null,null,"Intangible assets",null,null,"%",{"$f":"'Inputs master'!H402","v":0.5}]
[null,null,null,"Land",null,null,"%",{"$f":"'Inputs master'!H403","v":0}]
[null,null,null,"Other assets",null,null,"%",{"$f":"'Inputs master'!H404","v":0.33}]
[null,null,null,"Software",null,null,"%",{"$f":"'Inputs master'!H405","v":0.5}]
[null,null,null,"Substations",null,null,"%",{"$f":"'Inputs master'!H406","v":9.2999999999999999E-2}]
[null,null,null,"Tower painting",null,null,"%",{"$f":"'Inputs master'!H407","v":0}]
[null,null,null,"Transmission lines",null,null,"%",{"$f":"'Inputs master'!H408","v":0.09}]
[null,null,null,"Operating lease assets",null,null,"%",{"$f":"'Inputs master'!H409","v":0}]
[]
[null,null,"New asset regulatory commissioning"]
[null,null,"Note: By system asset profile. Used for depreciation module."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I414","v":295.29821752489795},{"$f":"'Inputs master'!J414","v":275.33145255900001},{"$f":"'Inputs master'!K414","v":331.92189096590005},{"$f":"'Inputs master'!L414","v":331.88979880039994},{"$f":"'Inputs master'!M414","v":0},{"$f":"'Inputs master'!N414","v":0},{"$f":"'Inputs master'!O414","v":0},{"$f":"'Inputs master'!P414","v":0},{"$f":"'Inputs master'!Q414","v":0},{"$f":"'Inputs master'!R414","v":0},{"$f":"'Inputs master'!S414","v":0},{"$f":"'Inputs master'!T414","v":0},{"$f":"'Inputs master'!U414","v":0},{"$f":"'Inputs master'!V414","v":0},{"$f":"'Inputs master'!W414","v":0}]
[null,null,null,"Buildings",null,null,"$m",null,{"$f":"'Inputs master'!I415","v":0},{"$f":"'Inputs master'!J415","v":0},{"$f":"'Inputs master'!K415","v":0},{"$f":"'Inputs master'!L415","v":0},{"$f":"'Inputs master'!M415","v":16.745659399999997},{"$f":"'Inputs master'!N415","v":12.1113114004},{"$f":"'Inputs master'!O415","v":3.1558256996000003},{"$f":"'Inputs master'!P415","v":5.5366067003999992},{"$f":"'Inputs master'!Q415","v":4.7205938804000001},{"$f":"'Inputs master'!R415","v":8.2784308196000005},{"$f":"'Inputs master'!S415","v":1.98733},{"$f":"'Inputs master'!T415","v":3.4473340000000001},{"$f":"'Inputs master'!U415","v":3.9658859999999998},{"$f":"'Inputs master'!V415","v":2.7570000000000001},{"$f":"'Inputs master'!W415","v":7.772354}]
[null,null,null,"Communications",null,null,"$m",null,{"$f":"'Inputs master'!I416","v":0},{"$f":"'Inputs master'!J416","v":0},{"$f":"'Inputs master'!K416","v":0},{"$f":"'Inputs master'!L416","v":0},{"$f":"'Inputs master'!M416","v":4.5794370000000013},{"$f":"'Inputs master'!N416","v":8.8372460000000004},{"$f":"'Inputs master'!O416","v":6.0708909999999996},{"$f":"'Inputs master'!P416","v":4.7268479999999995},{"$f":"'Inputs master'!Q416","v":6.2380259999999996},{"$f":"'Inputs master'!R416","v":10.280030999999999},{"$f":"'Inputs master'!S416","v":6.5169649999999999},{"$f":"'Inputs master'!T416","v":4.9625640000000004},{"$f":"'Inputs master'!U416","v":9.2751090000000005},{"$f":"'Inputs master'!V416","v":5.7648510000000002},{"$f":"'Inputs master'!W416","v":7.7111999999999998}]
[null,null,null,"Easements",null,null,"$m",null,{"$f":"'Inputs master'!I417","v":0},{"$f":"'Inputs master'!J417","v":0},{"$f":"'Inputs master'!K417","v":0},{"$f":"'Inputs master'!L417","v":0},{"$f":"'Inputs master'!M417","v":1.0167617897774139},{"$f":"'Inputs master'!N417","v":2.4715862102225872},{"$f":"'Inputs master'!O417","v":0},{"$f":"'Inputs master'!P417","v":0},{"$f":"'Inputs master'!Q417","v":0},{"$f":"'Inputs master'!R417","v":6.5301349999999996},{"$f":"'Inputs master'!S417","v":0},{"$f":"'Inputs master'!T417","v":0},{"$f":"'Inputs master'!U417","v":0},{"$f":"'Inputs master'!V417","v":0},{"$f":"'Inputs master'!W417","v":0}]
[null,null,null,"Furniture and fittings",null,null,"$m",null,{"$f":"'Inputs master'!I418","v":0},{"$f":"'Inputs master'!J418","v":0},{"$f":"'Inputs master'!K418","v":0},{"$f":"'Inputs master'!L418","v":0},{"$f":"'Inputs master'!M418","v":2.1865019999999999},{"$f":"'Inputs master'!N418","v":1.6464019999999999},{"$f":"'Inputs master'!O418","v":12.900523999999999},{"$f":"'Inputs master'!P418","v":1.870854},{"$f":"'Inputs master'!Q418","v":1.9082619999999997},{"$f":"'Inputs master'!R418","v":1.9464279999999967},{"$f":"'Inputs master'!S418","v":1.9853559999999997},{"$f":"'Inputs master'!T418","v":2.0250620000000001},{"$f":"'Inputs master'!U418","v":1.6631810000000002},{"$f":"'Inputs master'!V418","v":2.5092569999999998},{"$f":"'Inputs master'!W418","v":2.1490119999999999}]
[null,null,null,"HVDC cables",null,null,"$m",null,{"$f":"'Inputs master'!I419","v":0},{"$f":"'Inputs master'!J419","v":0},{"$f":"'Inputs master'!K419","v":0},{"$f":"'Inputs master'!L419","v":0},{"$f":"'Inputs master'!M419","v":1.181702},{"$f":"'Inputs master'!N419","v":1.4838610000000001},{"$f":"'Inputs master'!O419","v":0},{"$f":"'Inputs master'!P419","v":0},{"$f":"'Inputs master'!Q419","v":104.697581},{"$f":"'Inputs master'!R419","v":4.0386469999999965},{"$f":"'Inputs master'!S419","v":0},{"$f":"'Inputs master'!T419","v":0},{"$f":"'Inputs master'!U419","v":0},{"$f":"'Inputs master'!V419","v":0},{"$f":"'Inputs master'!W419","v":0}]
[null,null,null,"HVDC lines",null,null,"$m",null,{"$f":"'Inputs master'!I420","v":0},{"$f":"'Inputs master'!J420","v":0},{"$f":"'Inputs master'!K420","v":0},{"$f":"'Inputs master'!L420","v":0},{"$f":"'Inputs master'!M420","v":0},{"$f":"'Inputs master'!N420","v":0},{"$f":"'Inputs master'!O420","v":0},{"$f":"'Inputs master'!P420","v":0},{"$f":"'Inputs master'!Q420","v":0},{"$f":"'Inputs master'!R420","v":0},{"$f":"'Inputs master'!S420","v":0},{"$f":"'Inputs master'!T420","v":0},{"$f":"'Inputs master'!U420","v":0},{"$f":"'Inputs master'!V420","v":0},{"$f":"'Inputs master'!W420","v":0}]
[null,null,null,"HVDC stations",null,null,"$m",null,{"$f":"'Inputs master'!I421","v":0},{"$f":"'Inputs master'!J421","v":0},{"$f":"'Inputs master'!K421","v":0},{"$f":"'Inputs master'!L421","v":0},{"$f":"'Inputs master'!M421","v":25.818856398411295},{"$f":"'Inputs master'!N421","v":30.332056914717249},{"$f":"'Inputs master'!O421","v":25.763013000000001},{"$f":"'Inputs master'!P421","v":34.264182085282755},{"$f":"'Inputs master'!Q421","v":12.886521},{"$f":"'Inputs master'!R421","v":14.52566},{"$f":"'Inputs master'!S421","v":24.883486999999999},{"$f":"'Inputs master'!T421","v":26.04551},{"$f":"'Inputs master'!U421","v":26.705264},{"$f":"'Inputs master'!V421","v":26.200918999999999},{"$f":"'Inputs master'!W421","v":26.612126}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I422","v":0},{"$f":"'Inputs master'!J422","v":0},{"$f":"'Inputs master'!K422","v":0},{"$f":"'Inputs master'!L422","v":0},{"$f":"'Inputs master'!M422","v":37.857159234999997},{"$f":"'Inputs master'!N422","v":61.077427667830662},{"$f":"'Inputs master'!O422","v":59.378058292700004},{"$f":"'Inputs master'!P422","v":46.492302359999996},{"$f":"'Inputs master'!Q422","v":23.579890532799997},{"$f":"'Inputs master'!R422","v":14.292208220000001},{"$f":"'Inputs master'!S422","v":45.246762894999989},{"$f":"'Inputs master'!T422","v":19.337860420000002},{"$f":"'Inputs master'!U422","v":15.674006960000002},{"$f":"'Inputs master'!V422","v":24.822322020000005},{"$f":"'Inputs master'!W422","v":20.804213000000001}]
[null,null,null,"Intangible assets",null,null,"$m",null,{"$f":"'Inputs master'!I423","v":0},{"$f":"'Inputs master'!J423","v":0},{"$f":"'Inputs master'!K423","v":0},{"$f":"'Inputs master'!L423","v":0},{"$f":"'Inputs master'!M423","v":0},{"$f":"'Inputs master'!N423","v":0},{"$f":"'Inputs master'!O423","v":0},{"$f":"'Inputs master'!P423","v":0},{"$f":"'Inputs master'!Q423","v":0},{"$f":"'Inputs master'!R423","v":0},{"$f":"'Inputs master'!S423","v":0},{"$f":"'Inputs master'!T423","v":0},{"$f":"'Inputs master'!U423","v":0},{"$f":"'Inputs master'!V423","v":0},{"$f":"'Inputs master'!W423","v":0}]
[null,null,null,"Land",null,null,"$m",null,{"$f":"'Inputs master'!I424","v":0},{"$f":"'Inputs master'!J424","v":0},{"$f":"'Inputs master'!K424","v":0},{"$f":"'Inputs master'!L424","v":0},{"$f":"'Inputs master'!M424","v":0},{"$f":"'Inputs master'!N424","v":0},{"$f":"'Inputs master'!O424","v":0},{"$f":"'Inputs master'!P424","v":0},{"$f":"'Inputs master'!Q424","v":0},{"$f":"'Inputs master'!R424","v":0},{"$f":"'Inputs master'!S424","v":0},{"$f":"'Inputs master'!T424","v":0},{"$f":"'Inputs master'!U424","v":0},{"$f":"'Inputs master'!V424","v":0},{"$f":"'Inputs master'!W424","v":0}]
[null,null,null,"Other assets",null,null,"$m",null,{"$f":"'Inputs master'!I425","v":0},{"$f":"'Inputs master'!J425","v":0},{"$f":"'Inputs master'!K425","v":0},{"$f":"'Inputs master'!L425","v":0},{"$f":"'Inputs master'!M425","v":0},{"$f":"'Inputs master'!N425","v":0},{"$f":"'Inputs master'!O425","v":0},{"$f":"'Inputs master'!P425","v":0},{"$f":"'Inputs master'!Q425","v":0},{"$f":"'Inputs master'!R425","v":0},{"$f":"'Inputs master'!S425","v":0.41836200000000001},{"$f":"'Inputs master'!T425","v":0.41353099999999998},{"$f":"'Inputs master'!U425","v":0.216947},{"$f":"'Inputs master'!V425","v":0},{"$f":"'Inputs master'!W425","v":0.25393199999999999}]
[null,null,null,"Software",null,null,"$m",null,{"$f":"'Inputs master'!I426","v":0},{"$f":"'Inputs master'!J426","v":0},{"$f":"'Inputs master'!K426","v":0},{"$f":"'Inputs master'!L426","v":0},{"$f":"'Inputs master'!M426","v":10.140270920000001},{"$f":"'Inputs master'!N426","v":2.7427362399999966},{"$f":"'Inputs master'!O426","v":5.5511944400000051},{"$f":"'Inputs master'!P426","v":7.4691399999997576E-2},{"$f":"'Inputs master'!Q426","v":17.82774087},{"$f":"'Inputs master'!R426","v":7.5485253183999985},{"$f":"'Inputs master'!S426","v":22.995391000000001},{"$f":"'Inputs master'!T426","v":31.103524000000004},{"$f":"'Inputs master'!U426","v":31.665958999999997},{"$f":"'Inputs master'!V426","v":32.293836000000006},{"$f":"'Inputs master'!W426","v":33.072462000000002}]
[null,null,null,"Substations",null,null,"$m",null,{"$f":"'Inputs master'!I427","v":0},{"$f":"'Inputs master'!J427","v":0},{"$f":"'Inputs master'!K427","v":0},{"$f":"'Inputs master'!L427","v":0},{"$f":"'Inputs master'!M427","v":180.02694952482815},{"$f":"'Inputs master'!N427","v":266.87324046104374},{"$f":"'Inputs master'!O427","v":311.99946414276673},{"$f":"'Inputs master'!P427","v":215.46378330167784},{"$f":"'Inputs master'!Q427","v":188.38975180361737},{"$f":"'Inputs master'!R427","v":258.62146800872745},{"$f":"'Inputs master'!S427","v":164.60166326978998},{"$f":"'Inputs master'!T427","v":287.01014036000004},{"$f":"'Inputs master'!U427","v":271.84993186000003},{"$f":"'Inputs master'!V427","v":272.73680024999999},{"$f":"'Inputs master'!W427","v":300.24184782999998}]
[null,null,null,"Tower painting",null,null,"$m",null,{"$f":"'Inputs master'!I428","v":0},{"$f":"'Inputs master'!J428","v":0},{"$f":"'Inputs master'!K428","v":0},{"$f":"'Inputs master'!L428","v":0},{"$f":"'Inputs master'!M428","v":49.238020000000006},{"$f":"'Inputs master'!N428","v":3.283833},{"$f":"'Inputs master'!O428","v":4.2135579999999999},{"$f":"'Inputs master'!P428","v":4.5448029999999999},{"$f":"'Inputs master'!Q428","v":4.4720300000000002},{"$f":"'Inputs master'!R428","v":4.2459439999999997},{"$f":"'Inputs master'!S428","v":82.046981000000002},{"$f":"'Inputs master'!T428","v":85.891964000000002},{"$f":"'Inputs master'!U428","v":88.044128999999998},{"$f":"'Inputs master'!V428","v":89.685665999999998},{"$f":"'Inputs master'!W428","v":91.976912999999996}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"'Inputs master'!I429","v":0},{"$f":"'Inputs master'!J429","v":0},{"$f":"'Inputs master'!K429","v":0},{"$f":"'Inputs master'!L429","v":0},{"$f":"'Inputs master'!M429","v":104.34554922191909},{"$f":"'Inputs master'!N429","v":156.20037755000001},{"$f":"'Inputs master'!O429","v":157.63057376},{"$f":"'Inputs master'!P429","v":232.02427932000001},{"$f":"'Inputs master'!Q429","v":164.78423796999999},{"$f":"'Inputs master'!R429","v":417.53379682000002},{"$f":"'Inputs master'!S429","v":106.36698256},{"$f":"'Inputs master'!T429","v":109.08093554999999},{"$f":"'Inputs master'!U429","v":112.66749243000001},{"$f":"'Inputs master'!V429","v":124.23978023000001},{"$f":"'Inputs master'!W429","v":199.43317646}]
[null,null,null,"Operating lease assets",null,null,"$m",null,{"$f":"'Inputs master'!I430","v":0},{"$f":"'Inputs master'!J430","v":0},{"$f":"'Inputs master'!K430","v":0},{"$f":"'Inputs master'!L430","v":0},{"$f":"'Inputs master'!M430","v":0.54911136159761897},{"$f":"'Inputs master'!N430","v":0.34016067102269337},{"$f":"'Inputs master'!O430","v":2.7703371381890816},{"$f":"'Inputs master'!P430","v":6.6240977167597697},{"$f":"'Inputs master'!Q430","v":12.393106593857253},{"$f":"'Inputs master'!R430","v":9.9203015521595557},{"$f":"'Inputs master'!S430","v":9.3567960364531029},{"$f":"'Inputs master'!T430","v":0.49489164231789468},{"$f":"'Inputs master'!U430","v":0.35428682658284671},{"$f":"'Inputs master'!V430","v":6.4981509594175986},{"$f":"'Inputs master'!W430","v":0.65844122890719925}]
[null,null,null,"Total base capex commissioning",null,null,"$m",null,{"$f":"'Inputs master'!I431","v":0},{"$f":"'Inputs master'!J431","v":0},{"$f":"'Inputs master'!K431","v":0},{"$f":"'Inputs master'!L431","v":0},{"$f":"'Inputs master'!M431","v":417.15109885153362},{"$f":"'Inputs master'!N431","v":460.52916111523689},{"$f":"'Inputs master'!O431","v":585.41122947325584},{"$f":"'Inputs master'!P431","v":436.99857088412034},{"$f":"'Inputs master'!Q431","v":437.2001606506746},{"$f":"'Inputs master'!R431","v":630.37971773888694},{"$f":"'Inputs master'!S431","v":466.40607676124307},{"$f":"'Inputs master'!T431","v":569.81331697231792},{"$f":"'Inputs master'!U431","v":562.08219307658294},{"$f":"'Inputs master'!V431","v":587.50858245941754},{"$f":"'Inputs master'!W431","v":690.68567751890714}]
[null,null,null,"Total major capex commissioning",null,null,"$m",null,{"$f":"'Inputs master'!I432","v":0},{"$f":"'Inputs master'!J432","v":0},{"$f":"'Inputs master'!K432","v":0},{"$f":"'Inputs master'!L432","v":0},{"$f":"'Inputs master'!M432","v":16.534879999999998},{"$f":"'Inputs master'!N432","v":86.871078000000011},{"$f":"'Inputs master'!O432","v":4.0222100000000003},{"$f":"'Inputs master'!P432","v":114.62387699999999},{"$f":"'Inputs master'!Q432","v":104.697581},{"$f":"'Inputs master'!R432","v":127.38185799999999},{"$f":"'Inputs master'!S432","v":0},{"$f":"'Inputs master'!T432","v":0},{"$f":"'Inputs master'!U432","v":0},{"$f":"'Inputs master'!V432","v":0},{"$f":"'Inputs master'!W432","v":0}]
[]
[null,null,"New asset tax commissioning"]
[null,null,"Note: By system asset profile. Used for tax depreciation module."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I437","v":0},{"$f":"'Inputs master'!J437","v":0},{"$f":"'Inputs master'!K437","v":0},{"$f":"'Inputs master'!L437","v":0},{"$f":"'Inputs master'!M437","v":0},{"$f":"'Inputs master'!N437","v":0},{"$f":"'Inputs master'!O437","v":0},{"$f":"'Inputs master'!P437","v":0},{"$f":"'Inputs master'!Q437","v":0},{"$f":"'Inputs master'!R437","v":0},{"$f":"'Inputs master'!S437","v":0},{"$f":"'Inputs master'!T437","v":0},{"$f":"'Inputs master'!U437","v":0},{"$f":"'Inputs master'!V437","v":0},{"$f":"'Inputs master'!W437","v":0}]
[null,null,null,"Buildings",null,null,"$m",null,{"$f":"'Inputs master'!I438","v":0},{"$f":"'Inputs master'!J438","v":0},{"$f":"'Inputs master'!K438","v":0},{"$f":"'Inputs master'!L438","v":0},{"$f":"'Inputs master'!M438","v":16.038468639999998},{"$f":"'Inputs master'!N438","v":11.751085400399999},{"$f":"'Inputs master'!O438","v":3.0242036996000006},{"$f":"'Inputs master'!P438","v":5.3450577003999999},{"$f":"'Inputs master'!Q438","v":4.5237598804000001},{"$f":"'Inputs master'!R438","v":7.5993578196000007},{"$f":"'Inputs master'!S438","v":1.9428920000000001},{"$f":"'Inputs master'!T438","v":3.3679929999999998},{"$f":"'Inputs master'!U438","v":3.8771879999999999},{"$f":"'Inputs master'!V438","v":2.6953550000000002},{"$f":"'Inputs master'!W438","v":7.2248330000000003}]
[null,null,null,"Communications",null,null,"$m",null,{"$f":"'Inputs master'!I439","v":0},{"$f":"'Inputs master'!J439","v":0},{"$f":"'Inputs master'!K439","v":0},{"$f":"'Inputs master'!L439","v":0},{"$f":"'Inputs master'!M439","v":4.4700140000000008},{"$f":"'Inputs master'!N439","v":8.5869009999999992},{"$f":"'Inputs master'!O439","v":5.9213139999999997},{"$f":"'Inputs master'!P439","v":4.300514999999999},{"$f":"'Inputs master'!Q439","v":6.0764189999999996},{"$f":"'Inputs master'!R439","v":9.3134589999999999},{"$f":"'Inputs master'!S439","v":6.3619050000000001},{"$f":"'Inputs master'!T439","v":4.8333630000000003},{"$f":"'Inputs master'!U439","v":9.0427809999999997},{"$f":"'Inputs master'!V439","v":5.6207859999999998},{"$f":"'Inputs master'!W439","v":7.5253139999999998}]
[null,null,null,"Easements",null,null,"$m",null,{"$f":"'Inputs master'!I440","v":0},{"$f":"'Inputs master'!J440","v":0},{"$f":"'Inputs master'!K440","v":0},{"$f":"'Inputs master'!L440","v":0},{"$f":"'Inputs master'!M440","v":1},{"$f":"'Inputs master'!N440","v":2.0816850000000011},{"$f":"'Inputs master'!O440","v":0},{"$f":"'Inputs master'!P440","v":0},{"$f":"'Inputs master'!Q440","v":0},{"$f":"'Inputs master'!R440","v":5.6654730000000004},{"$f":"'Inputs master'!S440","v":0},{"$f":"'Inputs master'!T440","v":0},{"$f":"'Inputs master'!U440","v":0},{"$f":"'Inputs master'!V440","v":0},{"$f":"'Inputs master'!W440","v":0}]
[null,null,null,"Furniture and fittings",null,null,"$m",null,{"$f":"'Inputs master'!I441","v":0},{"$f":"'Inputs master'!J441","v":0},{"$f":"'Inputs master'!K441","v":0},{"$f":"'Inputs master'!L441","v":0},{"$f":"'Inputs master'!M441","v":2.1865019999999999},{"$f":"'Inputs master'!N441","v":1.6464019999999999},{"$f":"'Inputs master'!O441","v":12.365459999999999},{"$f":"'Inputs master'!P441","v":1.870854},{"$f":"'Inputs master'!Q441","v":1.9082619999999997},{"$f":"'Inputs master'!R441","v":1.9464279999999967},{"$f":"'Inputs master'!S441","v":1.9853559999999997},{"$f":"'Inputs master'!T441","v":2.0250620000000001},{"$f":"'Inputs master'!U441","v":1.6631810000000002},{"$f":"'Inputs master'!V441","v":2.5092569999999998},{"$f":"'Inputs master'!W441","v":2.1490119999999999}]
[null,null,null,"HVDC cables",null,null,"$m",null,{"$f":"'Inputs master'!I442","v":0},{"$f":"'Inputs master'!J442","v":0},{"$f":"'Inputs master'!K442","v":0},{"$f":"'Inputs master'!L442","v":0},{"$f":"'Inputs master'!M442","v":1.166156},{"$f":"'Inputs master'!N442","v":1.440464},{"$f":"'Inputs master'!O442","v":0},{"$f":"'Inputs master'!P442","v":0},{"$f":"'Inputs master'!Q442","v":98.508341000000001},{"$f":"'Inputs master'!R442","v":2.8934869999999964},{"$f":"'Inputs master'!S442","v":0},{"$f":"'Inputs master'!T442","v":0},{"$f":"'Inputs master'!U442","v":0},{"$f":"'Inputs master'!V442","v":0},{"$f":"'Inputs master'!W442","v":0}]
[null,null,null,"HVDC lines",null,null,"$m",null,{"$f":"'Inputs master'!I443","v":0},{"$f":"'Inputs master'!J443","v":0},{"$f":"'Inputs master'!K443","v":0},{"$f":"'Inputs master'!L443","v":0},{"$f":"'Inputs master'!M443","v":0},{"$f":"'Inputs master'!N443","v":0},{"$f":"'Inputs master'!O443","v":0},{"$f":"'Inputs master'!P443","v":0},{"$f":"'Inputs master'!Q443","v":0},{"$f":"'Inputs master'!R443","v":0},{"$f":"'Inputs master'!S443","v":0},{"$f":"'Inputs master'!T443","v":0},{"$f":"'Inputs master'!U443","v":0},{"$f":"'Inputs master'!V443","v":0},{"$f":"'Inputs master'!W443","v":0}]
[null,null,null,"HVDC stations",null,null,"$m",null,{"$f":"'Inputs master'!I444","v":0},{"$f":"'Inputs master'!J444","v":0},{"$f":"'Inputs master'!K444","v":0},{"$f":"'Inputs master'!L444","v":0},{"$f":"'Inputs master'!M444","v":25.353794000000001},{"$f":"'Inputs master'!N444","v":28.809834000000002},{"$f":"'Inputs master'!O444","v":24.812184999999999},{"$f":"'Inputs master'!P444","v":32.667898000000001},{"$f":"'Inputs master'!Q444","v":12.251950000000001},{"$f":"'Inputs master'!R444","v":13.941426},{"$f":"'Inputs master'!S444","v":24.246441000000001},{"$f":"'Inputs master'!T444","v":25.361143999999999},{"$f":"'Inputs master'!U444","v":26.022103999999999},{"$f":"'Inputs master'!V444","v":25.527318999999999},{"$f":"'Inputs master'!W444","v":25.927574}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I445","v":0},{"$f":"'Inputs master'!J445","v":0},{"$f":"'Inputs master'!K445","v":0},{"$f":"'Inputs master'!L445","v":0},{"$f":"'Inputs master'!M445","v":37.435626374999998},{"$f":"'Inputs master'!N445","v":59.736611113099997},{"$f":"'Inputs master'!O445","v":58.591248732700002},{"$f":"'Inputs master'!P445","v":45.909730079999996},{"$f":"'Inputs master'!Q445","v":23.021842352799997},{"$f":"'Inputs master'!R445","v":14.054351920000002},{"$f":"'Inputs master'!S445","v":41.956045514999992},{"$f":"'Inputs master'!T445","v":18.975191079999998},{"$f":"'Inputs master'!U445","v":15.33237984},{"$f":"'Inputs master'!V445","v":24.446145400000002},{"$f":"'Inputs master'!W445","v":20.453291}]
[null,null,null,"Intangible assets",null,null,"$m",null,{"$f":"'Inputs master'!I446","v":0},{"$f":"'Inputs master'!J446","v":0},{"$f":"'Inputs master'!K446","v":0},{"$f":"'Inputs master'!L446","v":0},{"$f":"'Inputs master'!M446","v":0},{"$f":"'Inputs master'!N446","v":0},{"$f":"'Inputs master'!O446","v":0},{"$f":"'Inputs master'!P446","v":0},{"$f":"'Inputs master'!Q446","v":0},{"$f":"'Inputs master'!R446","v":0},{"$f":"'Inputs master'!S446","v":0},{"$f":"'Inputs master'!T446","v":0},{"$f":"'Inputs master'!U446","v":0},{"$f":"'Inputs master'!V446","v":0},{"$f":"'Inputs master'!W446","v":0}]
[null,null,null,"Land",null,null,"$m",null,{"$f":"'Inputs master'!I447","v":0},{"$f":"'Inputs master'!J447","v":0},{"$f":"'Inputs master'!K447","v":0},{"$f":"'Inputs master'!L447","v":0},{"$f":"'Inputs master'!M447","v":0},{"$f":"'Inputs master'!N447","v":0},{"$f":"'Inputs master'!O447","v":0},{"$f":"'Inputs master'!P447","v":0},{"$f":"'Inputs master'!Q447","v":0},{"$f":"'Inputs master'!R447","v":0},{"$f":"'Inputs master'!S447","v":0},{"$f":"'Inputs master'!T447","v":0},{"$f":"'Inputs master'!U447","v":0},{"$f":"'Inputs master'!V447","v":0},{"$f":"'Inputs master'!W447","v":0}]
[null,null,null,"Other assets",null,null,"$m",null,{"$f":"'Inputs master'!I448","v":0},{"$f":"'Inputs master'!J448","v":0},{"$f":"'Inputs master'!K448","v":0},{"$f":"'Inputs master'!L448","v":0},{"$f":"'Inputs master'!M448","v":0},{"$f":"'Inputs master'!N448","v":0},{"$f":"'Inputs master'!O448","v":0},{"$f":"'Inputs master'!P448","v":0},{"$f":"'Inputs master'!Q448","v":0},{"$f":"'Inputs master'!R448","v":0},{"$f":"'Inputs master'!S448","v":0.40900399999999998},{"$f":"'Inputs master'!T448","v":0.40426200000000001},{"$f":"'Inputs master'!U448","v":0.21209500000000001},{"$f":"'Inputs master'!V448","v":0},{"$f":"'Inputs master'!W448","v":0.248255}]
[null,null,null,"Software",null,null,"$m",null,{"$f":"'Inputs master'!I449","v":0},{"$f":"'Inputs master'!J449","v":0},{"$f":"'Inputs master'!K449","v":0},{"$f":"'Inputs master'!L449","v":0},{"$f":"'Inputs master'!M449","v":10.001393739999997},{"$f":"'Inputs master'!N449","v":2.2996262399999967},{"$f":"'Inputs master'!O449","v":5.2092874400000051},{"$f":"'Inputs master'!P449","v":-0.26990160000000241},{"$f":"'Inputs master'!Q449","v":16.481438870000002},{"$f":"'Inputs master'!R449","v":7.206544318399998},{"$f":"'Inputs master'!S449","v":22.775798999999999},{"$f":"'Inputs master'!T449","v":30.608675999999999},{"$f":"'Inputs master'!U449","v":31.146932999999997},{"$f":"'Inputs master'!V449","v":31.785005000000005},{"$f":"'Inputs master'!W449","v":32.553452999999998}]
[null,null,null,"Substations",null,null,"$m",null,{"$f":"'Inputs master'!I450","v":0},{"$f":"'Inputs master'!J450","v":0},{"$f":"'Inputs master'!K450","v":0},{"$f":"'Inputs master'!L450","v":0},{"$f":"'Inputs master'!M450","v":176.98831780500001},{"$f":"'Inputs master'!N450","v":254.20977844162027},{"$f":"'Inputs master'!O450","v":298.67567148388429},{"$f":"'Inputs master'!P450","v":203.83414036237474},{"$f":"'Inputs master'!Q450","v":179.43269550327307},{"$f":"'Inputs master'!R450","v":245.89924821747269},{"$f":"'Inputs master'!S450","v":157.51013126978998},{"$f":"'Inputs master'!T450","v":277.61308436000002},{"$f":"'Inputs master'!U450","v":263.06371481999997},{"$f":"'Inputs master'!V450","v":263.56340925000001},{"$f":"'Inputs master'!W450","v":283.71899882999998}]
[null,null,null,"Tower painting",null,null,"$m",null,{"$f":"'Inputs master'!I451","v":0},{"$f":"'Inputs master'!J451","v":0},{"$f":"'Inputs master'!K451","v":0},{"$f":"'Inputs master'!L451","v":0},{"$f":"'Inputs master'!M451","v":49.059967999999998},{"$f":"'Inputs master'!N451","v":3.2092390000000002},{"$f":"'Inputs master'!O451","v":4.1178400000000002},{"$f":"'Inputs master'!P451","v":4.4413280000000004},{"$f":"'Inputs master'!Q451","v":4.3704450000000001},{"$f":"'Inputs master'!R451","v":4.149489},{"$f":"'Inputs master'!S451","v":80.212112000000005},{"$f":"'Inputs master'!T451","v":83.966594999999998},{"$f":"'Inputs master'!U451","v":86.075148999999996},{"$f":"'Inputs master'!V451","v":87.679978000000006},{"$f":"'Inputs master'!W451","v":89.919978}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"'Inputs master'!I452","v":0},{"$f":"'Inputs master'!J452","v":0},{"$f":"'Inputs master'!K452","v":0},{"$f":"'Inputs master'!L452","v":0},{"$f":"'Inputs master'!M452","v":101.40393428},{"$f":"'Inputs master'!N452","v":151.83737755000001},{"$f":"'Inputs master'!O452","v":153.20923775999998},{"$f":"'Inputs master'!P452","v":219.35694932000001},{"$f":"'Inputs master'!Q452","v":159.12898896999999},{"$f":"'Inputs master'!R452","v":388.32267882000002},{"$f":"'Inputs master'!S452","v":104.01212756},{"$f":"'Inputs master'!T452","v":106.66336154999999},{"$f":"'Inputs master'!U452","v":110.17956143000001},{"$f":"'Inputs master'!V452","v":120.74263123},{"$f":"'Inputs master'!W452","v":190.33871746}]
[null,null,null,"Operating lease assets",null,null,"$m",null,{"$f":"'Inputs master'!I453","v":0},{"$f":"'Inputs master'!J453","v":0},{"$f":"'Inputs master'!K453","v":0},{"$f":"'Inputs master'!L453","v":0},{"$f":"'Inputs master'!M453","v":0},{"$f":"'Inputs master'!N453","v":0},{"$f":"'Inputs master'!O453","v":0},{"$f":"'Inputs master'!P453","v":0},{"$f":"'Inputs master'!Q453","v":0},{"$f":"'Inputs master'!R453","v":0},{"$f":"'Inputs master'!S453","v":0},{"$f":"'Inputs master'!T453","v":0},{"$f":"'Inputs master'!U453","v":0},{"$f":"'Inputs master'!V453","v":0},{"$f":"'Inputs master'!W453","v":0}]
[]
["End of sheet"]

{"sheet":"i25","index":19,"n_rows":562,"n_cols":25,"rows_kept":562,"cut":false,"hidden":false,"merged":[]}
["Transpower revenue model - i25"]
[{"$f":"Cover!A2","v":"Incremental update determined in 2025"}]
[null,null,null,null,null,null,null,"Global",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,"Parameter","IM ref","IPP ref","Units","n/a","RCP3","RCP3","RCP3","RCP3","RCP3","RCP4","RCP4","RCP4","RCP4","RCP4","RCP5","RCP5","RCP5","RCP5","RCP5"]
[null,null,null,null,null,null,null,null,{"$f":"IF(I3<$H$12,\"Actual\",\"Forecast\")","v":"Actual"},"Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,"Global parameters"]
[]
[null,null,"Model parameters"]
[null,null,"Note:"]
[]
[null,null,null,"Model version",null,null,"text",{"$f":"Cover!D14","v":"Incremental update determined in 2025"}]
[null,null,null,"Current year",null,null,"year",{"$f":"'Inputs master'!$H$12","v":2025}]
[null,null,null,"Reopener to RCP4 forecast SMAR",null,null,"text","Yes"]
[null,null,null,"Starting year for reopener",null,null,"year",2027]
[]
[null,null,"Cost of capital"]
[null,null,"Note:"]
[]
[null,null,null,"Nominal risk free rate",null,null,"%",null,{"$f":"'Inputs master'!I19","v":1.12E-2},{"$f":"'Inputs master'!J19","v":1.12E-2},{"$f":"'Inputs master'!K19","v":1.12E-2},{"$f":"'Inputs master'!L19","v":1.12E-2},{"$f":"'Inputs master'!M19","v":1.12E-2},{"$f":"'Inputs master'!N19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!O19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!P19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!Q19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!R19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!S19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!T19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!U19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!V19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!W19","v":4.2599999999999999E-2}]
[null,null,null,"Average debt premium",null,null,"%",null,{"$f":"'Inputs master'!I20","v":1.6E-2},{"$f":"'Inputs master'!J20","v":1.6E-2},{"$f":"'Inputs master'!K20","v":1.6E-2},{"$f":"'Inputs master'!L20","v":1.6E-2},{"$f":"'Inputs master'!M20","v":1.6E-2},{"$f":"'Inputs master'!N20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!O20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!P20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!Q20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!R20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!S20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!T20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!U20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!V20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!W20","v":1.2800000000000001E-2}]
[null,null,null,"Debt issuance costs",null,null,"%",null,{"$f":"'Inputs master'!I21","v":2E-3},{"$f":"'Inputs master'!J21","v":2E-3},{"$f":"'Inputs master'!K21","v":2E-3},{"$f":"'Inputs master'!L21","v":2E-3},{"$f":"'Inputs master'!M21","v":2E-3},{"$f":"'Inputs master'!N21","v":2E-3},{"$f":"'Inputs master'!O21","v":2E-3},{"$f":"'Inputs master'!P21","v":2E-3},{"$f":"'Inputs master'!Q21","v":2E-3},{"$f":"'Inputs master'!R21","v":2E-3},{"$f":"'Inputs master'!S21","v":2E-3},{"$f":"'Inputs master'!T21","v":2E-3},{"$f":"'Inputs master'!U21","v":2E-3},{"$f":"'Inputs master'!V21","v":2E-3},{"$f":"'Inputs master'!W21","v":2E-3}]
[null,null,null,"Asset beta",null,null,"scalar",null,{"$f":"'Inputs master'!I22","v":0.35},{"$f":"'Inputs master'!J22","v":0.35},{"$f":"'Inputs master'!K22","v":0.35},{"$f":"'Inputs master'!L22","v":0.35},{"$f":"'Inputs master'!M22","v":0.35},{"$f":"'Inputs master'!N22","v":0.36},{"$f":"'Inputs master'!O22","v":0.36},{"$f":"'Inputs master'!P22","v":0.36},{"$f":"'Inputs master'!Q22","v":0.36},{"$f":"'Inputs master'!R22","v":0.36},{"$f":"'Inputs master'!S22","v":0.36},{"$f":"'Inputs master'!T22","v":0.36},{"$f":"'Inputs master'!U22","v":0.36},{"$f":"'Inputs master'!V22","v":0.36},{"$f":"'Inputs master'!W22","v":0.36}]
[null,null,null,"Tax adjusted market risk premium",null,null,"%",null,{"$f":"'Inputs master'!I23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!J23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!K23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!L23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!M23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!N23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!O23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!P23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!Q23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!R23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!S23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!T23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!U23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!V23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!W23","v":7.0000000000000007E-2}]
[null,null,null,"Average corporate tax rate",null,null,"%",null,{"$f":"'Inputs master'!I24","v":0.28000000000000003},{"$f":"'Inputs master'!J24","v":0.28000000000000003},{"$f":"'Inputs master'!K24","v":0.28000000000000003},{"$f":"'Inputs master'!L24","v":0.28000000000000003},{"$f":"'Inputs master'!M24","v":0.28000000000000003},{"$f":"'Inputs master'!N24","v":0.28000000000000003},{"$f":"'Inputs master'!O24","v":0.28000000000000003},{"$f":"'Inputs master'!P24","v":0.28000000000000003},{"$f":"'Inputs master'!Q24","v":0.28000000000000003},{"$f":"'Inputs master'!R24","v":0.28000000000000003},{"$f":"'Inputs master'!S24","v":0.28000000000000003},{"$f":"'Inputs master'!T24","v":0.28000000000000003},{"$f":"'Inputs master'!U24","v":0.28000000000000003},{"$f":"'Inputs master'!V24","v":0.28000000000000003},{"$f":"'Inputs master'!W24","v":0.28000000000000003}]
[null,null,null,"Average investor tax rate",null,null,"%",null,{"$f":"'Inputs master'!I25","v":0.28000000000000003},{"$f":"'Inputs master'!J25","v":0.28000000000000003},{"$f":"'Inputs master'!K25","v":0.28000000000000003},{"$f":"'Inputs master'!L25","v":0.28000000000000003},{"$f":"'Inputs master'!M25","v":0.28000000000000003},{"$f":"'Inputs master'!N25","v":0.28000000000000003},{"$f":"'Inputs master'!O25","v":0.28000000000000003},{"$f":"'Inputs master'!P25","v":0.28000000000000003},{"$f":"'Inputs master'!Q25","v":0.28000000000000003},{"$f":"'Inputs master'!R25","v":0.28000000000000003},{"$f":"'Inputs master'!S25","v":0.28000000000000003},{"$f":"'Inputs master'!T25","v":0.28000000000000003},{"$f":"'Inputs master'!U25","v":0.28000000000000003},{"$f":"'Inputs master'!V25","v":0.28000000000000003},{"$f":"'Inputs master'!W25","v":0.28000000000000003}]
[null,null,null,"Leverage",null,null,"%",null,{"$f":"'Inputs master'!I26","v":0.42},{"$f":"'Inputs master'!J26","v":0.42},{"$f":"'Inputs master'!K26","v":0.42},{"$f":"'Inputs master'!L26","v":0.42},{"$f":"'Inputs master'!M26","v":0.42},{"$f":"'Inputs master'!N26","v":0.41},{"$f":"'Inputs master'!O26","v":0.41},{"$f":"'Inputs master'!P26","v":0.41},{"$f":"'Inputs master'!Q26","v":0.41},{"$f":"'Inputs master'!R26","v":0.41},{"$f":"'Inputs master'!S26","v":0.41},{"$f":"'Inputs master'!T26","v":0.41},{"$f":"'Inputs master'!U26","v":0.41},{"$f":"'Inputs master'!V26","v":0.41},{"$f":"'Inputs master'!W26","v":0.41}]
[null,null,null,"Standard error of mid-point WACC",null,null,"scalar",null,{"$f":"'Inputs master'!I27","v":1.01E-2},{"$f":"'Inputs master'!J27","v":1.01E-2},{"$f":"'Inputs master'!K27","v":1.01E-2},{"$f":"'Inputs master'!L27","v":1.01E-2},{"$f":"'Inputs master'!M27","v":1.01E-2},{"$f":"'Inputs master'!N27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!O27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!P27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!Q27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!R27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!S27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!T27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!U27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!V27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!W27","v":1.0800000000000001E-2}]
[null,null,null,"z-Score",null,null,"scalar",null,{"$f":"'Inputs master'!I28","v":0.44},{"$f":"'Inputs master'!J28","v":0.44},{"$f":"'Inputs master'!K28","v":0.44},{"$f":"'Inputs master'!L28","v":0.44},{"$f":"'Inputs master'!M28","v":0.44},{"$f":"'Inputs master'!N28","v":0.38500000000000001},{"$f":"'Inputs master'!O28","v":0.38500000000000001},{"$f":"'Inputs master'!P28","v":0.38500000000000001},{"$f":"'Inputs master'!Q28","v":0.38500000000000001},{"$f":"'Inputs master'!R28","v":0.38500000000000001},{"$f":"'Inputs master'!S28","v":0.38500000000000001},{"$f":"'Inputs master'!T28","v":0.38500000000000001},{"$f":"'Inputs master'!U28","v":0.38500000000000001},{"$f":"'Inputs master'!V28","v":0.38500000000000001},{"$f":"'Inputs master'!W28","v":0.38500000000000001}]
[]
[null,null,"Inflation indices"]
[null,null,"Note: Changes in CPI (disclosure year end) is used to calculate the revaluation amount. Changes in CPI (disclosure year average) is used for the purposes of rebasing allowance and incentive outcomes for any disparity between forecast and outturn CPI."]
[]
[null,null,null,"Changes in CPI (disclosure year end forecast)",null,null,null,null,null,null,null,null,null,{"$f":"'Inputs master'!N33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!O33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!P33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!Q33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!R33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!S33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!T33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!U33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!V33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!W33","v":2.0000000000000018E-2}]
[null,null,null,"Changes in CPI (disclosure year end actual)",null,null,null,null,null,null,null,null,null,{"$f":"'Inputs master'!N34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!O34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!P34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!Q34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!R34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!S34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!T34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!U34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!V34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!W34","v":2.0000000000000018E-2}]
[null,null,null,"Changes in CPI (disclosure year average)",null,null,"%",null,{"$f":"'Inputs master'!I35","v":1.9368723098995622E-2},{"$f":"'Inputs master'!J35","v":6.2866525920713068E-2},{"$f":"'Inputs master'!K35","v":6.7755462370337582E-2},{"$f":"'Inputs master'!L35","v":4.4026457213724779E-2},{"$f":"'Inputs master'!M35","v":2.2749158582458628E-2},{"$f":"'Inputs master'!N35","v":2.1991135920785165E-2},{"$f":"'Inputs master'!O35","v":2.000000000000024E-2},{"$f":"'Inputs master'!P35","v":2.0000000000000018E-2},{"$f":"'Inputs master'!Q35","v":2.0000000000000018E-2},{"$f":"'Inputs master'!R35","v":2.0000000000000018E-2},{"$f":"'Inputs master'!S35","v":0.02},{"$f":"'Inputs master'!T35","v":0.02},{"$f":"'Inputs master'!U35","v":0.02},{"$f":"'Inputs master'!V35","v":0.02},{"$f":"'Inputs master'!W35","v":0.02}]
[null,null,null,"RCP3 forecast CPI",null,null,"%",null,{"$f":"'Inputs master'!I36","v":1.8999999999999906E-2},{"$f":"'Inputs master'!J36","v":2.0999999999999908E-2},{"$f":"'Inputs master'!K36","v":2.0000000000000018E-2},{"$f":"'Inputs master'!L36","v":2.0000000000000018E-2},{"$f":"'Inputs master'!M36","v":2.0000000000000018E-2}]
[null,null,null,"RCP3 forecast CPI index (to 2021)",null,null,"scalar",null,{"$f":"'Inputs master'!I37","v":1.0526440669950701}]
[null,null,null,"RCP3 actual CPI index (to 2021)",null,null,"scalar",null,{"$f":"'Inputs master'!I38","v":1.05598216497399}]
[null,null,null,"RCP4 forecast CPI",null,null,"%",null,null,null,{"$f":"'Inputs master'!K39","v":6.7755462370337582E-2},{"$f":"'Inputs master'!L39","v":4.4026457213724779E-2},{"$f":"'Inputs master'!M39","v":2.2749158582458628E-2},{"$f":"'Inputs master'!N39","v":2.1991135920785165E-2},{"$f":"'Inputs master'!O39","v":2.000000000000024E-2},{"$f":"'Inputs master'!P39","v":2.0000000000000018E-2},{"$f":"'Inputs master'!Q39","v":2.0000000000000018E-2},{"$f":"'Inputs master'!R39","v":2.0000000000000018E-2}]
[null,null,null,"RCP5 forecast CPI",null,null,"%",null,null,null,null,null,null,null,null,{"$f":"'Inputs master'!P40","v":0.02},{"$f":"'Inputs master'!Q40","v":0.02},{"$f":"'Inputs master'!R40","v":0.02},{"$f":"'Inputs master'!S40","v":0.02},{"$f":"'Inputs master'!T40","v":0.02},{"$f":"'Inputs master'!U40","v":0.02},{"$f":"'Inputs master'!V40","v":0.02},{"$f":"'Inputs master'!W40","v":0.02}]
[]
[null,null,"Other financial parameters"]
[null,null,"Note:"]
[]
[null,null,null,"Corporate tax rate",null,null,"%",null,{"$f":"'Inputs master'!I45","v":0.28000000000000003},{"$f":"'Inputs master'!J45","v":0.28000000000000003},{"$f":"'Inputs master'!K45","v":0.28000000000000003},{"$f":"'Inputs master'!L45","v":0.28000000000000003},{"$f":"'Inputs master'!M45","v":0.28000000000000003},{"$f":"'Inputs master'!N45","v":0.28000000000000003},{"$f":"'Inputs master'!O45","v":0.28000000000000003},{"$f":"'Inputs master'!P45","v":0.28000000000000003},{"$f":"'Inputs master'!Q45","v":0.28000000000000003},{"$f":"'Inputs master'!R45","v":0.28000000000000003},{"$f":"'Inputs master'!S45","v":0.28000000000000003},{"$f":"'Inputs master'!T45","v":0.28000000000000003},{"$f":"'Inputs master'!U45","v":0.28000000000000003},{"$f":"'Inputs master'!V45","v":0.28000000000000003},{"$f":"'Inputs master'!W45","v":0.28000000000000003}]
[null,null,null,"Revenue growth rate",null,null,"%",null,{"$f":"'Inputs master'!I46","v":1.26E-2},{"$f":"'Inputs master'!J46","v":1.26E-2},{"$f":"'Inputs master'!K46","v":1.26E-2},{"$f":"'Inputs master'!L46","v":1.26E-2},{"$f":"'Inputs master'!M46","v":1.26E-2},null,null,{"$f":"'Inputs master'!P46","v":0.05},{"$f":"'Inputs master'!Q46","v":0.05},{"$f":"'Inputs master'!R46","v":0.05},{"$f":"'Inputs master'!S46","v":0.02},{"$f":"'Inputs master'!T46","v":0.02},{"$f":"'Inputs master'!U46","v":0.02},{"$f":"'Inputs master'!V46","v":0.02},{"$f":"'Inputs master'!W46","v":0.02}]
[]
[null,"Expenditure allowances"]
[]
[null,null,"Base capex allowance"]
[null,null,"Note: By identified programme."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I53+'Inputs master'!I463","v":222.87765199999998},{"$f":"'Inputs master'!J53+'Inputs master'!J463","v":279.19702296584035},{"$f":"'Inputs master'!K53+'Inputs master'!K463","v":293.48264767975797},{"$f":"'Inputs master'!L53+'Inputs master'!L463","v":297.76294172687932},{"$f":"'Inputs master'!M53+'Inputs master'!M463","v":303.77697250285854},{"$f":"'Inputs master'!N53+'Inputs master'!N463","v":0},{"$f":"'Inputs master'!O53+'Inputs master'!O463","v":0},{"$f":"'Inputs master'!P53+'Inputs master'!P463","v":0},{"$f":"'Inputs master'!Q53+'Inputs master'!Q463","v":0},{"$f":"'Inputs master'!R53+'Inputs master'!R463","v":0},{"$f":"'Inputs master'!S53+'Inputs master'!S463","v":0},{"$f":"'Inputs master'!T53+'Inputs master'!T463","v":0},{"$f":"'Inputs master'!U53+'Inputs master'!U463","v":0},{"$f":"'Inputs master'!V53+'Inputs master'!V463","v":0},{"$f":"'Inputs master'!W53+'Inputs master'!W463","v":0}]
[null,null,null,"AC substations",null,null,"$m",null,{"$f":"'Inputs master'!I54+'Inputs master'!I464","v":0},{"$f":"'Inputs master'!J54+'Inputs master'!J464","v":0},{"$f":"'Inputs master'!K54+'Inputs master'!K464","v":0},{"$f":"'Inputs master'!L54+'Inputs master'!L464","v":0},{"$f":"'Inputs master'!M54+'Inputs master'!M464","v":0},{"$f":"'Inputs master'!N54+'Inputs master'!N464","v":128.65968822876818},{"$f":"'Inputs master'!O54+'Inputs master'!O464","v":104.18363882980574},{"$f":"'Inputs master'!P54+'Inputs master'!P464","v":90.189613122809519},{"$f":"'Inputs master'!Q54+'Inputs master'!Q464","v":117.17867230507466},{"$f":"'Inputs master'!R54+'Inputs master'!R464","v":116.13724287585542},{"$f":"'Inputs master'!S54+'Inputs master'!S464","v":79.353546147687325},{"$f":"'Inputs master'!T54+'Inputs master'!T464","v":155.6490995328561},{"$f":"'Inputs master'!U54+'Inputs master'!U464","v":150.84434488600198},{"$f":"'Inputs master'!V54+'Inputs master'!V464","v":133.76043675044963},{"$f":"'Inputs master'!W54+'Inputs master'!W464","v":93.289229934900376}]
[null,null,null,"ACS buildings and grounds",null,null,"$m",null,{"$f":"'Inputs master'!I55+'Inputs master'!I465","v":0},{"$f":"'Inputs master'!J55+'Inputs master'!J465","v":0},{"$f":"'Inputs master'!K55+'Inputs master'!K465","v":0},{"$f":"'Inputs master'!L55+'Inputs master'!L465","v":0},{"$f":"'Inputs master'!M55+'Inputs master'!M465","v":0},{"$f":"'Inputs master'!N55+'Inputs master'!N465","v":21.379449027558106},{"$f":"'Inputs master'!O55+'Inputs master'!O465","v":19.037786215089412},{"$f":"'Inputs master'!P55+'Inputs master'!P465","v":17.469392188675119},{"$f":"'Inputs master'!Q55+'Inputs master'!Q465","v":16.766891573100896},{"$f":"'Inputs master'!R55+'Inputs master'!R465","v":16.207991829930709},{"$f":"'Inputs master'!S55+'Inputs master'!S465","v":12.758002547163288},{"$f":"'Inputs master'!T55+'Inputs master'!T465","v":11.878810692396625},{"$f":"'Inputs master'!U55+'Inputs master'!U465","v":13.732151597200717},{"$f":"'Inputs master'!V55+'Inputs master'!V465","v":11.903743600379551},{"$f":"'Inputs master'!W55+'Inputs master'!W465","v":15.458320622884994}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"'Inputs master'!I56+'Inputs master'!I466","v":0},{"$f":"'Inputs master'!J56+'Inputs master'!J466","v":0},{"$f":"'Inputs master'!K56+'Inputs master'!K466","v":0},{"$f":"'Inputs master'!L56+'Inputs master'!L466","v":0},{"$f":"'Inputs master'!M56+'Inputs master'!M466","v":0},{"$f":"'Inputs master'!N56+'Inputs master'!N466","v":137.66602448467845},{"$f":"'Inputs master'!O56+'Inputs master'!O466","v":156.16889542554634},{"$f":"'Inputs master'!P56+'Inputs master'!P466","v":154.094916440509},{"$f":"'Inputs master'!Q56+'Inputs master'!Q466","v":161.88030670136445},{"$f":"'Inputs master'!R56+'Inputs master'!R466","v":193.4826681507993},{"$f":"'Inputs master'!S56+'Inputs master'!S466","v":179.16755082726428},{"$f":"'Inputs master'!T56+'Inputs master'!T466","v":187.18066750428162},{"$f":"'Inputs master'!U56+'Inputs master'!U466","v":202.13246809086789},{"$f":"'Inputs master'!V56+'Inputs master'!V466","v":217.50775293574407},{"$f":"'Inputs master'!W56+'Inputs master'!W466","v":234.97056520370666}]
[null,null,null,"HVDC and reactive assets",null,null,"$m",null,{"$f":"'Inputs master'!I57+'Inputs master'!I467","v":0},{"$f":"'Inputs master'!J57+'Inputs master'!J467","v":0},{"$f":"'Inputs master'!K57+'Inputs master'!K467","v":0},{"$f":"'Inputs master'!L57+'Inputs master'!L467","v":0},{"$f":"'Inputs master'!M57+'Inputs master'!M467","v":0},{"$f":"'Inputs master'!N57+'Inputs master'!N467","v":24.8087541133924},{"$f":"'Inputs master'!O57+'Inputs master'!O467","v":44.097905063641903},{"$f":"'Inputs master'!P57+'Inputs master'!P467","v":41.538294914026388},{"$f":"'Inputs master'!Q57+'Inputs master'!Q467","v":38.996136875648368},{"$f":"'Inputs master'!R57+'Inputs master'!R467","v":32.525670724805273},{"$f":"'Inputs master'!S57+'Inputs master'!S467","v":35.340072938179382},{"$f":"'Inputs master'!T57+'Inputs master'!T467","v":39.226065562257922},{"$f":"'Inputs master'!U57+'Inputs master'!U467","v":38.792826878853553},{"$f":"'Inputs master'!V57+'Inputs master'!V467","v":34.489539381357801},{"$f":"'Inputs master'!W57+'Inputs master'!W467","v":37.133146694332524}]
[null,null,null,"Secondary assets",null,null,"$m",null,{"$f":"'Inputs master'!I58+'Inputs master'!I468","v":0},{"$f":"'Inputs master'!J58+'Inputs master'!J468","v":0},{"$f":"'Inputs master'!K58+'Inputs master'!K468","v":0},{"$f":"'Inputs master'!L58+'Inputs master'!L468","v":0},{"$f":"'Inputs master'!M58+'Inputs master'!M468","v":0},{"$f":"'Inputs master'!N58+'Inputs master'!N468","v":56.793361741992548},{"$f":"'Inputs master'!O58+'Inputs master'!O468","v":76.665924888401207},{"$f":"'Inputs master'!P58+'Inputs master'!P468","v":62.951303894710705},{"$f":"'Inputs master'!Q58+'Inputs master'!Q468","v":59.047427980705244},{"$f":"'Inputs master'!R58+'Inputs master'!R468","v":60.45494121245693},{"$f":"'Inputs master'!S58+'Inputs master'!S468","v":55.362207544705271},{"$f":"'Inputs master'!T58+'Inputs master'!T468","v":67.463886311344993},{"$f":"'Inputs master'!U58+'Inputs master'!U468","v":66.550419150664666},{"$f":"'Inputs master'!V58+'Inputs master'!V468","v":67.696033344618982},{"$f":"'Inputs master'!W58+'Inputs master'!W468","v":58.330325372825513}]
[null,null,null,"Enhancement and development",null,null,"$m",null,{"$f":"'Inputs master'!I59+'Inputs master'!I469","v":0},{"$f":"'Inputs master'!J59+'Inputs master'!J469","v":0},{"$f":"'Inputs master'!K59+'Inputs master'!K469","v":0},{"$f":"'Inputs master'!L59+'Inputs master'!L469","v":0},{"$f":"'Inputs master'!M59+'Inputs master'!M469","v":0},{"$f":"'Inputs master'!N59+'Inputs master'!N469","v":17.879556938488726},{"$f":"'Inputs master'!O59+'Inputs master'!O469","v":23.52161155548416},{"$f":"'Inputs master'!P59+'Inputs master'!P469","v":30.234343780435776},{"$f":"'Inputs master'!Q59+'Inputs master'!Q469","v":30.116725569340812},{"$f":"'Inputs master'!R59+'Inputs master'!R469","v":24.890557116374382},{"$f":"'Inputs master'!S59+'Inputs master'!S469","v":28.590302514502188},{"$f":"'Inputs master'!T59+'Inputs master'!T469","v":29.538902410970913},{"$f":"'Inputs master'!U59+'Inputs master'!U469","v":30.345292983005315},{"$f":"'Inputs master'!V59+'Inputs master'!V469","v":29.878551332431474},{"$f":"'Inputs master'!W59+'Inputs master'!W469","v":29.528987644263502}]
[null,null,null,"Resilience",null,null,"$m",null,{"$f":"'Inputs master'!I60+'Inputs master'!I470","v":0},{"$f":"'Inputs master'!J60+'Inputs master'!J470","v":0},{"$f":"'Inputs master'!K60+'Inputs master'!K470","v":0},{"$f":"'Inputs master'!L60+'Inputs master'!L470","v":0},{"$f":"'Inputs master'!M60+'Inputs master'!M470","v":0},{"$f":"'Inputs master'!N60+'Inputs master'!N470","v":33.476349611287979},{"$f":"'Inputs master'!O60+'Inputs master'!O470","v":34.147547763738004},{"$f":"'Inputs master'!P60+'Inputs master'!P470","v":24.870864364010224},{"$f":"'Inputs master'!Q60+'Inputs master'!Q470","v":25.252260908949097},{"$f":"'Inputs master'!R60+'Inputs master'!R470","v":25.656082504410193},{"$f":"'Inputs master'!S60+'Inputs master'!S470","v":45.927621096007293},{"$f":"'Inputs master'!T60+'Inputs master'!T470","v":46.97163779464924},{"$f":"'Inputs master'!U60+'Inputs master'!U470","v":48.025172603198094},{"$f":"'Inputs master'!V60+'Inputs master'!V470","v":49.1159132591172},{"$f":"'Inputs master'!W60+'Inputs master'!W470","v":50.181171847646731}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I61+'Inputs master'!I471","v":0},{"$f":"'Inputs master'!J61+'Inputs master'!J471","v":0},{"$f":"'Inputs master'!K61+'Inputs master'!K471","v":0},{"$f":"'Inputs master'!L61+'Inputs master'!L471","v":0},{"$f":"'Inputs master'!M61+'Inputs master'!M471","v":0},{"$f":"'Inputs master'!N61+'Inputs master'!N471","v":59.498647845452581},{"$f":"'Inputs master'!O61+'Inputs master'!O471","v":68.229765506700147},{"$f":"'Inputs master'!P61+'Inputs master'!P471","v":53.615917623542551},{"$f":"'Inputs master'!Q61+'Inputs master'!Q471","v":31.011139823134734},{"$f":"'Inputs master'!R61+'Inputs master'!R471","v":23.182312667123583},{"$f":"'Inputs master'!S61+'Inputs master'!S471","v":37.518262012996594},{"$f":"'Inputs master'!T61+'Inputs master'!T471","v":38.268626724910533},{"$f":"'Inputs master'!U61+'Inputs master'!U471","v":39.034000989506396},{"$f":"'Inputs master'!V61+'Inputs master'!V471","v":39.814680128495183},{"$f":"'Inputs master'!W61+'Inputs master'!W471","v":40.610973080519507}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"'Inputs master'!I62+'Inputs master'!I472","v":0},{"$f":"'Inputs master'!J62+'Inputs master'!J472","v":0},{"$f":"'Inputs master'!K62+'Inputs master'!K472","v":0},{"$f":"'Inputs master'!L62+'Inputs master'!L472","v":0},{"$f":"'Inputs master'!M62+'Inputs master'!M472","v":0},{"$f":"'Inputs master'!N62+'Inputs master'!N472","v":8.1944229158676745},{"$f":"'Inputs master'!O62+'Inputs master'!O472","v":10.408621896095566},{"$f":"'Inputs master'!P62+'Inputs master'!P472","v":4.1066611209691484},{"$f":"'Inputs master'!Q62+'Inputs master'!Q472","v":4.9308758069253056},{"$f":"'Inputs master'!R62+'Inputs master'!R472","v":5.0294571596708506},{"$f":"'Inputs master'!S62+'Inputs master'!S472","v":6.8935877508775194},{"$f":"'Inputs master'!T62+'Inputs master'!T472","v":6.2353680973539234},{"$f":"'Inputs master'!U62+'Inputs master'!U472","v":6.4890271033399207},{"$f":"'Inputs master'!V62+'Inputs master'!V472","v":6.7542852519480592},{"$f":"'Inputs master'!W62+'Inputs master'!W472","v":7.0317024880205228}]
[null,null,null,"RPE and timing adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I63+'Inputs master'!I473","v":0},{"$f":"'Inputs master'!J63+'Inputs master'!J473","v":0},{"$f":"'Inputs master'!K63+'Inputs master'!K473","v":0},{"$f":"'Inputs master'!L63+'Inputs master'!L473","v":0},{"$f":"'Inputs master'!M63+'Inputs master'!M473","v":0},{"$f":"'Inputs master'!N63+'Inputs master'!N473","v":3.3749918394424916},{"$f":"'Inputs master'!O63+'Inputs master'!O473","v":1.791723096277535},{"$f":"'Inputs master'!P63+'Inputs master'!P473","v":2.626416172693014},{"$f":"'Inputs master'!Q63+'Inputs master'!Q473","v":-1.59647690308851},{"$f":"'Inputs master'!R63+'Inputs master'!R473","v":-0.15466567604941131},{"$f":"'Inputs master'!S63+'Inputs master'!S473","v":0},{"$f":"'Inputs master'!T63+'Inputs master'!T473","v":0},{"$f":"'Inputs master'!U63+'Inputs master'!U473","v":0},{"$f":"'Inputs master'!V63+'Inputs master'!V473","v":0},{"$f":"'Inputs master'!W63+'Inputs master'!W473","v":0}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I64+'Inputs master'!I474","v":0},{"$f":"'Inputs master'!J64+'Inputs master'!J474","v":0},{"$f":"'Inputs master'!K64+'Inputs master'!K474","v":0},{"$f":"'Inputs master'!L64+'Inputs master'!L474","v":0},{"$f":"'Inputs master'!M64+'Inputs master'!M474","v":0},{"$f":"'Inputs master'!N64+'Inputs master'!N474","v":-1.5263532674047839},{"$f":"'Inputs master'!O64+'Inputs master'!O474","v":0},{"$f":"'Inputs master'!P64+'Inputs master'!P474","v":-32.263478550574632},{"$f":"'Inputs master'!Q64+'Inputs master'!Q474","v":-32.523109071798928},{"$f":"'Inputs master'!R64+'Inputs master'!R474","v":-30.775118851970554},{"$f":"'Inputs master'!S64+'Inputs master'!S474","v":0},{"$f":"'Inputs master'!T64+'Inputs master'!T474","v":0},{"$f":"'Inputs master'!U64+'Inputs master'!U474","v":0},{"$f":"'Inputs master'!V64+'Inputs master'!V474","v":0},{"$f":"'Inputs master'!W64+'Inputs master'!W474","v":0}]
[null,null,null,"Total base capex allowance",null,null,"$m",null,{"$f":"SUM(I53:I64)","v":222.87765199999998},{"$f":"SUM(J53:J64)","v":279.19702296584035},293.48264767975797,297.76294172687932,303.77697250285854,490.2048934795244,538.25342024078009,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[]
[null,null,null,"Standard incentive rate base capex allowance",null,null,"$m",null,{"$f":"I65-I68","v":222.87765199999998},{"$f":"J65-J68","v":279.19702296584035},293.48264767975797,297.76294172687932,303.77697250285854,490.2048934795244,538.25342024078009,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[null,null,null,"Low incentive rate base capex allowance",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure allowance"]
[null,null,"Note:"]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I73+'Inputs master'!I483","v":276.49264851356355},{"$f":"'Inputs master'!J73+'Inputs master'!J483","v":280.29161125342557},{"$f":"'Inputs master'!K73+'Inputs master'!K483","v":289.93968830413638},{"$f":"'Inputs master'!L73+'Inputs master'!L483","v":299.42713756672163},{"$f":"'Inputs master'!M73+'Inputs master'!M483","v":299.36977795601672},{"$f":"'Inputs master'!N73+'Inputs master'!N483","v":0},{"$f":"'Inputs master'!O73+'Inputs master'!O483","v":0},{"$f":"'Inputs master'!P73+'Inputs master'!P483","v":0},{"$f":"'Inputs master'!Q73+'Inputs master'!Q483","v":0},{"$f":"'Inputs master'!R73+'Inputs master'!R483","v":0},{"$f":"'Inputs master'!S73+'Inputs master'!S483","v":0},{"$f":"'Inputs master'!T73+'Inputs master'!T483","v":0},{"$f":"'Inputs master'!U73+'Inputs master'!U483","v":0},{"$f":"'Inputs master'!V73+'Inputs master'!V483","v":0},{"$f":"'Inputs master'!W73+'Inputs master'!W483","v":0}]
[null,null,null,"Preventive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I74+'Inputs master'!I484","v":0},{"$f":"'Inputs master'!J74+'Inputs master'!J484","v":0},{"$f":"'Inputs master'!K74+'Inputs master'!K484","v":0},{"$f":"'Inputs master'!L74+'Inputs master'!L484","v":0},{"$f":"'Inputs master'!M74+'Inputs master'!M484","v":0},{"$f":"'Inputs master'!N74+'Inputs master'!N484","v":50.971853180045763},{"$f":"'Inputs master'!O74+'Inputs master'!O484","v":49.182278145244673},{"$f":"'Inputs master'!P74+'Inputs master'!P484","v":51.996192378885425},{"$f":"'Inputs master'!Q74+'Inputs master'!Q484","v":53.076629493710506},{"$f":"'Inputs master'!R74+'Inputs master'!R484","v":53.975894045082342},{"$f":"'Inputs master'!S74+'Inputs master'!S484","v":55.454262650837158},{"$f":"'Inputs master'!T74+'Inputs master'!T484","v":55.990327305046392},{"$f":"'Inputs master'!U74+'Inputs master'!U484","v":58.572300901631422},{"$f":"'Inputs master'!V74+'Inputs master'!V484","v":58.192746213813962},{"$f":"'Inputs master'!W74+'Inputs master'!W484","v":58.777779659066866}]
[null,null,null,"Predictive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I75+'Inputs master'!I485","v":0},{"$f":"'Inputs master'!J75+'Inputs master'!J485","v":0},{"$f":"'Inputs master'!K75+'Inputs master'!K485","v":0},{"$f":"'Inputs master'!L75+'Inputs master'!L485","v":0},{"$f":"'Inputs master'!M75+'Inputs master'!M485","v":0},{"$f":"'Inputs master'!N75+'Inputs master'!N485","v":94.77418690625889},{"$f":"'Inputs master'!O75+'Inputs master'!O485","v":93.973713688984134},{"$f":"'Inputs master'!P75+'Inputs master'!P485","v":102.74510087768761},{"$f":"'Inputs master'!Q75+'Inputs master'!Q485","v":100.89438336024899},{"$f":"'Inputs master'!R75+'Inputs master'!R485","v":98.211087545469638},{"$f":"'Inputs master'!S75+'Inputs master'!S485","v":99.724032634111765},{"$f":"'Inputs master'!T75+'Inputs master'!T485","v":99.389418641537759},{"$f":"'Inputs master'!U75+'Inputs master'!U485","v":103.81158636219953},{"$f":"'Inputs master'!V75+'Inputs master'!V485","v":107.23977364891407},{"$f":"'Inputs master'!W75+'Inputs master'!W485","v":104.8886142398065}]
[null,null,null,"Corrective maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I76+'Inputs master'!I486","v":0},{"$f":"'Inputs master'!J76+'Inputs master'!J486","v":0},{"$f":"'Inputs master'!K76+'Inputs master'!K486","v":0},{"$f":"'Inputs master'!L76+'Inputs master'!L486","v":0},{"$f":"'Inputs master'!M76+'Inputs master'!M486","v":0},{"$f":"'Inputs master'!N76+'Inputs master'!N486","v":5.3154189314389919},{"$f":"'Inputs master'!O76+'Inputs master'!O486","v":5.3882717029591607},{"$f":"'Inputs master'!P76+'Inputs master'!P486","v":5.4794277607729649},{"$f":"'Inputs master'!Q76+'Inputs master'!Q486","v":5.550999302434974},{"$f":"'Inputs master'!R76+'Inputs master'!R486","v":5.639424562815627},{"$f":"'Inputs master'!S76+'Inputs master'!S486","v":5.7301336122410307},{"$f":"'Inputs master'!T76+'Inputs master'!T486","v":5.8142067774762216},{"$f":"'Inputs master'!U76+'Inputs master'!U486","v":5.9144013045358284},{"$f":"'Inputs master'!V76+'Inputs master'!V486","v":5.9948229778145432},{"$f":"'Inputs master'!W76+'Inputs master'!W486","v":6.0751095271339803}]
[null,null,null,"Proactive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I77+'Inputs master'!I487","v":0},{"$f":"'Inputs master'!J77+'Inputs master'!J487","v":0},{"$f":"'Inputs master'!K77+'Inputs master'!K487","v":0},{"$f":"'Inputs master'!L77+'Inputs master'!L487","v":0},{"$f":"'Inputs master'!M77+'Inputs master'!M487","v":0},{"$f":"'Inputs master'!N77+'Inputs master'!N487","v":1.1928979349231419},{"$f":"'Inputs master'!O77+'Inputs master'!O487","v":1.2085527043173399},{"$f":"'Inputs master'!P77+'Inputs master'!P487","v":1.2286159202532507},{"$f":"'Inputs master'!Q77+'Inputs master'!Q487","v":1.2440339800959439},{"$f":"'Inputs master'!R77+'Inputs master'!R487","v":1.2628214778787927},{"$f":"'Inputs master'!S77+'Inputs master'!S487","v":1.2825223994420634},{"$f":"'Inputs master'!T77+'Inputs master'!T487","v":1.300744026646766},{"$f":"'Inputs master'!U77+'Inputs master'!U487","v":1.3225776788733146},{"$f":"'Inputs master'!V77+'Inputs master'!V487","v":1.3399958048658294},{"$f":"'Inputs master'!W77+'Inputs master'!W487","v":1.3573919819464337}]
[null,null,null,"Resilience",null,null,"$m",null,{"$f":"'Inputs master'!I78+'Inputs master'!I488","v":0},{"$f":"'Inputs master'!J78+'Inputs master'!J488","v":0},{"$f":"'Inputs master'!K78+'Inputs master'!K488","v":0},{"$f":"'Inputs master'!L78+'Inputs master'!L488","v":0},{"$f":"'Inputs master'!M78+'Inputs master'!M488","v":0},{"$f":"'Inputs master'!N78+'Inputs master'!N488","v":1.4951379343186988},{"$f":"'Inputs master'!O78+'Inputs master'!O488","v":0.98244612949650467},{"$f":"'Inputs master'!P78+'Inputs master'!P488","v":2.5370447907303371},{"$f":"'Inputs master'!Q78+'Inputs master'!Q488","v":1.9928801364297986},{"$f":"'Inputs master'!R78+'Inputs master'!R488","v":1.7212387206217123},{"$f":"'Inputs master'!S78+'Inputs master'!S488","v":1.5668517015244505},{"$f":"'Inputs master'!T78+'Inputs master'!T488","v":1.5985727911448384},{"$f":"'Inputs master'!U78+'Inputs master'!U488","v":3.3036584989529905},{"$f":"'Inputs master'!V78+'Inputs master'!V488","v":2.7304940381282647},{"$f":"'Inputs master'!W78+'Inputs master'!W488","v":1.6975246871188223}]
[null,null,null,"Asset management and operations ",null,null,"$m",null,{"$f":"'Inputs master'!I79+'Inputs master'!I489","v":0},{"$f":"'Inputs master'!J79+'Inputs master'!J489","v":0},{"$f":"'Inputs master'!K79+'Inputs master'!K489","v":0},{"$f":"'Inputs master'!L79+'Inputs master'!L489","v":0},{"$f":"'Inputs master'!M79+'Inputs master'!M489","v":0},{"$f":"'Inputs master'!N79+'Inputs master'!N489","v":101.03522855222759},{"$f":"'Inputs master'!O79+'Inputs master'!O489","v":105.04067905750598},{"$f":"'Inputs master'!P79+'Inputs master'!P489","v":107.86255928628785},{"$f":"'Inputs master'!Q79+'Inputs master'!Q489","v":109.23232940008073},{"$f":"'Inputs master'!R79+'Inputs master'!R489","v":108.47189314405853},{"$f":"'Inputs master'!S79+'Inputs master'!S489","v":107.11366947852078},{"$f":"'Inputs master'!T79+'Inputs master'!T489","v":110.08741771956296},{"$f":"'Inputs master'!U79+'Inputs master'!U489","v":113.1271962328499},{"$f":"'Inputs master'!V79+'Inputs master'!V489","v":116.23437235086023},{"$f":"'Inputs master'!W79+'Inputs master'!W489","v":119.41033783435113}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"'Inputs master'!I80+'Inputs master'!I490","v":0},{"$f":"'Inputs master'!J80+'Inputs master'!J490","v":0},{"$f":"'Inputs master'!K80+'Inputs master'!K490","v":0},{"$f":"'Inputs master'!L80+'Inputs master'!L490","v":0},{"$f":"'Inputs master'!M80+'Inputs master'!M490","v":0},{"$f":"'Inputs master'!N80+'Inputs master'!N490","v":69.2835917278301},{"$f":"'Inputs master'!O80+'Inputs master'!O490","v":74.100225970590657},{"$f":"'Inputs master'!P80+'Inputs master'!P490","v":75.178666425066524},{"$f":"'Inputs master'!Q80+'Inputs master'!Q490","v":74.708062837864787},{"$f":"'Inputs master'!R80+'Inputs master'!R490","v":74.175433635244275},{"$f":"'Inputs master'!S80+'Inputs master'!S490","v":74.991925847469872},{"$f":"'Inputs master'!T80+'Inputs master'!T490","v":76.914662470207148},{"$f":"'Inputs master'!U80+'Inputs master'!U490","v":78.876704389034984},{"$f":"'Inputs master'!V80+'Inputs master'!V490","v":80.880173501267436},{"$f":"'Inputs master'!W80+'Inputs master'!W490","v":82.925873431501557}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I81+'Inputs master'!I491","v":0},{"$f":"'Inputs master'!J81+'Inputs master'!J491","v":0},{"$f":"'Inputs master'!K81+'Inputs master'!K491","v":0},{"$f":"'Inputs master'!L81+'Inputs master'!L491","v":0},{"$f":"'Inputs master'!M81+'Inputs master'!M491","v":0},{"$f":"'Inputs master'!N81+'Inputs master'!N491","v":63.269195017843643},{"$f":"'Inputs master'!O81+'Inputs master'!O491","v":66.30567686393249},{"$f":"'Inputs master'!P81+'Inputs master'!P491","v":69.577080275532879},{"$f":"'Inputs master'!Q81+'Inputs master'!Q491","v":73.79172336422765},{"$f":"'Inputs master'!R81+'Inputs master'!R491","v":65.130936118054876},{"$f":"'Inputs master'!S81+'Inputs master'!S491","v":66.801591637227773},{"$f":"'Inputs master'!T81+'Inputs master'!T491","v":68.977497881495495},{"$f":"'Inputs master'!U81+'Inputs master'!U491","v":72.469501548686964},{"$f":"'Inputs master'!V81+'Inputs master'!V491","v":73.206502824136933},{"$f":"'Inputs master'!W81+'Inputs master'!W491","v":75.508967897923469}]
[null,null,null,"Insurance",null,null,"$m",null,{"$f":"'Inputs master'!I82+'Inputs master'!I492","v":0},{"$f":"'Inputs master'!J82+'Inputs master'!J492","v":0},{"$f":"'Inputs master'!K82+'Inputs master'!K492","v":0},{"$f":"'Inputs master'!L82+'Inputs master'!L492","v":0},{"$f":"'Inputs master'!M82+'Inputs master'!M492","v":0},{"$f":"'Inputs master'!N82+'Inputs master'!N492","v":36.334151951903578},{"$f":"'Inputs master'!O82+'Inputs master'!O492","v":38.54126172656693},{"$f":"'Inputs master'!P82+'Inputs master'!P492","v":41.012493598352762},{"$f":"'Inputs master'!Q82+'Inputs master'!Q492","v":43.655700156581524},{"$f":"'Inputs master'!R82+'Inputs master'!R492","v":46.454333179307319},{"$f":"'Inputs master'!S82+'Inputs master'!S492","v":49.454195046008508},{"$f":"'Inputs master'!T82+'Inputs master'!T492","v":51.975306668137598},{"$f":"'Inputs master'!U82+'Inputs master'!U492","v":54.917944801462212},{"$f":"'Inputs master'!V82+'Inputs master'!V492","v":58.513615057173176},{"$f":"'Inputs master'!W82+'Inputs master'!W492","v":61.870084880903718}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I83+'Inputs master'!I493","v":0},{"$f":"'Inputs master'!J83+'Inputs master'!J493","v":0},{"$f":"'Inputs master'!K83+'Inputs master'!K493","v":0},{"$f":"'Inputs master'!L83+'Inputs master'!L493","v":0},{"$f":"'Inputs master'!M83+'Inputs master'!M493","v":0},{"$f":"'Inputs master'!N83+'Inputs master'!N493","v":-2.5668411926314882},{"$f":"'Inputs master'!O83+'Inputs master'!O493","v":2.2472613389139084E-2},{"$f":"'Inputs master'!P83+'Inputs master'!P493","v":-16.823010120116059},{"$f":"'Inputs master'!Q83+'Inputs master'!Q493","v":-19.129942785741466},{"$f":"'Inputs master'!R83+'Inputs master'!R493","v":-17.414608962490075},{"$f":"'Inputs master'!S83+'Inputs master'!S493","v":0},{"$f":"'Inputs master'!T83+'Inputs master'!T493","v":0},{"$f":"'Inputs master'!U83+'Inputs master'!U493","v":0},{"$f":"'Inputs master'!V83+'Inputs master'!V493","v":0},{"$f":"'Inputs master'!W83+'Inputs master'!W493","v":0}]
[null,null,null,"Total operating expenditure allowance",null,null,"$m",null,{"$f":"SUM(I73:I83)","v":276.49264851356355},{"$f":"SUM(J73:J83)","v":280.29161125342557},289.93968830413638,299.42713756672163,299.36977795601672,421.10482094415886,434.745578602987,440.79417119345356,445.01679924593344,437.62845346604297,462.11918500738341,472.04815428125511,492.31587171822707,504.33249641697444,512.51168413975245]
[]
[null,"Actual expenditure"]
[]
[null,null,"Base capex actuals"]
[null,null,"Note:"]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I91","v":-0.23553142000002936},{"$f":"'Inputs master'!J91","v":-1.0930415999999923},{"$f":"'Inputs master'!K91","v":0.39031792720351177},{"$f":"'Inputs master'!L91","v":382.67769640000006},{"$f":"'Inputs master'!M91","v":0},{"$f":"'Inputs master'!N91","v":0},{"$f":"'Inputs master'!O91","v":0},{"$f":"'Inputs master'!P91","v":0},{"$f":"'Inputs master'!Q91","v":0},{"$f":"'Inputs master'!R91","v":0},{"$f":"'Inputs master'!S91","v":0},{"$f":"'Inputs master'!T91","v":0},{"$f":"'Inputs master'!U91","v":0},{"$f":"'Inputs master'!V91","v":0},{"$f":"'Inputs master'!W91","v":0}]
[null,null,null,"AC substations",null,null,"$m",null,{"$f":"'Inputs master'!I92","v":76.243200999999999},{"$f":"'Inputs master'!J92","v":50.723066000000003},{"$f":"'Inputs master'!K92","v":54.488771999999997},{"$f":"'Inputs master'!L92","v":0},{"$f":"'Inputs master'!M92","v":119.0900730000001},{"$f":"'Inputs master'!N92","v":128.65968822876818},{"$f":"'Inputs master'!O92","v":104.18363882980574},{"$f":"'Inputs master'!P92","v":90.189613122809519},{"$f":"'Inputs master'!Q92","v":117.17867230507466},{"$f":"'Inputs master'!R92","v":116.13724287585542},{"$f":"'Inputs master'!S92","v":79.353546147687325},{"$f":"'Inputs master'!T92","v":155.6490995328561},{"$f":"'Inputs master'!U92","v":150.84434488600198},{"$f":"'Inputs master'!V92","v":133.76043675044963},{"$f":"'Inputs master'!W92","v":93.289229934900376}]
[null,null,null,"ACS buildings and grounds",null,null,"$m",null,{"$f":"'Inputs master'!I93","v":7.2771228800000003},{"$f":"'Inputs master'!J93","v":7.8506157199999995},{"$f":"'Inputs master'!K93","v":10.411928279999998},{"$f":"'Inputs master'!L93","v":0},{"$f":"'Inputs master'!M93","v":39.042399720000013},{"$f":"'Inputs master'!N93","v":21.379449027558106},{"$f":"'Inputs master'!O93","v":19.037786215089412},{"$f":"'Inputs master'!P93","v":17.469392188675119},{"$f":"'Inputs master'!Q93","v":16.766891573100896},{"$f":"'Inputs master'!R93","v":16.207991829930709},{"$f":"'Inputs master'!S93","v":12.758002547163288},{"$f":"'Inputs master'!T93","v":11.878810692396625},{"$f":"'Inputs master'!U93","v":13.732151597200717},{"$f":"'Inputs master'!V93","v":11.903743600379551},{"$f":"'Inputs master'!W93","v":15.458320622884994}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"'Inputs master'!I94","v":81.376597000000018},{"$f":"'Inputs master'!J94","v":77.227604999999983},{"$f":"'Inputs master'!K94","v":91.817862000000005},{"$f":"'Inputs master'!L94","v":0},{"$f":"'Inputs master'!M94","v":129.77028600000011},{"$f":"'Inputs master'!N94","v":137.66602448467845},{"$f":"'Inputs master'!O94","v":156.16889542554634},{"$f":"'Inputs master'!P94","v":154.094916440509},{"$f":"'Inputs master'!Q94","v":161.88030670136445},{"$f":"'Inputs master'!R94","v":193.4826681507993},{"$f":"'Inputs master'!S94","v":179.16755082726428},{"$f":"'Inputs master'!T94","v":187.18066750428162},{"$f":"'Inputs master'!U94","v":202.13246809086789},{"$f":"'Inputs master'!V94","v":217.50775293574407},{"$f":"'Inputs master'!W94","v":234.97056520370666}]
[null,null,null,"HVDC and reactive assets",null,null,"$m",null,{"$f":"'Inputs master'!I95","v":9.1709680000000002},{"$f":"'Inputs master'!J95","v":4.414523},{"$f":"'Inputs master'!K95","v":18.449503000000004},{"$f":"'Inputs master'!L95","v":0},{"$f":"'Inputs master'!M95","v":32.877140000000026},{"$f":"'Inputs master'!N95","v":24.8087541133924},{"$f":"'Inputs master'!O95","v":44.097905063641903},{"$f":"'Inputs master'!P95","v":41.538294914026388},{"$f":"'Inputs master'!Q95","v":38.996136875648368},{"$f":"'Inputs master'!R95","v":32.525670724805273},{"$f":"'Inputs master'!S95","v":35.340072938179382},{"$f":"'Inputs master'!T95","v":39.226065562257922},{"$f":"'Inputs master'!U95","v":38.792826878853553},{"$f":"'Inputs master'!V95","v":34.489539381357801},{"$f":"'Inputs master'!W95","v":37.133146694332524}]
[null,null,null,"Secondary assets",null,null,"$m",null,{"$f":"'Inputs master'!I96","v":47.294819000000004},{"$f":"'Inputs master'!J96","v":37.902284999999999},{"$f":"'Inputs master'!K96","v":44.518416572803005},{"$f":"'Inputs master'!L96","v":0},{"$f":"'Inputs master'!M96","v":43.539320000000075},{"$f":"'Inputs master'!N96","v":56.793361741992548},{"$f":"'Inputs master'!O96","v":76.665924888401207},{"$f":"'Inputs master'!P96","v":62.951303894710705},{"$f":"'Inputs master'!Q96","v":59.047427980705244},{"$f":"'Inputs master'!R96","v":60.45494121245693},{"$f":"'Inputs master'!S96","v":55.362207544705271},{"$f":"'Inputs master'!T96","v":67.463886311344993},{"$f":"'Inputs master'!U96","v":66.550419150664666},{"$f":"'Inputs master'!V96","v":67.696033344618982},{"$f":"'Inputs master'!W96","v":58.330325372825513}]
[null,null,null,"Enhancement and development",null,null,"$m",null,{"$f":"'Inputs master'!I97","v":11.696671},{"$f":"'Inputs master'!J97","v":13.480145000000002},{"$f":"'Inputs master'!K97","v":28.597394999999995},{"$f":"'Inputs master'!L97","v":0},{"$f":"'Inputs master'!M97","v":24.344744000000016},{"$f":"'Inputs master'!N97","v":17.879556938488726},{"$f":"'Inputs master'!O97","v":23.52161155548416},{"$f":"'Inputs master'!P97","v":30.234343780435776},{"$f":"'Inputs master'!Q97","v":30.116725569340812},{"$f":"'Inputs master'!R97","v":24.890557116374382},{"$f":"'Inputs master'!S97","v":28.590302514502188},{"$f":"'Inputs master'!T97","v":29.538902410970913},{"$f":"'Inputs master'!U97","v":30.345292983005315},{"$f":"'Inputs master'!V97","v":29.878551332431474},{"$f":"'Inputs master'!W97","v":29.528987644263502}]
[null,null,null,"Resilience (base)",null,null,"$m",null,{"$f":"'Inputs master'!I98","v":0},{"$f":"'Inputs master'!J98","v":0},{"$f":"'Inputs master'!K98","v":0},{"$f":"'Inputs master'!L98","v":0},{"$f":"'Inputs master'!M98","v":0.918624},{"$f":"'Inputs master'!N98","v":33.476349611287979},{"$f":"'Inputs master'!O98","v":34.147547763738004},{"$f":"'Inputs master'!P98","v":24.870864364010224},{"$f":"'Inputs master'!Q98","v":25.252260908949097},{"$f":"'Inputs master'!R98","v":25.656082504410193},{"$f":"'Inputs master'!S98","v":45.927621096007293},{"$f":"'Inputs master'!T98","v":46.97163779464924},{"$f":"'Inputs master'!U98","v":48.025172603198094},{"$f":"'Inputs master'!V98","v":49.1159132591172},{"$f":"'Inputs master'!W98","v":50.181171847646731}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I99","v":30.092630200000002},{"$f":"'Inputs master'!J99","v":25.400474350000003},{"$f":"'Inputs master'!K99","v":20.264504809993497},{"$f":"'Inputs master'!L99","v":0},{"$f":"'Inputs master'!M99","v":47.030423670000019},{"$f":"'Inputs master'!N99","v":59.498647845452581},{"$f":"'Inputs master'!O99","v":68.229765506700147},{"$f":"'Inputs master'!P99","v":53.615917623542551},{"$f":"'Inputs master'!Q99","v":31.011139823134734},{"$f":"'Inputs master'!R99","v":23.182312667123583},{"$f":"'Inputs master'!S99","v":37.518262012996594},{"$f":"'Inputs master'!T99","v":38.268626724910533},{"$f":"'Inputs master'!U99","v":39.034000989506396},{"$f":"'Inputs master'!V99","v":39.814680128495183},{"$f":"'Inputs master'!W99","v":40.610973080519507}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"'Inputs master'!I100","v":2.8725687199999999},{"$f":"'Inputs master'!J100","v":4.3351325199999993},{"$f":"'Inputs master'!K100","v":3.6574767600000002},{"$f":"'Inputs master'!L100","v":0},{"$f":"'Inputs master'!M100","v":11.412687999999998},{"$f":"'Inputs master'!N100","v":8.1944229158676745},{"$f":"'Inputs master'!O100","v":10.408621896095566},{"$f":"'Inputs master'!P100","v":4.1066611209691484},{"$f":"'Inputs master'!Q100","v":4.9308758069253056},{"$f":"'Inputs master'!R100","v":5.0294571596708506},{"$f":"'Inputs master'!S100","v":6.8935877508775194},{"$f":"'Inputs master'!T100","v":6.2353680973539234},{"$f":"'Inputs master'!U100","v":6.4890271033399207},{"$f":"'Inputs master'!V100","v":6.7542852519480592},{"$f":"'Inputs master'!W100","v":7.0317024880205228}]
[null,null,null,"RPE and timing adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I101","v":0},{"$f":"'Inputs master'!J101","v":0},{"$f":"'Inputs master'!K101","v":0},{"$f":"'Inputs master'!L101","v":0},{"$f":"'Inputs master'!M101","v":0},{"$f":"'Inputs master'!N101","v":3.3749918394424916},{"$f":"'Inputs master'!O101","v":1.791723096277535},{"$f":"'Inputs master'!P101","v":2.626416172693014},{"$f":"'Inputs master'!Q101","v":-1.59647690308851},{"$f":"'Inputs master'!R101","v":-0.15466567604941131},{"$f":"'Inputs master'!S101","v":0},{"$f":"'Inputs master'!T101","v":0},{"$f":"'Inputs master'!U101","v":0},{"$f":"'Inputs master'!V101","v":0},{"$f":"'Inputs master'!W101","v":0}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I102","v":0},{"$f":"'Inputs master'!J102","v":0},{"$f":"'Inputs master'!K102","v":0},{"$f":"'Inputs master'!L102","v":0},{"$f":"'Inputs master'!M102","v":0},{"$f":"'Inputs master'!N102","v":-1.5263532674047839},{"$f":"'Inputs master'!O102+'Inputs master'!O474","v":0},{"$f":"'Inputs master'!P102","v":-32.263478550574632},{"$f":"'Inputs master'!Q102","v":-32.523109071798928},{"$f":"'Inputs master'!R102","v":-30.775118851970554},{"$f":"'Inputs master'!S102","v":0},{"$f":"'Inputs master'!T102","v":0},{"$f":"'Inputs master'!U102","v":0},{"$f":"'Inputs master'!V102","v":0},{"$f":"'Inputs master'!W102","v":0}]
[null,null,null,"Total base capex actuals",null,null,"$m",null,{"$f":"SUM(I91:I102)","v":265.78904638},{"$f":"SUM(J91:J102)","v":220.24080498999999},272.59617635000006,382.67769640000006,448.02569839000034,490.2048934795244,538.25342024078009,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[]
[null,null,null,"Base capex subject to the standard incentive rate",null,null,"$m",null,{"$f":"I103-I106","v":265.78904638},{"$f":"J103-J106","v":220.24080498999999},272.59617635000006,382.67769640000006,448.02569839000034,490.2048934795244,538.25342024078009,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[null,null,null,"Base capex subject to the low incentive rate",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure"]
[null,null,"Note:"]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I111","v":2.6032999994640704E-4},{"$f":"'Inputs master'!J111","v":-3.629669987503803E-5},{"$f":"'Inputs master'!K111","v":-0.52890352999963852},{"$f":"'Inputs master'!L111","v":344.71088198428669},{"$f":"'Inputs master'!M111","v":0},{"$f":"'Inputs master'!N111","v":0},{"$f":"'Inputs master'!O111","v":0},{"$f":"'Inputs master'!P111","v":0},{"$f":"'Inputs master'!Q111","v":0},{"$f":"'Inputs master'!R111","v":0},{"$f":"'Inputs master'!S111","v":0},{"$f":"'Inputs master'!T111","v":0},{"$f":"'Inputs master'!U111","v":0},{"$f":"'Inputs master'!V111","v":0},{"$f":"'Inputs master'!W111","v":0}]
[null,null,null,"Preventive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I112","v":40.431729194836059},{"$f":"'Inputs master'!J112","v":38.78020625354128},{"$f":"'Inputs master'!K112","v":44.32255961725626},{"$f":"'Inputs master'!L112","v":0},{"$f":"'Inputs master'!M112","v":50.233712896045795},{"$f":"'Inputs master'!N112","v":50.971853180045763},{"$f":"'Inputs master'!O112","v":49.182278145244673},{"$f":"'Inputs master'!P112","v":51.996192378885425},{"$f":"'Inputs master'!Q112","v":53.076629493710506},{"$f":"'Inputs master'!R112","v":53.975894045082342},{"$f":"'Inputs master'!S112","v":55.454262650837158},{"$f":"'Inputs master'!T112","v":55.990327305046392},{"$f":"'Inputs master'!U112","v":58.572300901631422},{"$f":"'Inputs master'!V112","v":58.192746213813962},{"$f":"'Inputs master'!W112","v":58.777779659066866}]
[null,null,null,"Predictive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I113","v":66.155939935164071},{"$f":"'Inputs master'!J113","v":63.667881896458731},{"$f":"'Inputs master'!K113","v":83.568838335643733},{"$f":"'Inputs master'!L113","v":0},{"$f":"'Inputs master'!M113","v":84.023262441220197},{"$f":"'Inputs master'!N113","v":94.77418690625889},{"$f":"'Inputs master'!O113","v":93.973713688984134},{"$f":"'Inputs master'!P113","v":102.74510087768761},{"$f":"'Inputs master'!Q113","v":100.89438336024899},{"$f":"'Inputs master'!R113","v":98.211087545469638},{"$f":"'Inputs master'!S113","v":99.724032634111765},{"$f":"'Inputs master'!T113","v":99.389418641537759},{"$f":"'Inputs master'!U113","v":103.81158636219953},{"$f":"'Inputs master'!V113","v":107.23977364891407},{"$f":"'Inputs master'!W113","v":104.8886142398065}]
[null,null,null,"Corrective maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I114","v":3.7784389899999997},{"$f":"'Inputs master'!J114","v":4.75604155},{"$f":"'Inputs master'!K114","v":4.8700335900000002},{"$f":"'Inputs master'!L114","v":0},{"$f":"'Inputs master'!M114","v":5.2264386039857662},{"$f":"'Inputs master'!N114","v":5.3154189314389919},{"$f":"'Inputs master'!O114","v":5.3882717029591607},{"$f":"'Inputs master'!P114","v":5.4794277607729649},{"$f":"'Inputs master'!Q114","v":5.550999302434974},{"$f":"'Inputs master'!R114","v":5.639424562815627},{"$f":"'Inputs master'!S114","v":5.7301336122410307},{"$f":"'Inputs master'!T114","v":5.8142067774762216},{"$f":"'Inputs master'!U114","v":5.9144013045358284},{"$f":"'Inputs master'!V114","v":5.9948229778145432},{"$f":"'Inputs master'!W114","v":6.0751095271339803}]
[null,null,null,"Proactive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I115","v":0.58339964},{"$f":"'Inputs master'!J115","v":0.61271292999999993},{"$f":"'Inputs master'!K115","v":0.77018418999999994},{"$f":"'Inputs master'!L115","v":0},{"$f":"'Inputs master'!M115","v":1.1734914743290819},{"$f":"'Inputs master'!N115","v":1.1928979349231419},{"$f":"'Inputs master'!O115","v":1.2085527043173399},{"$f":"'Inputs master'!P115","v":1.2286159202532507},{"$f":"'Inputs master'!Q115","v":1.2440339800959439},{"$f":"'Inputs master'!R115","v":1.2628214778787927},{"$f":"'Inputs master'!S115","v":1.2825223994420634},{"$f":"'Inputs master'!T115","v":1.300744026646766},{"$f":"'Inputs master'!U115","v":1.3225776788733146},{"$f":"'Inputs master'!V115","v":1.3399958048658294},{"$f":"'Inputs master'!W115","v":1.3573919819464337}]
[null,null,null,"Resilience",null,null,"$m",null,{"$f":"'Inputs master'!I116","v":0},{"$f":"'Inputs master'!J116","v":0},{"$f":"'Inputs master'!K116","v":0},{"$f":"'Inputs master'!L116","v":0},{"$f":"'Inputs master'!M116","v":0},{"$f":"'Inputs master'!N116","v":1.4951379343186988},{"$f":"'Inputs master'!O116","v":0.98244612949650467},{"$f":"'Inputs master'!P116","v":2.5370447907303371},{"$f":"'Inputs master'!Q116","v":1.9928801364297986},{"$f":"'Inputs master'!R116","v":1.7212387206217123},{"$f":"'Inputs master'!S116","v":1.5668517015244505},{"$f":"'Inputs master'!T116","v":1.5985727911448384},{"$f":"'Inputs master'!U116","v":3.3036584989529905},{"$f":"'Inputs master'!V116","v":2.7304940381282647},{"$f":"'Inputs master'!W116","v":1.6975246871188223}]
[null,null,null,"Asset management and operations ",null,null,"$m",null,{"$f":"'Inputs master'!I117","v":66.798333692400007},{"$f":"'Inputs master'!J117","v":65.398707953409982},{"$f":"'Inputs master'!K117","v":72.474796224560009},{"$f":"'Inputs master'!L117","v":0},{"$f":"'Inputs master'!M117","v":96.007749047027616},{"$f":"'Inputs master'!N117","v":101.03522855222759},{"$f":"'Inputs master'!O117","v":105.04067905750598},{"$f":"'Inputs master'!P117","v":107.86255928628785},{"$f":"'Inputs master'!Q117","v":109.23232940008073},{"$f":"'Inputs master'!R117","v":108.47189314405853},{"$f":"'Inputs master'!S117","v":107.11366947852078},{"$f":"'Inputs master'!T117","v":110.08741771956296},{"$f":"'Inputs master'!U117","v":113.1271962328499},{"$f":"'Inputs master'!V117","v":116.23437235086023},{"$f":"'Inputs master'!W117","v":119.41033783435113}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"'Inputs master'!I118","v":42.116951351502998},{"$f":"'Inputs master'!J118","v":45.441541103650984},{"$f":"'Inputs master'!K118","v":55.582784505500001},{"$f":"'Inputs master'!L118","v":0},{"$f":"'Inputs master'!M118","v":66.40597316599802},{"$f":"'Inputs master'!N118","v":69.2835917278301},{"$f":"'Inputs master'!O118","v":74.100225970590657},{"$f":"'Inputs master'!P118","v":75.178666425066524},{"$f":"'Inputs master'!Q118","v":74.708062837864787},{"$f":"'Inputs master'!R118","v":74.175433635244275},{"$f":"'Inputs master'!S118","v":74.991925847469872},{"$f":"'Inputs master'!T118","v":76.914662470207148},{"$f":"'Inputs master'!U118","v":78.876704389034984},{"$f":"'Inputs master'!V118","v":80.880173501267436},{"$f":"'Inputs master'!W118","v":82.925873431501557}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I119","v":30.780842083064012},{"$f":"'Inputs master'!J119","v":38.16811609291198},{"$f":"'Inputs master'!K119","v":40.962389472886002},{"$f":"'Inputs master'!L119","v":0},{"$f":"'Inputs master'!M119","v":49.971021282585085},{"$f":"'Inputs master'!N119","v":63.269195017843643},{"$f":"'Inputs master'!O119","v":66.30567686393249},{"$f":"'Inputs master'!P119","v":69.577080275532879},{"$f":"'Inputs master'!Q119","v":73.79172336422765},{"$f":"'Inputs master'!R119","v":65.130936118054876},{"$f":"'Inputs master'!S119","v":66.801591637227773},{"$f":"'Inputs master'!T119","v":68.977497881495495},{"$f":"'Inputs master'!U119","v":72.469501548686964},{"$f":"'Inputs master'!V119","v":73.206502824136933},{"$f":"'Inputs master'!W119","v":75.508967897923469}]
[null,null,null,"Insurance",null,null,"$m",null,{"$f":"'Inputs master'!I120","v":18.713017069999999},{"$f":"'Inputs master'!J120","v":22.154277899999993},{"$f":"'Inputs master'!K120","v":26.547466959999994},{"$f":"'Inputs master'!L120","v":0},{"$f":"'Inputs master'!M120","v":34.189711220204288},{"$f":"'Inputs master'!N120","v":36.334151951903578},{"$f":"'Inputs master'!O120","v":38.54126172656693},{"$f":"'Inputs master'!P120","v":41.012493598352762},{"$f":"'Inputs master'!Q120","v":43.655700156581524},{"$f":"'Inputs master'!R120","v":46.454333179307319},{"$f":"'Inputs master'!S120","v":49.454195046008508},{"$f":"'Inputs master'!T120","v":51.975306668137598},{"$f":"'Inputs master'!U120","v":54.917944801462212},{"$f":"'Inputs master'!V120","v":58.513615057173176},{"$f":"'Inputs master'!W120","v":61.870084880903718}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I121","v":0},{"$f":"'Inputs master'!J121","v":0},{"$f":"'Inputs master'!K121","v":0},{"$f":"'Inputs master'!L121","v":0},{"$f":"'Inputs master'!M121","v":0},{"$f":"'Inputs master'!N121","v":-2.5668411926314882},{"$f":"'Inputs master'!O121+'Inputs master'!O493","v":2.2472613389139084E-2},{"$f":"'Inputs master'!P121","v":-16.823010120116059},{"$f":"'Inputs master'!Q121","v":-19.129942785741466},{"$f":"'Inputs master'!R121","v":-17.414608962490075},{"$f":"'Inputs master'!S121","v":0},{"$f":"'Inputs master'!T121","v":0},{"$f":"'Inputs master'!U121","v":0},{"$f":"'Inputs master'!V121","v":0},{"$f":"'Inputs master'!W121","v":0}]
[null,null,null,"Total operating expenditure",null,null,"$m",null,{"$f":"SUM(I111:I121)","v":269.3589122869671},{"$f":"SUM(J111:J121)","v":278.97944938327311},328.57014936584636,344.71088198428669,387.23136013139583,421.10482094415886,434.745578602987,440.79417119345356,445.01679924593344,437.62845346604297,462.11918500738341,472.04815428125511,492.31587171822707,504.33249641697444,512.51168413975245]
[]
[null,"Capex commissioning"]
[]
[null,null,"Base and major capex commissioning by month"]
[null,null,"Note: Inclusive of commissioning relating to major capex projects."]
[]
[null,null,null,"Commissioned assets in July",null,null,"$m",null,{"$f":"'Inputs master'!I129","v":7.8986117909914846},{"$f":"'Inputs master'!J129","v":21.621256778166664},{"$f":"'Inputs master'!K129","v":15.920719388000004},{"$f":"'Inputs master'!L129","v":6.8150038460999989},{"$f":"'Inputs master'!M129","v":0},{"$f":"'Inputs master'!N129","v":0},{"$f":"'Inputs master'!O129","v":0},{"$f":"'Inputs master'!P129","v":0},{"$f":"'Inputs master'!Q129","v":0},{"$f":"'Inputs master'!R129","v":0},{"$f":"'Inputs master'!S129","v":0},{"$f":"'Inputs master'!T129","v":0},{"$f":"'Inputs master'!U129","v":0},{"$f":"'Inputs master'!V129","v":0},{"$f":"'Inputs master'!W129","v":0}]
[null,null,null,"Commissioned assets in August",null,null,"$m",null,{"$f":"'Inputs master'!I130","v":25.565199351791495},{"$f":"'Inputs master'!J130","v":10.235456484166667},{"$f":"'Inputs master'!K130","v":17.407398415000003},{"$f":"'Inputs master'!L130","v":8.9682235328999997},{"$f":"'Inputs master'!M130","v":0},{"$f":"'Inputs master'!N130","v":0},{"$f":"'Inputs master'!O130","v":0},{"$f":"'Inputs master'!P130","v":0},{"$f":"'Inputs master'!Q130","v":0},{"$f":"'Inputs master'!R130","v":0},{"$f":"'Inputs master'!S130","v":0},{"$f":"'Inputs master'!T130","v":0},{"$f":"'Inputs master'!U130","v":0},{"$f":"'Inputs master'!V130","v":0},{"$f":"'Inputs master'!W130","v":0}]
[null,null,null,"Commissioned assets in September",null,null,"$m",null,{"$f":"'Inputs master'!I131","v":18.358342178391499},{"$f":"'Inputs master'!J131","v":17.634543124166669},{"$f":"'Inputs master'!K131","v":17.014408861200003},{"$f":"'Inputs master'!L131","v":39.298588010199992},{"$f":"'Inputs master'!M131","v":0},{"$f":"'Inputs master'!N131","v":0},{"$f":"'Inputs master'!O131","v":0},{"$f":"'Inputs master'!P131","v":0},{"$f":"'Inputs master'!Q131","v":0},{"$f":"'Inputs master'!R131","v":0},{"$f":"'Inputs master'!S131","v":0},{"$f":"'Inputs master'!T131","v":0},{"$f":"'Inputs master'!U131","v":0},{"$f":"'Inputs master'!V131","v":0},{"$f":"'Inputs master'!W131","v":0}]
[null,null,null,"Commissioned assets in October",null,null,"$m",null,{"$f":"'Inputs master'!I132","v":13.633905758391483},{"$f":"'Inputs master'!J132","v":11.327681254166663},{"$f":"'Inputs master'!K132","v":16.078319209},{"$f":"'Inputs master'!L132","v":10.974513932599999},{"$f":"'Inputs master'!M132","v":0},{"$f":"'Inputs master'!N132","v":0},{"$f":"'Inputs master'!O132","v":0},{"$f":"'Inputs master'!P132","v":0},{"$f":"'Inputs master'!Q132","v":0},{"$f":"'Inputs master'!R132","v":0},{"$f":"'Inputs master'!S132","v":0},{"$f":"'Inputs master'!T132","v":0},{"$f":"'Inputs master'!U132","v":0},{"$f":"'Inputs master'!V132","v":0},{"$f":"'Inputs master'!W132","v":0}]
[null,null,null,"Commissioned assets in November",null,null,"$m",null,{"$f":"'Inputs master'!I133","v":27.660763942791487},{"$f":"'Inputs master'!J133","v":19.79425665416667},{"$f":"'Inputs master'!K133","v":24.5388230826},{"$f":"'Inputs master'!L133","v":12.694836149},{"$f":"'Inputs master'!M133","v":0},{"$f":"'Inputs master'!N133","v":0},{"$f":"'Inputs master'!O133","v":0},{"$f":"'Inputs master'!P133","v":0},{"$f":"'Inputs master'!Q133","v":0},{"$f":"'Inputs master'!R133","v":0},{"$f":"'Inputs master'!S133","v":0},{"$f":"'Inputs master'!T133","v":0},{"$f":"'Inputs master'!U133","v":0},{"$f":"'Inputs master'!V133","v":0},{"$f":"'Inputs master'!W133","v":0}]
[null,null,null,"Commissioned assets in December",null,null,"$m",null,{"$f":"'Inputs master'!I134","v":24.475198229391491},{"$f":"'Inputs master'!J134","v":30.260082034166668},{"$f":"'Inputs master'!K134","v":43.644122564000014},{"$f":"'Inputs master'!L134","v":35.704951574800006},{"$f":"SUM(M$414:M$430)/2","v":216.8429894257668},273.70011955761845,309.41802267899919,275.81122394206017,270.94887082533728,378.88078786944351,233.20303838062154,284.90665848615896,281.04109653829147,293.75429122970883,345.34283875945363]
[null,null,null,"Commissioned assets in January",null,null,"$m",null,{"$f":"'Inputs master'!I135","v":6.6986584947914869},{"$f":"'Inputs master'!J135","v":11.34495001416667},{"$f":"'Inputs master'!K135","v":4.8899567517999998},{"$f":"'Inputs master'!L135","v":15.2509701594},216.8429894257668,273.70011955761845,309.41802267899919,275.81122394206017,270.94887082533728,378.88078786944351,233.20303838062154,284.90665848615896,281.04109653829147,293.75429122970883,345.34283875945363]
[null,null,null,"Commissioned assets in February",null,null,"$m",null,{"$f":"'Inputs master'!I136","v":19.087942735391493},{"$f":"'Inputs master'!J136","v":10.952208514166669},{"$f":"'Inputs master'!K136","v":13.400785668600003},{"$f":"'Inputs master'!L136","v":14.360563587199994},{"$f":"'Inputs master'!M136","v":0},{"$f":"'Inputs master'!N136","v":0},{"$f":"'Inputs master'!O136","v":0},{"$f":"'Inputs master'!P136","v":0},{"$f":"'Inputs master'!Q136","v":0},{"$f":"'Inputs master'!R136","v":0},{"$f":"'Inputs master'!S136","v":0},{"$f":"'Inputs master'!T136","v":0},{"$f":"'Inputs master'!U136","v":0},{"$f":"'Inputs master'!V136","v":0},{"$f":"'Inputs master'!W136","v":0}]
[null,null,null,"Commissioned assets in March",null,null,"$m",null,{"$f":"'Inputs master'!I137","v":20.523944583391494},{"$f":"'Inputs master'!J137","v":9.8771295441666602},{"$f":"'Inputs master'!K137","v":22.381098917199985},{"$f":"'Inputs master'!L137","v":38.723010011799985},{"$f":"'Inputs master'!M137","v":0},{"$f":"'Inputs master'!N137","v":0},{"$f":"'Inputs master'!O137","v":0},{"$f":"'Inputs master'!P137","v":0},{"$f":"'Inputs master'!Q137","v":0},{"$f":"'Inputs master'!R137","v":0},{"$f":"'Inputs master'!S137","v":0},{"$f":"'Inputs master'!T137","v":0},{"$f":"'Inputs master'!U137","v":0},{"$f":"'Inputs master'!V137","v":0},{"$f":"'Inputs master'!W137","v":0}]
[null,null,null,"Commissioned assets in April",null,null,"$m",null,{"$f":"'Inputs master'!I138","v":26.203545259191511},{"$f":"'Inputs master'!J138","v":48.199999164166677},{"$f":"'Inputs master'!K138","v":16.514524318800003},{"$f":"'Inputs master'!L138","v":23.889323342499988},{"$f":"'Inputs master'!M138","v":0},{"$f":"'Inputs master'!N138","v":0},{"$f":"'Inputs master'!O138","v":0},{"$f":"'Inputs master'!P138","v":0},{"$f":"'Inputs master'!Q138","v":0},{"$f":"'Inputs master'!R138","v":0},{"$f":"'Inputs master'!S138","v":0},{"$f":"'Inputs master'!T138","v":0},{"$f":"'Inputs master'!U138","v":0},{"$f":"'Inputs master'!V138","v":0},{"$f":"'Inputs master'!W138","v":0}]
[null,null,null,"Commissioned assets in May",null,null,"$m",null,{"$f":"'Inputs master'!I139","v":20.401113906391497},{"$f":"'Inputs master'!J139","v":36.323250289566658},{"$f":"'Inputs master'!K139","v":24.423069933200011},{"$f":"'Inputs master'!L139","v":57.955282501100037},{"$f":"'Inputs master'!M139","v":0},{"$f":"'Inputs master'!N139","v":0},{"$f":"'Inputs master'!O139","v":0},{"$f":"'Inputs master'!P139","v":0},{"$f":"'Inputs master'!Q139","v":0},{"$f":"'Inputs master'!R139","v":0},{"$f":"'Inputs master'!S139","v":0},{"$f":"'Inputs master'!T139","v":0},{"$f":"'Inputs master'!U139","v":0},{"$f":"'Inputs master'!V139","v":0},{"$f":"'Inputs master'!W139","v":0}]
[null,null,null,"Commissioned assets in June",null,null,"$m",null,{"$f":"'Inputs master'!I140","v":84.790991293991553},{"$f":"'Inputs master'!J140","v":47.760638703766666},{"$f":"'Inputs master'!K140","v":115.7086638565},{"$f":"'Inputs master'!L140","v":67.25453215280001},{"$f":"'Inputs master'!M140","v":0},{"$f":"'Inputs master'!N140","v":0},{"$f":"'Inputs master'!O140","v":0},{"$f":"'Inputs master'!P140","v":0},{"$f":"'Inputs master'!Q140","v":0},{"$f":"'Inputs master'!R140","v":0},{"$f":"'Inputs master'!S140","v":0},{"$f":"'Inputs master'!T140","v":0},{"$f":"'Inputs master'!U140","v":0},{"$f":"'Inputs master'!V140","v":0},{"$f":"'Inputs master'!W140","v":0}]
[null,null,null,"Total capex commissioning",null,null,"$m",null,{"$f":"SUM(I129:I140)","v":295.29821752489795},{"$f":"SUM(J129:J140)","v":275.33145255900001},331.92189096590005,331.88979880039994,433.6859788515336,547.4002391152369,618.83604535799839,551.62244788412033,541.89774165067456,757.76157573888702,466.40607676124307,569.81331697231792,562.08219307658294,587.50858245941765,690.68567751890726]
[]
[null,"Capex incentive parameters"]
[]
[null,null,"Base capex"]
[null,null,"Note:"]
[]
[null,null,null,"Base capex no longer subject to standard incentive rate base capex allowance",null,null,"$m",null,{"$f":"'Inputs master'!I148","v":-2.9652800993407453},{"$f":"'Inputs master'!J148","v":-3.13130967425711},{"$f":"'Inputs master'!K148","v":-3.1929080092711568},{"$f":"'Inputs master'!L148","v":23.54681206942816},{"$f":"'Inputs master'!M148","v":3.1929080092711568},{"$f":"'Inputs master'!N148","v":0},{"$f":"'Inputs master'!O148","v":0},{"$f":"'Inputs master'!P148","v":0},{"$f":"'Inputs master'!Q148","v":0},{"$f":"'Inputs master'!R148","v":0},{"$f":"'Inputs master'!S148","v":0},{"$f":"'Inputs master'!T148","v":0},{"$f":"'Inputs master'!U148","v":0},{"$f":"'Inputs master'!V148","v":0},{"$f":"'Inputs master'!W148","v":0}]
[null,null,null,"Base capex FX adjustment (standard)",null,null,"$m",null,{"$f":"'Inputs master'!I149","v":-0.98057760983083853},{"$f":"'Inputs master'!J149","v":-1.0324324733744099},{"$f":"'Inputs master'!K149","v":-0.5071124473957962},{"$f":"'Inputs master'!L149","v":-5.9351875929255726E-2},{"$f":"'Inputs master'!M149","v":0},{"$f":"'Inputs master'!N149","v":0},{"$f":"'Inputs master'!O149","v":0},{"$f":"'Inputs master'!P149","v":0},{"$f":"'Inputs master'!Q149","v":0},{"$f":"'Inputs master'!R149","v":0},{"$f":"'Inputs master'!S149","v":0},{"$f":"'Inputs master'!T149","v":0},{"$f":"'Inputs master'!U149","v":0},{"$f":"'Inputs master'!V149","v":0},{"$f":"'Inputs master'!W149","v":0}]
[null,null,null,"Base capex subject to the allowance adjustment mechanism (standard)",null,null,"$m",null,{"$f":"'Inputs master'!I150","v":0},{"$f":"'Inputs master'!J150","v":0},{"$f":"'Inputs master'!K150","v":0},{"$f":"'Inputs master'!L150","v":0},{"$f":"'Inputs master'!M150","v":0},{"$f":"'Inputs master'!N150","v":0},{"$f":"'Inputs master'!O150","v":0},{"$f":"'Inputs master'!P150","v":0},{"$f":"'Inputs master'!Q150","v":0},{"$f":"'Inputs master'!R150","v":0},{"$f":"'Inputs master'!S150","v":0},{"$f":"'Inputs master'!T150","v":0},{"$f":"'Inputs master'!U150","v":0},{"$f":"'Inputs master'!V150","v":0},{"$f":"'Inputs master'!W150","v":0}]
[null,null,null,"Base capex low incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I151","v":0.15},{"$f":"'Inputs master'!J151","v":0.15},{"$f":"'Inputs master'!K151","v":0.15},{"$f":"'Inputs master'!L151","v":0.15},{"$f":"'Inputs master'!M151","v":0.15},{"$f":"'Inputs master'!N151","v":0.15},{"$f":"'Inputs master'!O151","v":0.15},{"$f":"'Inputs master'!P151","v":0.15},{"$f":"'Inputs master'!Q151","v":0.15},{"$f":"'Inputs master'!R151","v":0.15},{"$f":"'Inputs master'!S151","v":0.15},{"$f":"'Inputs master'!T151","v":0.15},{"$f":"'Inputs master'!U151","v":0.15},{"$f":"'Inputs master'!V151","v":0.15},{"$f":"'Inputs master'!W151","v":0.15}]
[null,null,null,"Base capex no longer subject to low incentive rate base capex allowance",null,null,"$m",null,{"$f":"'Inputs master'!I152","v":0},{"$f":"'Inputs master'!J152","v":0},{"$f":"'Inputs master'!K152","v":0},{"$f":"'Inputs master'!L152","v":0},{"$f":"'Inputs master'!M152","v":0},{"$f":"'Inputs master'!N152","v":0},{"$f":"'Inputs master'!O152","v":0},{"$f":"'Inputs master'!P152","v":0},{"$f":"'Inputs master'!Q152","v":0},{"$f":"'Inputs master'!R152","v":0},{"$f":"'Inputs master'!S152","v":0},{"$f":"'Inputs master'!T152","v":0},{"$f":"'Inputs master'!U152","v":0},{"$f":"'Inputs master'!V152","v":0},{"$f":"'Inputs master'!W152","v":0}]
[null,null,null,"Base capex FX adjustment (low)",null,null,"$m",null,{"$f":"'Inputs master'!I153","v":0},{"$f":"'Inputs master'!J153","v":0},{"$f":"'Inputs master'!K153","v":0},{"$f":"'Inputs master'!L153","v":0},{"$f":"'Inputs master'!M153","v":0},{"$f":"'Inputs master'!N153","v":0},{"$f":"'Inputs master'!O153","v":0},{"$f":"'Inputs master'!P153","v":0},{"$f":"'Inputs master'!Q153","v":0},{"$f":"'Inputs master'!R153","v":0},{"$f":"'Inputs master'!S153","v":0},{"$f":"'Inputs master'!T153","v":0},{"$f":"'Inputs master'!U153","v":0},{"$f":"'Inputs master'!V153","v":0},{"$f":"'Inputs master'!W153","v":0}]
[]
[null,null,"Major capex"]
[null,null,"Note: For MCPs notified from 1 April 2025, any major capex incentive adjustment is only to be calculated only should total capex fall outside of the P30-P70 deadband."]
[]
[null,null,null,"MCP1 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I158","v":0},{"$f":"'Inputs master'!J158","v":0},{"$f":"'Inputs master'!K158","v":0},{"$f":"'Inputs master'!L158","v":0},{"$f":"'Inputs master'!M158","v":0},{"$f":"'Inputs master'!N158","v":0},{"$f":"'Inputs master'!O158","v":0},{"$f":"'Inputs master'!P158","v":0},{"$f":"'Inputs master'!Q158","v":0},{"$f":"'Inputs master'!R158","v":0},{"$f":"'Inputs master'!S158","v":0},{"$f":"'Inputs master'!T158","v":0},{"$f":"'Inputs master'!U158","v":0},{"$f":"'Inputs master'!V158","v":0},{"$f":"'Inputs master'!W158","v":0}]
[null,null,null,"MCP1 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I159","v":0},{"$f":"'Inputs master'!J159","v":0},{"$f":"'Inputs master'!K159","v":0},{"$f":"'Inputs master'!L159","v":0},{"$f":"'Inputs master'!M159","v":0},{"$f":"'Inputs master'!N159","v":0},{"$f":"'Inputs master'!O159","v":0},{"$f":"'Inputs master'!P159","v":0},{"$f":"'Inputs master'!Q159","v":0},{"$f":"'Inputs master'!R159","v":0},{"$f":"'Inputs master'!S159","v":0},{"$f":"'Inputs master'!T159","v":0},{"$f":"'Inputs master'!U159","v":0},{"$f":"'Inputs master'!V159","v":0},{"$f":"'Inputs master'!W159","v":0}]
[null,null,null,"MCP1 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I160","v":0},{"$f":"'Inputs master'!J160","v":0},{"$f":"'Inputs master'!K160","v":0},{"$f":"'Inputs master'!L160","v":0},{"$f":"'Inputs master'!M160","v":0},{"$f":"'Inputs master'!N160","v":0},{"$f":"'Inputs master'!O160","v":0},{"$f":"'Inputs master'!P160","v":0},{"$f":"'Inputs master'!Q160","v":0},{"$f":"'Inputs master'!R160","v":0},{"$f":"'Inputs master'!S160","v":0},{"$f":"'Inputs master'!T160","v":0},{"$f":"'Inputs master'!U160","v":0},{"$f":"'Inputs master'!V160","v":0},{"$f":"'Inputs master'!W160","v":0}]
[null,null,null,"MCP1 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I161","v":0},{"$f":"'Inputs master'!J161","v":0},{"$f":"'Inputs master'!K161","v":0},{"$f":"'Inputs master'!L161","v":0},{"$f":"'Inputs master'!M161","v":0},{"$f":"'Inputs master'!N161","v":0},{"$f":"'Inputs master'!O161","v":0},{"$f":"'Inputs master'!P161","v":0},{"$f":"'Inputs master'!Q161","v":0},{"$f":"'Inputs master'!R161","v":0},{"$f":"'Inputs master'!S161","v":0},{"$f":"'Inputs master'!T161","v":0},{"$f":"'Inputs master'!U161","v":0},{"$f":"'Inputs master'!V161","v":0},{"$f":"'Inputs master'!W161","v":0}]
[null,null,null,"MCP1 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I162","v":0},{"$f":"'Inputs master'!J162","v":0},{"$f":"'Inputs master'!K162","v":0},{"$f":"'Inputs master'!L162","v":0},{"$f":"'Inputs master'!M162","v":0},{"$f":"'Inputs master'!N162","v":0},{"$f":"'Inputs master'!O162","v":0},{"$f":"'Inputs master'!P162","v":0},{"$f":"'Inputs master'!Q162","v":0},{"$f":"'Inputs master'!R162","v":0},{"$f":"'Inputs master'!S162","v":0},{"$f":"'Inputs master'!T162","v":0},{"$f":"'Inputs master'!U162","v":0},{"$f":"'Inputs master'!V162","v":0},{"$f":"'Inputs master'!W162","v":0}]
[null,null,null,"MCP1 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I163","v":0},{"$f":"'Inputs master'!J163","v":0},{"$f":"'Inputs master'!K163","v":0},{"$f":"'Inputs master'!L163","v":0},{"$f":"'Inputs master'!M163","v":0},{"$f":"'Inputs master'!N163","v":0},{"$f":"'Inputs master'!O163","v":0},{"$f":"'Inputs master'!P163","v":0},{"$f":"'Inputs master'!Q163","v":0},{"$f":"'Inputs master'!R163","v":0},{"$f":"'Inputs master'!S163","v":0},{"$f":"'Inputs master'!T163","v":0},{"$f":"'Inputs master'!U163","v":0},{"$f":"'Inputs master'!V163","v":0},{"$f":"'Inputs master'!W163","v":0}]
[null,null,null,"MCP2 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I164","v":0},{"$f":"'Inputs master'!J164","v":0},{"$f":"'Inputs master'!K164","v":0},{"$f":"'Inputs master'!L164","v":0},{"$f":"'Inputs master'!M164","v":0},{"$f":"'Inputs master'!N164","v":0},{"$f":"'Inputs master'!O164","v":0},{"$f":"'Inputs master'!P164","v":0},{"$f":"'Inputs master'!Q164","v":0},{"$f":"'Inputs master'!R164","v":0},{"$f":"'Inputs master'!S164","v":0},{"$f":"'Inputs master'!T164","v":0},{"$f":"'Inputs master'!U164","v":0},{"$f":"'Inputs master'!V164","v":0},{"$f":"'Inputs master'!W164","v":0}]
[null,null,null,"MCP2 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I165","v":0},{"$f":"'Inputs master'!J165","v":0},{"$f":"'Inputs master'!K165","v":0},{"$f":"'Inputs master'!L165","v":0},{"$f":"'Inputs master'!M165","v":0},{"$f":"'Inputs master'!N165","v":0},{"$f":"'Inputs master'!O165","v":0},{"$f":"'Inputs master'!P165","v":0},{"$f":"'Inputs master'!Q165","v":0},{"$f":"'Inputs master'!R165","v":0},{"$f":"'Inputs master'!S165","v":0},{"$f":"'Inputs master'!T165","v":0},{"$f":"'Inputs master'!U165","v":0},{"$f":"'Inputs master'!V165","v":0},{"$f":"'Inputs master'!W165","v":0}]
[null,null,null,"MCP2 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I166","v":0},{"$f":"'Inputs master'!J166","v":0},{"$f":"'Inputs master'!K166","v":0},{"$f":"'Inputs master'!L166","v":0},{"$f":"'Inputs master'!M166","v":0},{"$f":"'Inputs master'!N166","v":0},{"$f":"'Inputs master'!O166","v":0},{"$f":"'Inputs master'!P166","v":0},{"$f":"'Inputs master'!Q166","v":0},{"$f":"'Inputs master'!R166","v":0},{"$f":"'Inputs master'!S166","v":0},{"$f":"'Inputs master'!T166","v":0},{"$f":"'Inputs master'!U166","v":0},{"$f":"'Inputs master'!V166","v":0},{"$f":"'Inputs master'!W166","v":0}]
[null,null,null,"MCP2 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I167","v":0},{"$f":"'Inputs master'!J167","v":0},{"$f":"'Inputs master'!K167","v":0},{"$f":"'Inputs master'!L167","v":0},{"$f":"'Inputs master'!M167","v":0},{"$f":"'Inputs master'!N167","v":0},{"$f":"'Inputs master'!O167","v":0},{"$f":"'Inputs master'!P167","v":0},{"$f":"'Inputs master'!Q167","v":0},{"$f":"'Inputs master'!R167","v":0},{"$f":"'Inputs master'!S167","v":0},{"$f":"'Inputs master'!T167","v":0},{"$f":"'Inputs master'!U167","v":0},{"$f":"'Inputs master'!V167","v":0},{"$f":"'Inputs master'!W167","v":0}]
[null,null,null,"MCP2 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I168","v":0},{"$f":"'Inputs master'!J168","v":0},{"$f":"'Inputs master'!K168","v":0},{"$f":"'Inputs master'!L168","v":0},{"$f":"'Inputs master'!M168","v":0},{"$f":"'Inputs master'!N168","v":0},{"$f":"'Inputs master'!O168","v":0},{"$f":"'Inputs master'!P168","v":0},{"$f":"'Inputs master'!Q168","v":0},{"$f":"'Inputs master'!R168","v":0},{"$f":"'Inputs master'!S168","v":0},{"$f":"'Inputs master'!T168","v":0},{"$f":"'Inputs master'!U168","v":0},{"$f":"'Inputs master'!V168","v":0},{"$f":"'Inputs master'!W168","v":0}]
[null,null,null,"MCP2 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I169","v":0},{"$f":"'Inputs master'!J169","v":0},{"$f":"'Inputs master'!K169","v":0},{"$f":"'Inputs master'!L169","v":0},{"$f":"'Inputs master'!M169","v":0},{"$f":"'Inputs master'!N169","v":0},{"$f":"'Inputs master'!O169","v":0},{"$f":"'Inputs master'!P169","v":0},{"$f":"'Inputs master'!Q169","v":0},{"$f":"'Inputs master'!R169","v":0},{"$f":"'Inputs master'!S169","v":0},{"$f":"'Inputs master'!T169","v":0},{"$f":"'Inputs master'!U169","v":0},{"$f":"'Inputs master'!V169","v":0},{"$f":"'Inputs master'!W169","v":0}]
[null,null,null,"MCP3 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I170","v":0},{"$f":"'Inputs master'!J170","v":0},{"$f":"'Inputs master'!K170","v":0},{"$f":"'Inputs master'!L170","v":0},{"$f":"'Inputs master'!M170","v":0},{"$f":"'Inputs master'!N170","v":0},{"$f":"'Inputs master'!O170","v":0},{"$f":"'Inputs master'!P170","v":0},{"$f":"'Inputs master'!Q170","v":0},{"$f":"'Inputs master'!R170","v":0},{"$f":"'Inputs master'!S170","v":0},{"$f":"'Inputs master'!T170","v":0},{"$f":"'Inputs master'!U170","v":0},{"$f":"'Inputs master'!V170","v":0},{"$f":"'Inputs master'!W170","v":0}]
[null,null,null,"MCP3 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I171","v":0},{"$f":"'Inputs master'!J171","v":0},{"$f":"'Inputs master'!K171","v":0},{"$f":"'Inputs master'!L171","v":0},{"$f":"'Inputs master'!M171","v":0},{"$f":"'Inputs master'!N171","v":0},{"$f":"'Inputs master'!O171","v":0},{"$f":"'Inputs master'!P171","v":0},{"$f":"'Inputs master'!Q171","v":0},{"$f":"'Inputs master'!R171","v":0},{"$f":"'Inputs master'!S171","v":0},{"$f":"'Inputs master'!T171","v":0},{"$f":"'Inputs master'!U171","v":0},{"$f":"'Inputs master'!V171","v":0},{"$f":"'Inputs master'!W171","v":0}]
[null,null,null,"MCP3 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I172","v":0},{"$f":"'Inputs master'!J172","v":0},{"$f":"'Inputs master'!K172","v":0},{"$f":"'Inputs master'!L172","v":0},{"$f":"'Inputs master'!M172","v":0},{"$f":"'Inputs master'!N172","v":0},{"$f":"'Inputs master'!O172","v":0},{"$f":"'Inputs master'!P172","v":0},{"$f":"'Inputs master'!Q172","v":0},{"$f":"'Inputs master'!R172","v":0},{"$f":"'Inputs master'!S172","v":0},{"$f":"'Inputs master'!T172","v":0},{"$f":"'Inputs master'!U172","v":0},{"$f":"'Inputs master'!V172","v":0},{"$f":"'Inputs master'!W172","v":0}]
[null,null,null,"MCP3 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I173","v":0},{"$f":"'Inputs master'!J173","v":0},{"$f":"'Inputs master'!K173","v":0},{"$f":"'Inputs master'!L173","v":0},{"$f":"'Inputs master'!M173","v":0},{"$f":"'Inputs master'!N173","v":0},{"$f":"'Inputs master'!O173","v":0},{"$f":"'Inputs master'!P173","v":0},{"$f":"'Inputs master'!Q173","v":0},{"$f":"'Inputs master'!R173","v":0},{"$f":"'Inputs master'!S173","v":0},{"$f":"'Inputs master'!T173","v":0},{"$f":"'Inputs master'!U173","v":0},{"$f":"'Inputs master'!V173","v":0},{"$f":"'Inputs master'!W173","v":0}]
[null,null,null,"MCP3 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I174","v":0},{"$f":"'Inputs master'!J174","v":0},{"$f":"'Inputs master'!K174","v":0},{"$f":"'Inputs master'!L174","v":0},{"$f":"'Inputs master'!M174","v":0},{"$f":"'Inputs master'!N174","v":0},{"$f":"'Inputs master'!O174","v":0},{"$f":"'Inputs master'!P174","v":0},{"$f":"'Inputs master'!Q174","v":0},{"$f":"'Inputs master'!R174","v":0},{"$f":"'Inputs master'!S174","v":0},{"$f":"'Inputs master'!T174","v":0},{"$f":"'Inputs master'!U174","v":0},{"$f":"'Inputs master'!V174","v":0},{"$f":"'Inputs master'!W174","v":0}]
[null,null,null,"MCP3 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I175","v":0},{"$f":"'Inputs master'!J175","v":0},{"$f":"'Inputs master'!K175","v":0},{"$f":"'Inputs master'!L175","v":0},{"$f":"'Inputs master'!M175","v":0},{"$f":"'Inputs master'!N175","v":0},{"$f":"'Inputs master'!O175","v":0},{"$f":"'Inputs master'!P175","v":0},{"$f":"'Inputs master'!Q175","v":0},{"$f":"'Inputs master'!R175","v":0},{"$f":"'Inputs master'!S175","v":0},{"$f":"'Inputs master'!T175","v":0},{"$f":"'Inputs master'!U175","v":0},{"$f":"'Inputs master'!V175","v":0},{"$f":"'Inputs master'!W175","v":0}]
[null,null,null,"MCP4 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I176","v":0},{"$f":"'Inputs master'!J176","v":0},{"$f":"'Inputs master'!K176","v":0},{"$f":"'Inputs master'!L176","v":0},{"$f":"'Inputs master'!M176","v":0},{"$f":"'Inputs master'!N176","v":0},{"$f":"'Inputs master'!O176","v":0},{"$f":"'Inputs master'!P176","v":0},{"$f":"'Inputs master'!Q176","v":0},{"$f":"'Inputs master'!R176","v":0},{"$f":"'Inputs master'!S176","v":0},{"$f":"'Inputs master'!T176","v":0},{"$f":"'Inputs master'!U176","v":0},{"$f":"'Inputs master'!V176","v":0},{"$f":"'Inputs master'!W176","v":0}]
[null,null,null,"MCP4 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I177","v":0},{"$f":"'Inputs master'!J177","v":0},{"$f":"'Inputs master'!K177","v":0},{"$f":"'Inputs master'!L177","v":0},{"$f":"'Inputs master'!M177","v":0},{"$f":"'Inputs master'!N177","v":0},{"$f":"'Inputs master'!O177","v":0},{"$f":"'Inputs master'!P177","v":0},{"$f":"'Inputs master'!Q177","v":0},{"$f":"'Inputs master'!R177","v":0},{"$f":"'Inputs master'!S177","v":0},{"$f":"'Inputs master'!T177","v":0},{"$f":"'Inputs master'!U177","v":0},{"$f":"'Inputs master'!V177","v":0},{"$f":"'Inputs master'!W177","v":0}]
[null,null,null,"MCP4 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I178","v":0},{"$f":"'Inputs master'!J178","v":0},{"$f":"'Inputs master'!K178","v":0},{"$f":"'Inputs master'!L178","v":0},{"$f":"'Inputs master'!M178","v":0},{"$f":"'Inputs master'!N178","v":0},{"$f":"'Inputs master'!O178","v":0},{"$f":"'Inputs master'!P178","v":0},{"$f":"'Inputs master'!Q178","v":0},{"$f":"'Inputs master'!R178","v":0},{"$f":"'Inputs master'!S178","v":0},{"$f":"'Inputs master'!T178","v":0},{"$f":"'Inputs master'!U178","v":0},{"$f":"'Inputs master'!V178","v":0},{"$f":"'Inputs master'!W178","v":0}]
[null,null,null,"MCP4 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I179","v":0},{"$f":"'Inputs master'!J179","v":0},{"$f":"'Inputs master'!K179","v":0},{"$f":"'Inputs master'!L179","v":0},{"$f":"'Inputs master'!M179","v":0},{"$f":"'Inputs master'!N179","v":0},{"$f":"'Inputs master'!O179","v":0},{"$f":"'Inputs master'!P179","v":0},{"$f":"'Inputs master'!Q179","v":0},{"$f":"'Inputs master'!R179","v":0},{"$f":"'Inputs master'!S179","v":0},{"$f":"'Inputs master'!T179","v":0},{"$f":"'Inputs master'!U179","v":0},{"$f":"'Inputs master'!V179","v":0},{"$f":"'Inputs master'!W179","v":0}]
[null,null,null,"MCP4 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I180","v":0},{"$f":"'Inputs master'!J180","v":0},{"$f":"'Inputs master'!K180","v":0},{"$f":"'Inputs master'!L180","v":0},{"$f":"'Inputs master'!M180","v":0},{"$f":"'Inputs master'!N180","v":0},{"$f":"'Inputs master'!O180","v":0},{"$f":"'Inputs master'!P180","v":0},{"$f":"'Inputs master'!Q180","v":0},{"$f":"'Inputs master'!R180","v":0},{"$f":"'Inputs master'!S180","v":0},{"$f":"'Inputs master'!T180","v":0},{"$f":"'Inputs master'!U180","v":0},{"$f":"'Inputs master'!V180","v":0},{"$f":"'Inputs master'!W180","v":0}]
[null,null,null,"MCP4 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I181","v":0},{"$f":"'Inputs master'!J181","v":0},{"$f":"'Inputs master'!K181","v":0},{"$f":"'Inputs master'!L181","v":0},{"$f":"'Inputs master'!M181","v":0},{"$f":"'Inputs master'!N181","v":0},{"$f":"'Inputs master'!O181","v":0},{"$f":"'Inputs master'!P181","v":0},{"$f":"'Inputs master'!Q181","v":0},{"$f":"'Inputs master'!R181","v":0},{"$f":"'Inputs master'!S181","v":0},{"$f":"'Inputs master'!T181","v":0},{"$f":"'Inputs master'!U181","v":0},{"$f":"'Inputs master'!V181","v":0},{"$f":"'Inputs master'!W181","v":0}]
[null,null,null,"MCP5 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I182","v":0},{"$f":"'Inputs master'!J182","v":0},{"$f":"'Inputs master'!K182","v":0},{"$f":"'Inputs master'!L182","v":0},{"$f":"'Inputs master'!M182","v":0},{"$f":"'Inputs master'!N182","v":0},{"$f":"'Inputs master'!O182","v":0},{"$f":"'Inputs master'!P182","v":0},{"$f":"'Inputs master'!Q182","v":0},{"$f":"'Inputs master'!R182","v":0},{"$f":"'Inputs master'!S182","v":0},{"$f":"'Inputs master'!T182","v":0},{"$f":"'Inputs master'!U182","v":0},{"$f":"'Inputs master'!V182","v":0},{"$f":"'Inputs master'!W182","v":0}]
[null,null,null,"MCP5 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I183","v":0},{"$f":"'Inputs master'!J183","v":0},{"$f":"'Inputs master'!K183","v":0},{"$f":"'Inputs master'!L183","v":0},{"$f":"'Inputs master'!M183","v":0},{"$f":"'Inputs master'!N183","v":0},{"$f":"'Inputs master'!O183","v":0},{"$f":"'Inputs master'!P183","v":0},{"$f":"'Inputs master'!Q183","v":0},{"$f":"'Inputs master'!R183","v":0},{"$f":"'Inputs master'!S183","v":0},{"$f":"'Inputs master'!T183","v":0},{"$f":"'Inputs master'!U183","v":0},{"$f":"'Inputs master'!V183","v":0},{"$f":"'Inputs master'!W183","v":0}]
[null,null,null,"MCP5 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I184","v":0},{"$f":"'Inputs master'!J184","v":0},{"$f":"'Inputs master'!K184","v":0},{"$f":"'Inputs master'!L184","v":0},{"$f":"'Inputs master'!M184","v":0},{"$f":"'Inputs master'!N184","v":0},{"$f":"'Inputs master'!O184","v":0},{"$f":"'Inputs master'!P184","v":0},{"$f":"'Inputs master'!Q184","v":0},{"$f":"'Inputs master'!R184","v":0},{"$f":"'Inputs master'!S184","v":0},{"$f":"'Inputs master'!T184","v":0},{"$f":"'Inputs master'!U184","v":0},{"$f":"'Inputs master'!V184","v":0},{"$f":"'Inputs master'!W184","v":0}]
[null,null,null,"MCP5 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I185","v":0},{"$f":"'Inputs master'!J185","v":0},{"$f":"'Inputs master'!K185","v":0},{"$f":"'Inputs master'!L185","v":0},{"$f":"'Inputs master'!M185","v":0},{"$f":"'Inputs master'!N185","v":0},{"$f":"'Inputs master'!O185","v":0},{"$f":"'Inputs master'!P185","v":0},{"$f":"'Inputs master'!Q185","v":0},{"$f":"'Inputs master'!R185","v":0},{"$f":"'Inputs master'!S185","v":0},{"$f":"'Inputs master'!T185","v":0},{"$f":"'Inputs master'!U185","v":0},{"$f":"'Inputs master'!V185","v":0},{"$f":"'Inputs master'!W185","v":0}]
[null,null,null,"MCP5 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I186","v":0},{"$f":"'Inputs master'!J186","v":0},{"$f":"'Inputs master'!K186","v":0},{"$f":"'Inputs master'!L186","v":0},{"$f":"'Inputs master'!M186","v":0},{"$f":"'Inputs master'!N186","v":0},{"$f":"'Inputs master'!O186","v":0},{"$f":"'Inputs master'!P186","v":0},{"$f":"'Inputs master'!Q186","v":0},{"$f":"'Inputs master'!R186","v":0},{"$f":"'Inputs master'!S186","v":0},{"$f":"'Inputs master'!T186","v":0},{"$f":"'Inputs master'!U186","v":0},{"$f":"'Inputs master'!V186","v":0},{"$f":"'Inputs master'!W186","v":0}]
[null,null,null,"MCP5 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I187","v":0},{"$f":"'Inputs master'!J187","v":0},{"$f":"'Inputs master'!K187","v":0},{"$f":"'Inputs master'!L187","v":0},{"$f":"'Inputs master'!M187","v":0},{"$f":"'Inputs master'!N187","v":0},{"$f":"'Inputs master'!O187","v":0},{"$f":"'Inputs master'!P187","v":0},{"$f":"'Inputs master'!Q187","v":0},{"$f":"'Inputs master'!R187","v":0},{"$f":"'Inputs master'!S187","v":0},{"$f":"'Inputs master'!T187","v":0},{"$f":"'Inputs master'!U187","v":0},{"$f":"'Inputs master'!V187","v":0},{"$f":"'Inputs master'!W187","v":0}]
[null,null,null,"Major capex sunk costs adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I188","v":0},{"$f":"'Inputs master'!J188","v":0},{"$f":"'Inputs master'!K188","v":0},{"$f":"'Inputs master'!L188","v":0},{"$f":"'Inputs master'!M188","v":0},{"$f":"'Inputs master'!N188","v":0},{"$f":"'Inputs master'!O188","v":0},{"$f":"'Inputs master'!P188","v":0},{"$f":"'Inputs master'!Q188","v":0},{"$f":"'Inputs master'!R188","v":0},{"$f":"'Inputs master'!S188","v":0},{"$f":"'Inputs master'!T188","v":0},{"$f":"'Inputs master'!U188","v":0},{"$f":"'Inputs master'!V188","v":0},{"$f":"'Inputs master'!W188","v":0}]
[]
[null,"Opex incentive parameters"]
[]
[null,null,null,"Capitalised operating lease costs",null,null,"$m",null,{"$f":"'Inputs master'!I192","v":9.8568077447999993},{"$f":"'Inputs master'!J192","v":11.510584813199998},{"$f":"'Inputs master'!K192","v":10.855604420000001},{"$f":"'Inputs master'!L192","v":11.230053},{"$f":"'Inputs master'!M192","v":11.828282036633119},{"$f":"'Inputs master'!N192","v":11.316470104213245},{"$f":"'Inputs master'!O192","v":12.872141522614406},{"$f":"'Inputs master'!P192","v":19.309089377240532},{"$f":"'Inputs master'!Q192","v":11.947270639878893},{"$f":"'Inputs master'!R192","v":11.099703442648385},{"$f":"'Inputs master'!S192","v":11.310340517745342},{"$f":"'Inputs master'!T192","v":11.346629726263322},{"$f":"'Inputs master'!U192","v":11.541027609963063},{"$f":"'Inputs master'!V192","v":11.736279551288836},{"$f":"'Inputs master'!W192","v":11.751980320924805}]
[null,null,null,"Operating expenditure allowance for IRIS (forecast CPI)",null,null,"$m",null,{"$f":"'Inputs master'!I193","v":286.26229826532375},{"$f":"'Inputs master'!J193","v":290.17940156993308},{"$f":"'Inputs master'!K193","v":299.94218265595492},{"$f":"'Inputs master'!L193","v":309.53219044866466},{"$f":"'Inputs master'!M193","v":309.68168983513601},{"$f":"'Inputs master'!N193+'Inputs master'!N494","v":432.4212910483721},{"$f":"'Inputs master'!O193+'Inputs master'!O494","v":447.61772012560141},{"$f":"'Inputs master'!P193+'Inputs master'!P494","v":460.10326057069409},{"$f":"'Inputs master'!Q193+'Inputs master'!Q494","v":456.96406988581231},{"$f":"'Inputs master'!R193+'Inputs master'!R494","v":448.72815690869135},{"$f":"'Inputs master'!S193","v":473.42952552512872},{"$f":"'Inputs master'!T193","v":483.39478400751841},{"$f":"'Inputs master'!U193","v":503.85689932819014},{"$f":"'Inputs master'!V193","v":516.06877596826325},{"$f":"'Inputs master'!W193","v":524.26366446067721}]
[null,null,null,"Amounts carried forward into RCP3",null,null,"$m",null,{"$f":"'Inputs master'!I194","v":20.944984309954862},{"$f":"'Inputs master'!J194","v":3.6454556858966782},{"$f":"'Inputs master'!K194","v":-4.6602020816819447},{"$f":"'Inputs master'!L194","v":0.22771059638819224},{"$f":"'Inputs master'!M194","v":0}]
[]
[null,null,null,"RCP3 base year adjustment term",null,null,"$m",null,null,{"$f":"'Inputs master'!J196","v":7.7386081641629527}]
[null,null,null,"RCP3 baseline adjustment term",null,null,"$m",null,null,{"$f":"'Inputs master'!J197","v":-1.0519447997875551}]
[null,null,null,"Non-recurrent amount",null,null,"$m",null,null,null,{"$f":"'Inputs master'!K198","v":-14.7},null,null,null,null,{"$f":"'Inputs master'!P198","v":0},null,null,null,null,{"$f":"'Inputs master'!U198","v":0}]
[]
[null,"Service measure incentive parameters"]
[]
[null,null,"GP1"]
[null,null,"Note:"]
[]
[null,null,null,"N-1 security high economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I205","v":0},{"$f":"'Inputs master'!J205","v":0},{"$f":"'Inputs master'!K205","v":0},{"$f":"'Inputs master'!L205","v":0},{"$f":"'Inputs master'!M205","v":0},{"$f":"'Inputs master'!N205","v":0},{"$f":"'Inputs master'!O205","v":0},{"$f":"'Inputs master'!P205","v":0},{"$f":"'Inputs master'!Q205","v":0},{"$f":"'Inputs master'!R205","v":0},{"$f":"'Inputs master'!S205","v":0},{"$f":"'Inputs master'!T205","v":0},{"$f":"'Inputs master'!U205","v":0},{"$f":"'Inputs master'!V205","v":0},{"$f":"'Inputs master'!W205","v":0}]
[null,null,null,"N-1 security material economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I206","v":7},{"$f":"'Inputs master'!J206","v":7},{"$f":"'Inputs master'!K206","v":7},{"$f":"'Inputs master'!L206","v":7},{"$f":"'Inputs master'!M206","v":7},{"$f":"'Inputs master'!N206","v":4},{"$f":"'Inputs master'!O206","v":4},{"$f":"'Inputs master'!P206","v":4},{"$f":"'Inputs master'!Q206","v":4},{"$f":"'Inputs master'!R206","v":4},{"$f":"'Inputs master'!S206","v":4},{"$f":"'Inputs master'!T206","v":4},{"$f":"'Inputs master'!U206","v":4},{"$f":"'Inputs master'!V206","v":4},{"$f":"'Inputs master'!W206","v":4}]
[null,null,null,"N security high economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I207","v":4},{"$f":"'Inputs master'!J207","v":4},{"$f":"'Inputs master'!K207","v":4},{"$f":"'Inputs master'!L207","v":4},{"$f":"'Inputs master'!M207","v":4},{"$f":"'Inputs master'!N207","v":0},{"$f":"'Inputs master'!O207","v":0},{"$f":"'Inputs master'!P207","v":0},{"$f":"'Inputs master'!Q207","v":0},{"$f":"'Inputs master'!R207","v":0},{"$f":"'Inputs master'!S207","v":0},{"$f":"'Inputs master'!T207","v":0},{"$f":"'Inputs master'!U207","v":0},{"$f":"'Inputs master'!V207","v":0},{"$f":"'Inputs master'!W207","v":0}]
[null,null,null,"N security material economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I208","v":9},{"$f":"'Inputs master'!J208","v":9},{"$f":"'Inputs master'!K208","v":9},{"$f":"'Inputs master'!L208","v":9},{"$f":"'Inputs master'!M208","v":9},{"$f":"'Inputs master'!N208","v":4},{"$f":"'Inputs master'!O208","v":4},{"$f":"'Inputs master'!P208","v":4},{"$f":"'Inputs master'!Q208","v":4},{"$f":"'Inputs master'!R208","v":4},{"$f":"'Inputs master'!S208","v":4},{"$f":"'Inputs master'!T208","v":4},{"$f":"'Inputs master'!U208","v":4},{"$f":"'Inputs master'!V208","v":4},{"$f":"'Inputs master'!W208","v":4}]
[null,null,null,"N-1 security generator | Cap",null,null,"#",null,{"$f":"'Inputs master'!I209","v":5},{"$f":"'Inputs master'!J209","v":5},{"$f":"'Inputs master'!K209","v":5},{"$f":"'Inputs master'!L209","v":5},{"$f":"'Inputs master'!M209","v":5},{"$f":"'Inputs master'!N209","v":4},{"$f":"'Inputs master'!O209","v":4},{"$f":"'Inputs master'!P209","v":4},{"$f":"'Inputs master'!Q209","v":4},{"$f":"'Inputs master'!R209","v":4},{"$f":"'Inputs master'!S209","v":4},{"$f":"'Inputs master'!T209","v":4},{"$f":"'Inputs master'!U209","v":4},{"$f":"'Inputs master'!V209","v":4},{"$f":"'Inputs master'!W209","v":4}]
[null,null,null,"N security generator | Cap",null,null,"#",null,{"$f":"'Inputs master'!I210","v":6},{"$f":"'Inputs master'!J210","v":6},{"$f":"'Inputs master'!K210","v":6},{"$f":"'Inputs master'!L210","v":6},{"$f":"'Inputs master'!M210","v":6},{"$f":"'Inputs master'!N210","v":4},{"$f":"'Inputs master'!O210","v":4},{"$f":"'Inputs master'!P210","v":4},{"$f":"'Inputs master'!Q210","v":4},{"$f":"'Inputs master'!R210","v":4},{"$f":"'Inputs master'!S210","v":4},{"$f":"'Inputs master'!T210","v":4},{"$f":"'Inputs master'!U210","v":4},{"$f":"'Inputs master'!V210","v":4},{"$f":"'Inputs master'!W210","v":4}]
[null,null,null,"N-1 security high economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I211","v":7},{"$f":"'Inputs master'!J211","v":7},{"$f":"'Inputs master'!K211","v":7},{"$f":"'Inputs master'!L211","v":7},{"$f":"'Inputs master'!M211","v":7},{"$f":"'Inputs master'!N211","v":4},{"$f":"'Inputs master'!O211","v":4},{"$f":"'Inputs master'!P211","v":4},{"$f":"'Inputs master'!Q211","v":4},{"$f":"'Inputs master'!R211","v":4},{"$f":"'Inputs master'!S211","v":4},{"$f":"'Inputs master'!T211","v":4},{"$f":"'Inputs master'!U211","v":4},{"$f":"'Inputs master'!V211","v":4},{"$f":"'Inputs master'!W211","v":4}]
[null,null,null,"N-1 security material economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I212","v":24},{"$f":"'Inputs master'!J212","v":24},{"$f":"'Inputs master'!K212","v":24},{"$f":"'Inputs master'!L212","v":24},{"$f":"'Inputs master'!M212","v":24},{"$f":"'Inputs master'!N212","v":21},{"$f":"'Inputs master'!O212","v":21},{"$f":"'Inputs master'!P212","v":21},{"$f":"'Inputs master'!Q212","v":21},{"$f":"'Inputs master'!R212","v":21},{"$f":"'Inputs master'!S212","v":21},{"$f":"'Inputs master'!T212","v":21},{"$f":"'Inputs master'!U212","v":21},{"$f":"'Inputs master'!V212","v":21},{"$f":"'Inputs master'!W212","v":21}]
[null,null,null,"N security high economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I213","v":6},{"$f":"'Inputs master'!J213","v":6},{"$f":"'Inputs master'!K213","v":6},{"$f":"'Inputs master'!L213","v":6},{"$f":"'Inputs master'!M213","v":6},{"$f":"'Inputs master'!N213","v":2},{"$f":"'Inputs master'!O213","v":2},{"$f":"'Inputs master'!P213","v":2},{"$f":"'Inputs master'!Q213","v":2},{"$f":"'Inputs master'!R213","v":2},{"$f":"'Inputs master'!S213","v":2},{"$f":"'Inputs master'!T213","v":2},{"$f":"'Inputs master'!U213","v":2},{"$f":"'Inputs master'!V213","v":2},{"$f":"'Inputs master'!W213","v":2}]
[null,null,null,"N security material economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I214","v":23},{"$f":"'Inputs master'!J214","v":23},{"$f":"'Inputs master'!K214","v":23},{"$f":"'Inputs master'!L214","v":23},{"$f":"'Inputs master'!M214","v":23},{"$f":"'Inputs master'!N214","v":15},{"$f":"'Inputs master'!O214","v":15},{"$f":"'Inputs master'!P214","v":15},{"$f":"'Inputs master'!Q214","v":15},{"$f":"'Inputs master'!R214","v":15},{"$f":"'Inputs master'!S214","v":15},{"$f":"'Inputs master'!T214","v":15},{"$f":"'Inputs master'!U214","v":15},{"$f":"'Inputs master'!V214","v":15},{"$f":"'Inputs master'!W214","v":15}]
[null,null,null,"N-1 security generator | Target",null,null,"#",null,{"$f":"'Inputs master'!I215","v":9},{"$f":"'Inputs master'!J215","v":9},{"$f":"'Inputs master'!K215","v":9},{"$f":"'Inputs master'!L215","v":9},{"$f":"'Inputs master'!M215","v":9},{"$f":"'Inputs master'!N215","v":9},{"$f":"'Inputs master'!O215","v":9},{"$f":"'Inputs master'!P215","v":9},{"$f":"'Inputs master'!Q215","v":9},{"$f":"'Inputs master'!R215","v":9},{"$f":"'Inputs master'!S215","v":9},{"$f":"'Inputs master'!T215","v":9},{"$f":"'Inputs master'!U215","v":9},{"$f":"'Inputs master'!V215","v":9},{"$f":"'Inputs master'!W215","v":9}]
[null,null,null,"N security generator | Target",null,null,"#",null,{"$f":"'Inputs master'!I216","v":12},{"$f":"'Inputs master'!J216","v":12},{"$f":"'Inputs master'!K216","v":12},{"$f":"'Inputs master'!L216","v":12},{"$f":"'Inputs master'!M216","v":12},{"$f":"'Inputs master'!N216","v":7},{"$f":"'Inputs master'!O216","v":7},{"$f":"'Inputs master'!P216","v":7},{"$f":"'Inputs master'!Q216","v":7},{"$f":"'Inputs master'!R216","v":7},{"$f":"'Inputs master'!S216","v":7},{"$f":"'Inputs master'!T216","v":7},{"$f":"'Inputs master'!U216","v":7},{"$f":"'Inputs master'!V216","v":7},{"$f":"'Inputs master'!W216","v":7}]
[null,null,null,"N-1 security high economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I217","v":14},{"$f":"'Inputs master'!J217","v":14},{"$f":"'Inputs master'!K217","v":14},{"$f":"'Inputs master'!L217","v":14},{"$f":"'Inputs master'!M217","v":14},{"$f":"'Inputs master'!N217","v":8},{"$f":"'Inputs master'!O217","v":8},{"$f":"'Inputs master'!P217","v":8},{"$f":"'Inputs master'!Q217","v":8},{"$f":"'Inputs master'!R217","v":8},{"$f":"'Inputs master'!S217","v":8},{"$f":"'Inputs master'!T217","v":8},{"$f":"'Inputs master'!U217","v":8},{"$f":"'Inputs master'!V217","v":8},{"$f":"'Inputs master'!W217","v":8}]
[null,null,null,"N-1 security material economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I218","v":41},{"$f":"'Inputs master'!J218","v":41},{"$f":"'Inputs master'!K218","v":41},{"$f":"'Inputs master'!L218","v":41},{"$f":"'Inputs master'!M218","v":41},{"$f":"'Inputs master'!N218","v":38},{"$f":"'Inputs master'!O218","v":38},{"$f":"'Inputs master'!P218","v":38},{"$f":"'Inputs master'!Q218","v":38},{"$f":"'Inputs master'!R218","v":38},{"$f":"'Inputs master'!S218","v":38},{"$f":"'Inputs master'!T218","v":38},{"$f":"'Inputs master'!U218","v":38},{"$f":"'Inputs master'!V218","v":38},{"$f":"'Inputs master'!W218","v":38}]
[null,null,null,"N security high economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I219","v":8},{"$f":"'Inputs master'!J219","v":8},{"$f":"'Inputs master'!K219","v":8},{"$f":"'Inputs master'!L219","v":8},{"$f":"'Inputs master'!M219","v":8},{"$f":"'Inputs master'!N219","v":4},{"$f":"'Inputs master'!O219","v":4},{"$f":"'Inputs master'!P219","v":4},{"$f":"'Inputs master'!Q219","v":4},{"$f":"'Inputs master'!R219","v":4},{"$f":"'Inputs master'!S219","v":4},{"$f":"'Inputs master'!T219","v":4},{"$f":"'Inputs master'!U219","v":4},{"$f":"'Inputs master'!V219","v":4},{"$f":"'Inputs master'!W219","v":4}]
[null,null,null,"N security material economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I220","v":37},{"$f":"'Inputs master'!J220","v":37},{"$f":"'Inputs master'!K220","v":37},{"$f":"'Inputs master'!L220","v":37},{"$f":"'Inputs master'!M220","v":37},{"$f":"'Inputs master'!N220","v":26},{"$f":"'Inputs master'!O220","v":26},{"$f":"'Inputs master'!P220","v":26},{"$f":"'Inputs master'!Q220","v":26},{"$f":"'Inputs master'!R220","v":26},{"$f":"'Inputs master'!S220","v":26},{"$f":"'Inputs master'!T220","v":26},{"$f":"'Inputs master'!U220","v":26},{"$f":"'Inputs master'!V220","v":26},{"$f":"'Inputs master'!W220","v":26}]
[null,null,null,"N-1 security generator | Collar",null,null,"#",null,{"$f":"'Inputs master'!I221","v":13},{"$f":"'Inputs master'!J221","v":13},{"$f":"'Inputs master'!K221","v":13},{"$f":"'Inputs master'!L221","v":13},{"$f":"'Inputs master'!M221","v":13},{"$f":"'Inputs master'!N221","v":14},{"$f":"'Inputs master'!O221","v":14},{"$f":"'Inputs master'!P221","v":14},{"$f":"'Inputs master'!Q221","v":14},{"$f":"'Inputs master'!R221","v":14},{"$f":"'Inputs master'!S221","v":14},{"$f":"'Inputs master'!T221","v":14},{"$f":"'Inputs master'!U221","v":14},{"$f":"'Inputs master'!V221","v":14},{"$f":"'Inputs master'!W221","v":14}]
[null,null,null,"N security generator | Collar",null,null,"#",null,{"$f":"'Inputs master'!I222","v":18},{"$f":"'Inputs master'!J222","v":18},{"$f":"'Inputs master'!K222","v":18},{"$f":"'Inputs master'!L222","v":18},{"$f":"'Inputs master'!M222","v":18},{"$f":"'Inputs master'!N222","v":10},{"$f":"'Inputs master'!O222","v":10},{"$f":"'Inputs master'!P222","v":10},{"$f":"'Inputs master'!Q222","v":10},{"$f":"'Inputs master'!R222","v":10},{"$f":"'Inputs master'!S222","v":10},{"$f":"'Inputs master'!T222","v":10},{"$f":"'Inputs master'!U222","v":10},{"$f":"'Inputs master'!V222","v":10},{"$f":"'Inputs master'!W222","v":10}]
[null,null,null,"N-1 security high economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I223","v":14},{"$f":"'Inputs master'!J223","v":14},{"$f":"'Inputs master'!K223","v":14},{"$f":"'Inputs master'!L223","v":14},{"$f":"'Inputs master'!M223","v":14},{"$f":"'Inputs master'!N223","v":8},{"$f":"'Inputs master'!O223","v":8},{"$f":"'Inputs master'!P223","v":8},{"$f":"'Inputs master'!Q223","v":8},{"$f":"'Inputs master'!R223","v":8},{"$f":"'Inputs master'!S223","v":8},{"$f":"'Inputs master'!T223","v":8},{"$f":"'Inputs master'!U223","v":8},{"$f":"'Inputs master'!V223","v":8},{"$f":"'Inputs master'!W223","v":8}]
[null,null,null,"N-1 security material economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I224","v":41},{"$f":"'Inputs master'!J224","v":41},{"$f":"'Inputs master'!K224","v":41},{"$f":"'Inputs master'!L224","v":41},{"$f":"'Inputs master'!M224","v":41},{"$f":"'Inputs master'!N224","v":38},{"$f":"'Inputs master'!O224","v":38},{"$f":"'Inputs master'!P224","v":38},{"$f":"'Inputs master'!Q224","v":38},{"$f":"'Inputs master'!R224","v":38},{"$f":"'Inputs master'!S224","v":38},{"$f":"'Inputs master'!T224","v":38},{"$f":"'Inputs master'!U224","v":38},{"$f":"'Inputs master'!V224","v":38},{"$f":"'Inputs master'!W224","v":38}]
[null,null,null,"N security high economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I225","v":8},{"$f":"'Inputs master'!J225","v":8},{"$f":"'Inputs master'!K225","v":8},{"$f":"'Inputs master'!L225","v":8},{"$f":"'Inputs master'!M225","v":8},{"$f":"'Inputs master'!N225","v":4},{"$f":"'Inputs master'!O225","v":4},{"$f":"'Inputs master'!P225","v":4},{"$f":"'Inputs master'!Q225","v":4},{"$f":"'Inputs master'!R225","v":4},{"$f":"'Inputs master'!S225","v":4},{"$f":"'Inputs master'!T225","v":4},{"$f":"'Inputs master'!U225","v":4},{"$f":"'Inputs master'!V225","v":4},{"$f":"'Inputs master'!W225","v":4}]
[null,null,null,"N security material economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I226","v":37},{"$f":"'Inputs master'!J226","v":37},{"$f":"'Inputs master'!K226","v":37},{"$f":"'Inputs master'!L226","v":37},{"$f":"'Inputs master'!M226","v":37},{"$f":"'Inputs master'!N226","v":26},{"$f":"'Inputs master'!O226","v":26},{"$f":"'Inputs master'!P226","v":26},{"$f":"'Inputs master'!Q226","v":26},{"$f":"'Inputs master'!R226","v":26},{"$f":"'Inputs master'!S226","v":26},{"$f":"'Inputs master'!T226","v":26},{"$f":"'Inputs master'!U226","v":26},{"$f":"'Inputs master'!V226","v":26},{"$f":"'Inputs master'!W226","v":26}]
[null,null,null,"N-1 security generator | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I227","v":13},{"$f":"'Inputs master'!J227","v":13},{"$f":"'Inputs master'!K227","v":13},{"$f":"'Inputs master'!L227","v":13},{"$f":"'Inputs master'!M227","v":13},{"$f":"'Inputs master'!N227","v":14},{"$f":"'Inputs master'!O227","v":14},{"$f":"'Inputs master'!P227","v":14},{"$f":"'Inputs master'!Q227","v":14},{"$f":"'Inputs master'!R227","v":14},{"$f":"'Inputs master'!S227","v":14},{"$f":"'Inputs master'!T227","v":14},{"$f":"'Inputs master'!U227","v":14},{"$f":"'Inputs master'!V227","v":14},{"$f":"'Inputs master'!W227","v":14}]
[null,null,null,"N security generator | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I228","v":18},{"$f":"'Inputs master'!J228","v":18},{"$f":"'Inputs master'!K228","v":18},{"$f":"'Inputs master'!L228","v":18},{"$f":"'Inputs master'!M228","v":18},{"$f":"'Inputs master'!N228","v":10},{"$f":"'Inputs master'!O228","v":10},{"$f":"'Inputs master'!P228","v":10},{"$f":"'Inputs master'!Q228","v":10},{"$f":"'Inputs master'!R228","v":10},{"$f":"'Inputs master'!S228","v":10},{"$f":"'Inputs master'!T228","v":10},{"$f":"'Inputs master'!U228","v":10},{"$f":"'Inputs master'!V228","v":10},{"$f":"'Inputs master'!W228","v":10}]
[null,null,null,"N-1 security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I229","v":335714},{"$f":"'Inputs master'!J229","v":335714},{"$f":"'Inputs master'!K229","v":335714},{"$f":"'Inputs master'!L229","v":335714},{"$f":"'Inputs master'!M229","v":335714},{"$f":"'Inputs master'!N229","v":789666},{"$f":"'Inputs master'!O229","v":789666},{"$f":"'Inputs master'!P229","v":789666},{"$f":"'Inputs master'!Q229","v":789666},{"$f":"'Inputs master'!R229","v":789666},{"$f":"'Inputs master'!S229","v":789666},{"$f":"'Inputs master'!T229","v":789666},{"$f":"'Inputs master'!U229","v":789666},{"$f":"'Inputs master'!V229","v":789666},{"$f":"'Inputs master'!W229","v":789666}]
[null,null,null,"N-1 security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I230","v":40294},{"$f":"'Inputs master'!J230","v":40294},{"$f":"'Inputs master'!K230","v":40294},{"$f":"'Inputs master'!L230","v":40294},{"$f":"'Inputs master'!M230","v":40294},{"$f":"'Inputs master'!N230","v":170537},{"$f":"'Inputs master'!O230","v":170537},{"$f":"'Inputs master'!P230","v":170537},{"$f":"'Inputs master'!Q230","v":170537},{"$f":"'Inputs master'!R230","v":170537},{"$f":"'Inputs master'!S230","v":170537},{"$f":"'Inputs master'!T230","v":170537},{"$f":"'Inputs master'!U230","v":170537},{"$f":"'Inputs master'!V230","v":170537},{"$f":"'Inputs master'!W230","v":170537}]
[null,null,null,"N security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I231","v":250000},{"$f":"'Inputs master'!J231","v":250000},{"$f":"'Inputs master'!K231","v":250000},{"$f":"'Inputs master'!L231","v":250000},{"$f":"'Inputs master'!M231","v":250000},{"$f":"'Inputs master'!N231","v":185592},{"$f":"'Inputs master'!O231","v":185592},{"$f":"'Inputs master'!P231","v":185592},{"$f":"'Inputs master'!Q231","v":185592},{"$f":"'Inputs master'!R231","v":185592},{"$f":"'Inputs master'!S231","v":185592},{"$f":"'Inputs master'!T231","v":185592},{"$f":"'Inputs master'!U231","v":185592},{"$f":"'Inputs master'!V231","v":185592},{"$f":"'Inputs master'!W231","v":185592}]
[null,null,null,"N security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I232","v":41786},{"$f":"'Inputs master'!J232","v":41786},{"$f":"'Inputs master'!K232","v":41786},{"$f":"'Inputs master'!L232","v":41786},{"$f":"'Inputs master'!M232","v":41786},{"$f":"'Inputs master'!N232","v":57795},{"$f":"'Inputs master'!O232","v":57795},{"$f":"'Inputs master'!P232","v":57795},{"$f":"'Inputs master'!Q232","v":57795},{"$f":"'Inputs master'!R232","v":57795},{"$f":"'Inputs master'!S232","v":57795},{"$f":"'Inputs master'!T232","v":57795},{"$f":"'Inputs master'!U232","v":57795},{"$f":"'Inputs master'!V232","v":57795},{"$f":"'Inputs master'!W232","v":57795}]
[null,null,null,"N-1 security generator | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I233","v":62500},{"$f":"'Inputs master'!J233","v":62500},{"$f":"'Inputs master'!K233","v":62500},{"$f":"'Inputs master'!L233","v":62500},{"$f":"'Inputs master'!M233","v":62500},{"$f":"'Inputs master'!N233","v":50000},{"$f":"'Inputs master'!O233","v":50000},{"$f":"'Inputs master'!P233","v":50000},{"$f":"'Inputs master'!Q233","v":50000},{"$f":"'Inputs master'!R233","v":50000},{"$f":"'Inputs master'!S233","v":50000},{"$f":"'Inputs master'!T233","v":50000},{"$f":"'Inputs master'!U233","v":50000},{"$f":"'Inputs master'!V233","v":50000},{"$f":"'Inputs master'!W233","v":50000}]
[null,null,null,"N security generator | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I234","v":41667},{"$f":"'Inputs master'!J234","v":41667},{"$f":"'Inputs master'!K234","v":41667},{"$f":"'Inputs master'!L234","v":41667},{"$f":"'Inputs master'!M234","v":41667},{"$f":"'Inputs master'!N234","v":83333},{"$f":"'Inputs master'!O234","v":83333},{"$f":"'Inputs master'!P234","v":83333},{"$f":"'Inputs master'!Q234","v":83333},{"$f":"'Inputs master'!R234","v":83333},{"$f":"'Inputs master'!S234","v":83333},{"$f":"'Inputs master'!T234","v":83333},{"$f":"'Inputs master'!U234","v":83333},{"$f":"'Inputs master'!V234","v":83333},{"$f":"'Inputs master'!W234","v":83333}]
[null,null,null,"N-1 security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I235","v":1},{"$f":"'Inputs master'!J235","v":0},{"$f":"'Inputs master'!K235","v":5},{"$f":"'Inputs master'!L235","v":5},{"$f":"'Inputs master'!M235","v":7},{"$f":"'Inputs master'!N235","v":4},{"$f":"'Inputs master'!O235","v":4},{"$f":"'Inputs master'!P235","v":4},{"$f":"'Inputs master'!Q235","v":4},{"$f":"'Inputs master'!R235","v":4},{"$f":"'Inputs master'!S235","v":4},{"$f":"'Inputs master'!T235","v":4},{"$f":"'Inputs master'!U235","v":4},{"$f":"'Inputs master'!V235","v":4},{"$f":"'Inputs master'!W235","v":4}]
[null,null,null,"N-1 security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I236","v":10},{"$f":"'Inputs master'!J236","v":17},{"$f":"'Inputs master'!K236","v":11},{"$f":"'Inputs master'!L236","v":10},{"$f":"'Inputs master'!M236","v":24},{"$f":"'Inputs master'!N236","v":21},{"$f":"'Inputs master'!O236","v":21},{"$f":"'Inputs master'!P236","v":21},{"$f":"'Inputs master'!Q236","v":21},{"$f":"'Inputs master'!R236","v":21},{"$f":"'Inputs master'!S236","v":21},{"$f":"'Inputs master'!T236","v":21},{"$f":"'Inputs master'!U236","v":21},{"$f":"'Inputs master'!V236","v":21},{"$f":"'Inputs master'!W236","v":21}]
[null,null,null,"N security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I237","v":7},{"$f":"'Inputs master'!J237","v":3},{"$f":"'Inputs master'!K237","v":2},{"$f":"'Inputs master'!L237","v":2},{"$f":"'Inputs master'!M237","v":6},{"$f":"'Inputs master'!N237","v":2},{"$f":"'Inputs master'!O237","v":2},{"$f":"'Inputs master'!P237","v":2},{"$f":"'Inputs master'!Q237","v":2},{"$f":"'Inputs master'!R237","v":2},{"$f":"'Inputs master'!S237","v":2},{"$f":"'Inputs master'!T237","v":2},{"$f":"'Inputs master'!U237","v":2},{"$f":"'Inputs master'!V237","v":2},{"$f":"'Inputs master'!W237","v":2}]
[null,null,null,"N security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I238","v":13},{"$f":"'Inputs master'!J238","v":12},{"$f":"'Inputs master'!K238","v":16},{"$f":"'Inputs master'!L238","v":12},{"$f":"'Inputs master'!M238","v":23},{"$f":"'Inputs master'!N238","v":15},{"$f":"'Inputs master'!O238","v":15},{"$f":"'Inputs master'!P238","v":15},{"$f":"'Inputs master'!Q238","v":15},{"$f":"'Inputs master'!R238","v":15},{"$f":"'Inputs master'!S238","v":15},{"$f":"'Inputs master'!T238","v":15},{"$f":"'Inputs master'!U238","v":15},{"$f":"'Inputs master'!V238","v":15},{"$f":"'Inputs master'!W238","v":15}]
[null,null,null,"N-1 security generator | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I239","v":11},{"$f":"'Inputs master'!J239","v":7},{"$f":"'Inputs master'!K239","v":9},{"$f":"'Inputs master'!L239","v":3},{"$f":"'Inputs master'!M239","v":9},{"$f":"'Inputs master'!N239","v":9},{"$f":"'Inputs master'!O239","v":9},{"$f":"'Inputs master'!P239","v":9},{"$f":"'Inputs master'!Q239","v":9},{"$f":"'Inputs master'!R239","v":9},{"$f":"'Inputs master'!S239","v":9},{"$f":"'Inputs master'!T239","v":9},{"$f":"'Inputs master'!U239","v":9},{"$f":"'Inputs master'!V239","v":9},{"$f":"'Inputs master'!W239","v":9}]
[null,null,null,"N security generator | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I240","v":2},{"$f":"'Inputs master'!J240","v":13},{"$f":"'Inputs master'!K240","v":16},{"$f":"'Inputs master'!L240","v":6},{"$f":"'Inputs master'!M240","v":12},{"$f":"'Inputs master'!N240","v":7},{"$f":"'Inputs master'!O240","v":7},{"$f":"'Inputs master'!P240","v":7},{"$f":"'Inputs master'!Q240","v":7},{"$f":"'Inputs master'!R240","v":7},{"$f":"'Inputs master'!S240","v":7},{"$f":"'Inputs master'!T240","v":7},{"$f":"'Inputs master'!U240","v":7},{"$f":"'Inputs master'!V240","v":7},{"$f":"'Inputs master'!W240","v":7}]
[]
[null,null,"GP2"]
[null,null,"Note:"]
[]
[null,null,null,"N-1 security high economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I245","v":30},{"$f":"'Inputs master'!J245","v":30},{"$f":"'Inputs master'!K245","v":30},{"$f":"'Inputs master'!L245","v":30},{"$f":"'Inputs master'!M245","v":30},{"$f":"'Inputs master'!N245","v":23},{"$f":"'Inputs master'!O245","v":23},{"$f":"'Inputs master'!P245","v":23},{"$f":"'Inputs master'!Q245","v":23},{"$f":"'Inputs master'!R245","v":23},{"$f":"'Inputs master'!S245","v":23},{"$f":"'Inputs master'!T245","v":23},{"$f":"'Inputs master'!U245","v":23},{"$f":"'Inputs master'!V245","v":23},{"$f":"'Inputs master'!W245","v":23}]
[null,null,null,"N-1 security material economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I246","v":36},{"$f":"'Inputs master'!J246","v":36},{"$f":"'Inputs master'!K246","v":36},{"$f":"'Inputs master'!L246","v":36},{"$f":"'Inputs master'!M246","v":36},{"$f":"'Inputs master'!N246","v":27},{"$f":"'Inputs master'!O246","v":27},{"$f":"'Inputs master'!P246","v":27},{"$f":"'Inputs master'!Q246","v":27},{"$f":"'Inputs master'!R246","v":27},{"$f":"'Inputs master'!S246","v":27},{"$f":"'Inputs master'!T246","v":27},{"$f":"'Inputs master'!U246","v":27},{"$f":"'Inputs master'!V246","v":27},{"$f":"'Inputs master'!W246","v":27}]
[null,null,null,"N security high economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I247","v":0},{"$f":"'Inputs master'!J247","v":0},{"$f":"'Inputs master'!K247","v":0},{"$f":"'Inputs master'!L247","v":0},{"$f":"'Inputs master'!M247","v":0},{"$f":"'Inputs master'!N247","v":15},{"$f":"'Inputs master'!O247","v":15},{"$f":"'Inputs master'!P247","v":15},{"$f":"'Inputs master'!Q247","v":15},{"$f":"'Inputs master'!R247","v":15},{"$f":"'Inputs master'!S247","v":15},{"$f":"'Inputs master'!T247","v":15},{"$f":"'Inputs master'!U247","v":15},{"$f":"'Inputs master'!V247","v":15},{"$f":"'Inputs master'!W247","v":15}]
[null,null,null,"N security material economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I248","v":0},{"$f":"'Inputs master'!J248","v":0},{"$f":"'Inputs master'!K248","v":0},{"$f":"'Inputs master'!L248","v":0},{"$f":"'Inputs master'!M248","v":0},{"$f":"'Inputs master'!N248","v":0},{"$f":"'Inputs master'!O248","v":0},{"$f":"'Inputs master'!P248","v":0},{"$f":"'Inputs master'!Q248","v":0},{"$f":"'Inputs master'!R248","v":0},{"$f":"'Inputs master'!S248","v":0},{"$f":"'Inputs master'!T248","v":0},{"$f":"'Inputs master'!U248","v":0},{"$f":"'Inputs master'!V248","v":0},{"$f":"'Inputs master'!W248","v":0}]
[null,null,null,"N-1 security generator | Cap",null,null,"#",null,{"$f":"'Inputs master'!I249","v":50},{"$f":"'Inputs master'!J249","v":50},{"$f":"'Inputs master'!K249","v":50},{"$f":"'Inputs master'!L249","v":50},{"$f":"'Inputs master'!M249","v":50},{"$f":"'Inputs master'!N249","v":30},{"$f":"'Inputs master'!O249","v":30},{"$f":"'Inputs master'!P249","v":30},{"$f":"'Inputs master'!Q249","v":30},{"$f":"'Inputs master'!R249","v":30},{"$f":"'Inputs master'!S249","v":30},{"$f":"'Inputs master'!T249","v":30},{"$f":"'Inputs master'!U249","v":30},{"$f":"'Inputs master'!V249","v":30},{"$f":"'Inputs master'!W249","v":30}]
[null,null,null,"N security generator | Cap",null,null,"#",null,{"$f":"'Inputs master'!I250","v":11},{"$f":"'Inputs master'!J250","v":11},{"$f":"'Inputs master'!K250","v":11},{"$f":"'Inputs master'!L250","v":11},{"$f":"'Inputs master'!M250","v":11},{"$f":"'Inputs master'!N250","v":0},{"$f":"'Inputs master'!O250","v":0},{"$f":"'Inputs master'!P250","v":0},{"$f":"'Inputs master'!Q250","v":0},{"$f":"'Inputs master'!R250","v":0},{"$f":"'Inputs master'!S250","v":0},{"$f":"'Inputs master'!T250","v":0},{"$f":"'Inputs master'!U250","v":0},{"$f":"'Inputs master'!V250","v":0},{"$f":"'Inputs master'!W250","v":0}]
[null,null,null,"N-1 security high economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I251","v":92},{"$f":"'Inputs master'!J251","v":92},{"$f":"'Inputs master'!K251","v":92},{"$f":"'Inputs master'!L251","v":92},{"$f":"'Inputs master'!M251","v":92},{"$f":"'Inputs master'!N251","v":73},{"$f":"'Inputs master'!O251","v":73},{"$f":"'Inputs master'!P251","v":73},{"$f":"'Inputs master'!Q251","v":73},{"$f":"'Inputs master'!R251","v":73},{"$f":"'Inputs master'!S251","v":73},{"$f":"'Inputs master'!T251","v":73},{"$f":"'Inputs master'!U251","v":73},{"$f":"'Inputs master'!V251","v":73},{"$f":"'Inputs master'!W251","v":73}]
[null,null,null,"N-1 security material economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I252","v":61},{"$f":"'Inputs master'!J252","v":61},{"$f":"'Inputs master'!K252","v":61},{"$f":"'Inputs master'!L252","v":61},{"$f":"'Inputs master'!M252","v":61},{"$f":"'Inputs master'!N252","v":74},{"$f":"'Inputs master'!O252","v":74},{"$f":"'Inputs master'!P252","v":74},{"$f":"'Inputs master'!Q252","v":74},{"$f":"'Inputs master'!R252","v":74},{"$f":"'Inputs master'!S252","v":74},{"$f":"'Inputs master'!T252","v":74},{"$f":"'Inputs master'!U252","v":74},{"$f":"'Inputs master'!V252","v":74},{"$f":"'Inputs master'!W252","v":74}]
[null,null,null,"N security high economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I253","v":103},{"$f":"'Inputs master'!J253","v":103},{"$f":"'Inputs master'!K253","v":103},{"$f":"'Inputs master'!L253","v":103},{"$f":"'Inputs master'!M253","v":103},{"$f":"'Inputs master'!N253","v":66},{"$f":"'Inputs master'!O253","v":66},{"$f":"'Inputs master'!P253","v":66},{"$f":"'Inputs master'!Q253","v":66},{"$f":"'Inputs master'!R253","v":66},{"$f":"'Inputs master'!S253","v":66},{"$f":"'Inputs master'!T253","v":66},{"$f":"'Inputs master'!U253","v":66},{"$f":"'Inputs master'!V253","v":66},{"$f":"'Inputs master'!W253","v":66}]
[null,null,null,"N security material economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I254","v":140},{"$f":"'Inputs master'!J254","v":140},{"$f":"'Inputs master'!K254","v":140},{"$f":"'Inputs master'!L254","v":140},{"$f":"'Inputs master'!M254","v":140},{"$f":"'Inputs master'!N254","v":104},{"$f":"'Inputs master'!O254","v":104},{"$f":"'Inputs master'!P254","v":104},{"$f":"'Inputs master'!Q254","v":104},{"$f":"'Inputs master'!R254","v":104},{"$f":"'Inputs master'!S254","v":104},{"$f":"'Inputs master'!T254","v":104},{"$f":"'Inputs master'!U254","v":104},{"$f":"'Inputs master'!V254","v":104},{"$f":"'Inputs master'!W254","v":104}]
[null,null,null,"N-1 security generator | Target",null,null,"#",null,{"$f":"'Inputs master'!I255","v":174},{"$f":"'Inputs master'!J255","v":174},{"$f":"'Inputs master'!K255","v":174},{"$f":"'Inputs master'!L255","v":174},{"$f":"'Inputs master'!M255","v":174},{"$f":"'Inputs master'!N255","v":225},{"$f":"'Inputs master'!O255","v":225},{"$f":"'Inputs master'!P255","v":225},{"$f":"'Inputs master'!Q255","v":225},{"$f":"'Inputs master'!R255","v":225},{"$f":"'Inputs master'!S255","v":225},{"$f":"'Inputs master'!T255","v":225},{"$f":"'Inputs master'!U255","v":225},{"$f":"'Inputs master'!V255","v":225},{"$f":"'Inputs master'!W255","v":225}]
[null,null,null,"N security generator | Target",null,null,"#",null,{"$f":"'Inputs master'!I256","v":93},{"$f":"'Inputs master'!J256","v":93},{"$f":"'Inputs master'!K256","v":93},{"$f":"'Inputs master'!L256","v":93},{"$f":"'Inputs master'!M256","v":93},{"$f":"'Inputs master'!N256","v":123},{"$f":"'Inputs master'!O256","v":123},{"$f":"'Inputs master'!P256","v":123},{"$f":"'Inputs master'!Q256","v":123},{"$f":"'Inputs master'!R256","v":123},{"$f":"'Inputs master'!S256","v":123},{"$f":"'Inputs master'!T256","v":123},{"$f":"'Inputs master'!U256","v":123},{"$f":"'Inputs master'!V256","v":123},{"$f":"'Inputs master'!W256","v":123}]
[null,null,null,"N-1 security high economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I257","v":154},{"$f":"'Inputs master'!J257","v":154},{"$f":"'Inputs master'!K257","v":154},{"$f":"'Inputs master'!L257","v":154},{"$f":"'Inputs master'!M257","v":154},{"$f":"'Inputs master'!N257","v":123},{"$f":"'Inputs master'!O257","v":123},{"$f":"'Inputs master'!P257","v":123},{"$f":"'Inputs master'!Q257","v":123},{"$f":"'Inputs master'!R257","v":123},{"$f":"'Inputs master'!S257","v":123},{"$f":"'Inputs master'!T257","v":123},{"$f":"'Inputs master'!U257","v":123},{"$f":"'Inputs master'!V257","v":123},{"$f":"'Inputs master'!W257","v":123}]
[null,null,null,"N-1 security material economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I258","v":86},{"$f":"'Inputs master'!J258","v":86},{"$f":"'Inputs master'!K258","v":86},{"$f":"'Inputs master'!L258","v":86},{"$f":"'Inputs master'!M258","v":86},{"$f":"'Inputs master'!N258","v":121},{"$f":"'Inputs master'!O258","v":121},{"$f":"'Inputs master'!P258","v":121},{"$f":"'Inputs master'!Q258","v":121},{"$f":"'Inputs master'!R258","v":121},{"$f":"'Inputs master'!S258","v":121},{"$f":"'Inputs master'!T258","v":121},{"$f":"'Inputs master'!U258","v":121},{"$f":"'Inputs master'!V258","v":121},{"$f":"'Inputs master'!W258","v":121}]
[null,null,null,"N security high economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I259","v":206},{"$f":"'Inputs master'!J259","v":206},{"$f":"'Inputs master'!K259","v":206},{"$f":"'Inputs master'!L259","v":206},{"$f":"'Inputs master'!M259","v":206},{"$f":"'Inputs master'!N259","v":117},{"$f":"'Inputs master'!O259","v":117},{"$f":"'Inputs master'!P259","v":117},{"$f":"'Inputs master'!Q259","v":117},{"$f":"'Inputs master'!R259","v":117},{"$f":"'Inputs master'!S259","v":117},{"$f":"'Inputs master'!T259","v":117},{"$f":"'Inputs master'!U259","v":117},{"$f":"'Inputs master'!V259","v":117},{"$f":"'Inputs master'!W259","v":117}]
[null,null,null,"N security material economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I260","v":280},{"$f":"'Inputs master'!J260","v":280},{"$f":"'Inputs master'!K260","v":280},{"$f":"'Inputs master'!L260","v":280},{"$f":"'Inputs master'!M260","v":280},{"$f":"'Inputs master'!N260","v":208},{"$f":"'Inputs master'!O260","v":208},{"$f":"'Inputs master'!P260","v":208},{"$f":"'Inputs master'!Q260","v":208},{"$f":"'Inputs master'!R260","v":208},{"$f":"'Inputs master'!S260","v":208},{"$f":"'Inputs master'!T260","v":208},{"$f":"'Inputs master'!U260","v":208},{"$f":"'Inputs master'!V260","v":208},{"$f":"'Inputs master'!W260","v":208}]
[null,null,null,"N-1 security generator | Collar",null,null,"#",null,{"$f":"'Inputs master'!I261","v":298},{"$f":"'Inputs master'!J261","v":298},{"$f":"'Inputs master'!K261","v":298},{"$f":"'Inputs master'!L261","v":298},{"$f":"'Inputs master'!M261","v":298},{"$f":"'Inputs master'!N261","v":420},{"$f":"'Inputs master'!O261","v":420},{"$f":"'Inputs master'!P261","v":420},{"$f":"'Inputs master'!Q261","v":420},{"$f":"'Inputs master'!R261","v":420},{"$f":"'Inputs master'!S261","v":420},{"$f":"'Inputs master'!T261","v":420},{"$f":"'Inputs master'!U261","v":420},{"$f":"'Inputs master'!V261","v":420},{"$f":"'Inputs master'!W261","v":420}]
[null,null,null,"N security generator | Collar",null,null,"#",null,{"$f":"'Inputs master'!I262","v":175},{"$f":"'Inputs master'!J262","v":175},{"$f":"'Inputs master'!K262","v":175},{"$f":"'Inputs master'!L262","v":175},{"$f":"'Inputs master'!M262","v":175},{"$f":"'Inputs master'!N262","v":246},{"$f":"'Inputs master'!O262","v":246},{"$f":"'Inputs master'!P262","v":246},{"$f":"'Inputs master'!Q262","v":246},{"$f":"'Inputs master'!R262","v":246},{"$f":"'Inputs master'!S262","v":246},{"$f":"'Inputs master'!T262","v":246},{"$f":"'Inputs master'!U262","v":246},{"$f":"'Inputs master'!V262","v":246},{"$f":"'Inputs master'!W262","v":246}]
[null,null,null,"N-1 security high economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I263","v":154},{"$f":"'Inputs master'!J263","v":154},{"$f":"'Inputs master'!K263","v":154},{"$f":"'Inputs master'!L263","v":154},{"$f":"'Inputs master'!M263","v":154},{"$f":"'Inputs master'!N263","v":123},{"$f":"'Inputs master'!O263","v":123},{"$f":"'Inputs master'!P263","v":123},{"$f":"'Inputs master'!Q263","v":123},{"$f":"'Inputs master'!R263","v":123},{"$f":"'Inputs master'!S263","v":123},{"$f":"'Inputs master'!T263","v":123},{"$f":"'Inputs master'!U263","v":123},{"$f":"'Inputs master'!V263","v":123},{"$f":"'Inputs master'!W263","v":123}]
[null,null,null,"N-1 security material economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I264","v":86},{"$f":"'Inputs master'!J264","v":86},{"$f":"'Inputs master'!K264","v":86},{"$f":"'Inputs master'!L264","v":86},{"$f":"'Inputs master'!M264","v":86},{"$f":"'Inputs master'!N264","v":121},{"$f":"'Inputs master'!O264","v":121},{"$f":"'Inputs master'!P264","v":121},{"$f":"'Inputs master'!Q264","v":121},{"$f":"'Inputs master'!R264","v":121},{"$f":"'Inputs master'!S264","v":121},{"$f":"'Inputs master'!T264","v":121},{"$f":"'Inputs master'!U264","v":121},{"$f":"'Inputs master'!V264","v":121},{"$f":"'Inputs master'!W264","v":121}]
[null,null,null,"N security high economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I265","v":206},{"$f":"'Inputs master'!J265","v":206},{"$f":"'Inputs master'!K265","v":206},{"$f":"'Inputs master'!L265","v":206},{"$f":"'Inputs master'!M265","v":206},{"$f":"'Inputs master'!N265","v":117},{"$f":"'Inputs master'!O265","v":117},{"$f":"'Inputs master'!P265","v":117},{"$f":"'Inputs master'!Q265","v":117},{"$f":"'Inputs master'!R265","v":117},{"$f":"'Inputs master'!S265","v":117},{"$f":"'Inputs master'!T265","v":117},{"$f":"'Inputs master'!U265","v":117},{"$f":"'Inputs master'!V265","v":117},{"$f":"'Inputs master'!W265","v":117}]
[null,null,null,"N security material economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I266","v":280},{"$f":"'Inputs master'!J266","v":280},{"$f":"'Inputs master'!K266","v":280},{"$f":"'Inputs master'!L266","v":280},{"$f":"'Inputs master'!M266","v":280},{"$f":"'Inputs master'!N266","v":208},{"$f":"'Inputs master'!O266","v":208},{"$f":"'Inputs master'!P266","v":208},{"$f":"'Inputs master'!Q266","v":208},{"$f":"'Inputs master'!R266","v":208},{"$f":"'Inputs master'!S266","v":208},{"$f":"'Inputs master'!T266","v":208},{"$f":"'Inputs master'!U266","v":208},{"$f":"'Inputs master'!V266","v":208},{"$f":"'Inputs master'!W266","v":208}]
[null,null,null,"N-1 security generator | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I267","v":298},{"$f":"'Inputs master'!J267","v":298},{"$f":"'Inputs master'!K267","v":298},{"$f":"'Inputs master'!L267","v":298},{"$f":"'Inputs master'!M267","v":298},{"$f":"'Inputs master'!N267","v":420},{"$f":"'Inputs master'!O267","v":420},{"$f":"'Inputs master'!P267","v":420},{"$f":"'Inputs master'!Q267","v":420},{"$f":"'Inputs master'!R267","v":420},{"$f":"'Inputs master'!S267","v":420},{"$f":"'Inputs master'!T267","v":420},{"$f":"'Inputs master'!U267","v":420},{"$f":"'Inputs master'!V267","v":420},{"$f":"'Inputs master'!W267","v":420}]
[null,null,null,"N security generator | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I268","v":175},{"$f":"'Inputs master'!J268","v":175},{"$f":"'Inputs master'!K268","v":175},{"$f":"'Inputs master'!L268","v":175},{"$f":"'Inputs master'!M268","v":175},{"$f":"'Inputs master'!N268","v":246},{"$f":"'Inputs master'!O268","v":246},{"$f":"'Inputs master'!P268","v":246},{"$f":"'Inputs master'!Q268","v":246},{"$f":"'Inputs master'!R268","v":246},{"$f":"'Inputs master'!S268","v":246},{"$f":"'Inputs master'!T268","v":246},{"$f":"'Inputs master'!U268","v":246},{"$f":"'Inputs master'!V268","v":246},{"$f":"'Inputs master'!W268","v":246}]
[null,null,null,"N-1 security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I269","v":37903},{"$f":"'Inputs master'!J269","v":37903},{"$f":"'Inputs master'!K269","v":37903},{"$f":"'Inputs master'!L269","v":37903},{"$f":"'Inputs master'!M269","v":37903},{"$f":"'Inputs master'!N269","v":63173},{"$f":"'Inputs master'!O269","v":63173},{"$f":"'Inputs master'!P269","v":63173},{"$f":"'Inputs master'!Q269","v":63173},{"$f":"'Inputs master'!R269","v":63173},{"$f":"'Inputs master'!S269","v":63173},{"$f":"'Inputs master'!T269","v":63173},{"$f":"'Inputs master'!U269","v":63173},{"$f":"'Inputs master'!V269","v":63173},{"$f":"'Inputs master'!W269","v":63173}]
[null,null,null,"N-1 security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I270","v":27400},{"$f":"'Inputs master'!J270","v":27400},{"$f":"'Inputs master'!K270","v":27400},{"$f":"'Inputs master'!L270","v":27400},{"$f":"'Inputs master'!M270","v":27400},{"$f":"'Inputs master'!N270","v":61683},{"$f":"'Inputs master'!O270","v":61683},{"$f":"'Inputs master'!P270","v":61683},{"$f":"'Inputs master'!Q270","v":61683},{"$f":"'Inputs master'!R270","v":61683},{"$f":"'Inputs master'!S270","v":61683},{"$f":"'Inputs master'!T270","v":61683},{"$f":"'Inputs master'!U270","v":61683},{"$f":"'Inputs master'!V270","v":61683},{"$f":"'Inputs master'!W270","v":61683}]
[null,null,null,"N security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I271","v":4854},{"$f":"'Inputs master'!J271","v":4854},{"$f":"'Inputs master'!K271","v":4854},{"$f":"'Inputs master'!L271","v":4854},{"$f":"'Inputs master'!M271","v":4854},{"$f":"'Inputs master'!N271","v":7278},{"$f":"'Inputs master'!O271","v":7278},{"$f":"'Inputs master'!P271","v":7278},{"$f":"'Inputs master'!Q271","v":7278},{"$f":"'Inputs master'!R271","v":7278},{"$f":"'Inputs master'!S271","v":7278},{"$f":"'Inputs master'!T271","v":7278},{"$f":"'Inputs master'!U271","v":7278},{"$f":"'Inputs master'!V271","v":7278},{"$f":"'Inputs master'!W271","v":7278}]
[null,null,null,"N security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I272","v":4179},{"$f":"'Inputs master'!J272","v":4179},{"$f":"'Inputs master'!K272","v":4179},{"$f":"'Inputs master'!L272","v":4179},{"$f":"'Inputs master'!M272","v":4179},{"$f":"'Inputs master'!N272","v":6113},{"$f":"'Inputs master'!O272","v":6113},{"$f":"'Inputs master'!P272","v":6113},{"$f":"'Inputs master'!Q272","v":6113},{"$f":"'Inputs master'!R272","v":6113},{"$f":"'Inputs master'!S272","v":6113},{"$f":"'Inputs master'!T272","v":6113},{"$f":"'Inputs master'!U272","v":6113},{"$f":"'Inputs master'!V272","v":6113},{"$f":"'Inputs master'!W272","v":6113}]
[null,null,null,"N-1 security generator | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I273","v":2016},{"$f":"'Inputs master'!J273","v":2016},{"$f":"'Inputs master'!K273","v":2016},{"$f":"'Inputs master'!L273","v":2016},{"$f":"'Inputs master'!M273","v":2016},{"$f":"'Inputs master'!N273","v":1282},{"$f":"'Inputs master'!O273","v":1282},{"$f":"'Inputs master'!P273","v":1282},{"$f":"'Inputs master'!Q273","v":1282},{"$f":"'Inputs master'!R273","v":1282},{"$f":"'Inputs master'!S273","v":1282},{"$f":"'Inputs master'!T273","v":1282},{"$f":"'Inputs master'!U273","v":1282},{"$f":"'Inputs master'!V273","v":1282},{"$f":"'Inputs master'!W273","v":1282}]
[null,null,null,"N security generator | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I274","v":3049},{"$f":"'Inputs master'!J274","v":3049},{"$f":"'Inputs master'!K274","v":3049},{"$f":"'Inputs master'!L274","v":3049},{"$f":"'Inputs master'!M274","v":3049},{"$f":"'Inputs master'!N274","v":2033},{"$f":"'Inputs master'!O274","v":2033},{"$f":"'Inputs master'!P274","v":2033},{"$f":"'Inputs master'!Q274","v":2033},{"$f":"'Inputs master'!R274","v":2033},{"$f":"'Inputs master'!S274","v":2033},{"$f":"'Inputs master'!T274","v":2033},{"$f":"'Inputs master'!U274","v":2033},{"$f":"'Inputs master'!V274","v":2033},{"$f":"'Inputs master'!W274","v":2033}]
[null,null,null,"N-1 security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I275","v":28},{"$f":"'Inputs master'!J275","v":0},{"$f":"'Inputs master'!K275","v":51.2},{"$f":"'Inputs master'!L275","v":72},{"$f":"'Inputs master'!M275","v":92},{"$f":"'Inputs master'!N275","v":73},{"$f":"'Inputs master'!O275","v":73},{"$f":"'Inputs master'!P275","v":73},{"$f":"'Inputs master'!Q275","v":73},{"$f":"'Inputs master'!R275","v":73},{"$f":"'Inputs master'!S275","v":73},{"$f":"'Inputs master'!T275","v":73},{"$f":"'Inputs master'!U275","v":73},{"$f":"'Inputs master'!V275","v":73},{"$f":"'Inputs master'!W275","v":73}]
[null,null,null,"N-1 security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I276","v":89.2},{"$f":"'Inputs master'!J276","v":77.599999999999994},{"$f":"'Inputs master'!K276","v":60.363636363636367},{"$f":"'Inputs master'!L276","v":47.3},{"$f":"'Inputs master'!M276","v":61},{"$f":"'Inputs master'!N276","v":74},{"$f":"'Inputs master'!O276","v":74},{"$f":"'Inputs master'!P276","v":74},{"$f":"'Inputs master'!Q276","v":74},{"$f":"'Inputs master'!R276","v":74},{"$f":"'Inputs master'!S276","v":74},{"$f":"'Inputs master'!T276","v":74},{"$f":"'Inputs master'!U276","v":74},{"$f":"'Inputs master'!V276","v":74},{"$f":"'Inputs master'!W276","v":74}]
[null,null,null,"N security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I277","v":87.1},{"$f":"'Inputs master'!J277","v":62},{"$f":"'Inputs master'!K277","v":36},{"$f":"'Inputs master'!L277","v":20.5},{"$f":"'Inputs master'!M277","v":103},{"$f":"'Inputs master'!N277","v":66},{"$f":"'Inputs master'!O277","v":66},{"$f":"'Inputs master'!P277","v":66},{"$f":"'Inputs master'!Q277","v":66},{"$f":"'Inputs master'!R277","v":66},{"$f":"'Inputs master'!S277","v":66},{"$f":"'Inputs master'!T277","v":66},{"$f":"'Inputs master'!U277","v":66},{"$f":"'Inputs master'!V277","v":66},{"$f":"'Inputs master'!W277","v":66}]
[null,null,null,"N security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I278","v":85.5},{"$f":"'Inputs master'!J278","v":114.3},{"$f":"'Inputs master'!K278","v":68.125},{"$f":"'Inputs master'!L278","v":102.75},{"$f":"'Inputs master'!M278","v":140},{"$f":"'Inputs master'!N278","v":104},{"$f":"'Inputs master'!O278","v":104},{"$f":"'Inputs master'!P278","v":104},{"$f":"'Inputs master'!Q278","v":104},{"$f":"'Inputs master'!R278","v":104},{"$f":"'Inputs master'!S278","v":104},{"$f":"'Inputs master'!T278","v":104},{"$f":"'Inputs master'!U278","v":104},{"$f":"'Inputs master'!V278","v":104},{"$f":"'Inputs master'!W278","v":104}]
[null,null,null,"N-1 security generator | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I279","v":131},{"$f":"'Inputs master'!J279","v":324.89999999999998},{"$f":"'Inputs master'!K279","v":1140},{"$f":"'Inputs master'!L279","v":142},{"$f":"'Inputs master'!M279","v":174},{"$f":"'Inputs master'!N279","v":225},{"$f":"'Inputs master'!O279","v":225},{"$f":"'Inputs master'!P279","v":225},{"$f":"'Inputs master'!Q279","v":225},{"$f":"'Inputs master'!R279","v":225},{"$f":"'Inputs master'!S279","v":225},{"$f":"'Inputs master'!T279","v":225},{"$f":"'Inputs master'!U279","v":225},{"$f":"'Inputs master'!V279","v":225},{"$f":"'Inputs master'!W279","v":225}]
[null,null,null,"N security generator | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I280","v":43},{"$f":"'Inputs master'!J280","v":72.8},{"$f":"'Inputs master'!K280","v":71.5},{"$f":"'Inputs master'!L280","v":263},{"$f":"'Inputs master'!M280","v":93},{"$f":"'Inputs master'!N280","v":123},{"$f":"'Inputs master'!O280","v":123},{"$f":"'Inputs master'!P280","v":123},{"$f":"'Inputs master'!Q280","v":123},{"$f":"'Inputs master'!R280","v":123},{"$f":"'Inputs master'!S280","v":123},{"$f":"'Inputs master'!T280","v":123},{"$f":"'Inputs master'!U280","v":123},{"$f":"'Inputs master'!V280","v":123},{"$f":"'Inputs master'!W280","v":123}]
[]
[null,null,"AP1: HVDC availability (%)"]
[null,null,"Note:"]
[]
[null,null,null,"HVDC availability | Cap",null,null,"%",null,{"$f":"'Inputs master'!I285","v":0.99750000000000005},{"$f":"'Inputs master'!J285","v":0.99750000000000005},{"$f":"'Inputs master'!K285","v":0.99750000000000005},{"$f":"'Inputs master'!L285","v":0.99750000000000005},{"$f":"'Inputs master'!M285","v":0.99750000000000005},{"$f":"'Inputs master'!N285","v":0.99},{"$f":"'Inputs master'!O285","v":0.99},{"$f":"'Inputs master'!P285","v":0.99},{"$f":"'Inputs master'!Q285","v":0.99},{"$f":"'Inputs master'!R285","v":0.99},{"$f":"'Inputs master'!S285","v":0.99},{"$f":"'Inputs master'!T285","v":0.99},{"$f":"'Inputs master'!U285","v":0.99},{"$f":"'Inputs master'!V285","v":0.99},{"$f":"'Inputs master'!W285","v":0.99}]
[null,null,null,"HVDC availability | Target",null,null,"%",null,{"$f":"'Inputs master'!I286","v":0.98750000000000004},{"$f":"'Inputs master'!J286","v":0.98750000000000004},{"$f":"'Inputs master'!K286","v":0.98750000000000004},{"$f":"'Inputs master'!L286","v":0.98750000000000004},{"$f":"'Inputs master'!M286","v":0.98750000000000004},{"$f":"'Inputs master'!N286","v":0.98},{"$f":"'Inputs master'!O286","v":0.98},{"$f":"'Inputs master'!P286","v":0.98},{"$f":"'Inputs master'!Q286","v":0.98},{"$f":"'Inputs master'!R286","v":0.98},{"$f":"'Inputs master'!S286","v":0.98},{"$f":"'Inputs master'!T286","v":0.98},{"$f":"'Inputs master'!U286","v":0.98},{"$f":"'Inputs master'!V286","v":0.98},{"$f":"'Inputs master'!W286","v":0.98}]
[null,null,null,"HVDC availability | Collar",null,null,"%",null,{"$f":"'Inputs master'!I287","v":0.97750000000000004},{"$f":"'Inputs master'!J287","v":0.97750000000000004},{"$f":"'Inputs master'!K287","v":0.97750000000000004},{"$f":"'Inputs master'!L287","v":0.97750000000000004},{"$f":"'Inputs master'!M287","v":0.97750000000000004},{"$f":"'Inputs master'!N287","v":0.97},{"$f":"'Inputs master'!O287","v":0.97},{"$f":"'Inputs master'!P287","v":0.97},{"$f":"'Inputs master'!Q287","v":0.97},{"$f":"'Inputs master'!R287","v":0.97},{"$f":"'Inputs master'!S287","v":0.97},{"$f":"'Inputs master'!T287","v":0.97},{"$f":"'Inputs master'!U287","v":0.97},{"$f":"'Inputs master'!V287","v":0.97},{"$f":"'Inputs master'!W287","v":0.97}]
[null,null,null,"HVDC availability | Quality standard",null,null,"%",null,{"$f":"'Inputs master'!I288","v":0.96750000000000003},{"$f":"'Inputs master'!J288","v":0.96750000000000003},{"$f":"'Inputs master'!K288","v":0.96750000000000003},{"$f":"'Inputs master'!L288","v":0.96750000000000003},{"$f":"'Inputs master'!M288","v":0.96750000000000003},{"$f":"'Inputs master'!N288","v":0.96},{"$f":"'Inputs master'!O288","v":0.96},{"$f":"'Inputs master'!P288","v":0.96},{"$f":"'Inputs master'!Q288","v":0.96},{"$f":"'Inputs master'!R288","v":0.96},{"$f":"'Inputs master'!S288","v":0.96},{"$f":"'Inputs master'!T288","v":0.96},{"$f":"'Inputs master'!U288","v":0.96},{"$f":"'Inputs master'!V288","v":0.96},{"$f":"'Inputs master'!W288","v":0.96}]
[null,null,null,"HVDC availability | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I289","v":500000},{"$f":"'Inputs master'!J289","v":500000},{"$f":"'Inputs master'!K289","v":500000},{"$f":"'Inputs master'!L289","v":500000},{"$f":"'Inputs master'!M289","v":500000},{"$f":"'Inputs master'!N289","v":1000000},{"$f":"'Inputs master'!O289","v":1000000},{"$f":"'Inputs master'!P289","v":1000000},{"$f":"'Inputs master'!Q289","v":1000000},{"$f":"'Inputs master'!R289","v":1000000},{"$f":"'Inputs master'!S289","v":1000000},{"$f":"'Inputs master'!T289","v":1000000},{"$f":"'Inputs master'!U289","v":1000000},{"$f":"'Inputs master'!V289","v":1000000},{"$f":"'Inputs master'!W289","v":1000000}]
[null,null,null,"HVDC availability | Assessed value",null,null,"%",null,{"$f":"'Inputs master'!I290","v":0.98670000000000002},{"$f":"'Inputs master'!J290","v":0.9718},{"$f":"'Inputs master'!K290","v":0.97889999999999999},{"$f":"'Inputs master'!L290","v":0.96989999999999998},{"$f":"'Inputs master'!M290","v":0.98750000000000004},{"$f":"'Inputs master'!N290","v":0.98},{"$f":"'Inputs master'!O290","v":0.98},{"$f":"'Inputs master'!P290","v":0.98},{"$f":"'Inputs master'!Q290","v":0.98},{"$f":"'Inputs master'!R290","v":0.98},{"$f":"'Inputs master'!S290","v":0.98},{"$f":"'Inputs master'!T290","v":0.98},{"$f":"'Inputs master'!U290","v":0.98},{"$f":"'Inputs master'!V290","v":0.98},{"$f":"'Inputs master'!W290","v":0.98}]
[]
[null,null,"AP2: HVAC availability (%)"]
[null,null,"Note:"]
[]
[null,null,null,"HVAC availability | Cap",null,null,"%",null,{"$f":"'Inputs master'!I295","v":0.99199999999999999},{"$f":"'Inputs master'!J295","v":0.99199999999999999},{"$f":"'Inputs master'!K295","v":0.99199999999999999},{"$f":"'Inputs master'!L295","v":0.99199999999999999},{"$f":"'Inputs master'!M295","v":0.99199999999999999},{"$f":"'Inputs master'!N295","v":0.98619999999999997},{"$f":"'Inputs master'!O295","v":0.98619999999999997},{"$f":"'Inputs master'!P295","v":0.98619999999999997},{"$f":"'Inputs master'!Q295","v":0.98619999999999997},{"$f":"'Inputs master'!R295","v":0.98619999999999997},{"$f":"'Inputs master'!S295","v":0.98619999999999997},{"$f":"'Inputs master'!T295","v":0.98619999999999997},{"$f":"'Inputs master'!U295","v":0.98619999999999997},{"$f":"'Inputs master'!V295","v":0.98619999999999997},{"$f":"'Inputs master'!W295","v":0.98619999999999997}]
[null,null,null,"HVAC availability | Target",null,null,"%",null,{"$f":"'Inputs master'!I296","v":0.99},{"$f":"'Inputs master'!J296","v":0.99},{"$f":"'Inputs master'!K296","v":0.99},{"$f":"'Inputs master'!L296","v":0.99},{"$f":"'Inputs master'!M296","v":0.99},{"$f":"'Inputs master'!N296","v":0.98250000000000004},{"$f":"'Inputs master'!O296","v":0.98250000000000004},{"$f":"'Inputs master'!P296","v":0.98250000000000004},{"$f":"'Inputs master'!Q296","v":0.98250000000000004},{"$f":"'Inputs master'!R296","v":0.98250000000000004},{"$f":"'Inputs master'!S296","v":0.98250000000000004},{"$f":"'Inputs master'!T296","v":0.98250000000000004},{"$f":"'Inputs master'!U296","v":0.98250000000000004},{"$f":"'Inputs master'!V296","v":0.98250000000000004},{"$f":"'Inputs master'!W296","v":0.98250000000000004}]
[null,null,null,"HVAC availability | Collar",null,null,"%",null,{"$f":"'Inputs master'!I297","v":0.98799999999999999},{"$f":"'Inputs master'!J297","v":0.98799999999999999},{"$f":"'Inputs master'!K297","v":0.98799999999999999},{"$f":"'Inputs master'!L297","v":0.98799999999999999},{"$f":"'Inputs master'!M297","v":0.98799999999999999},{"$f":"'Inputs master'!N297","v":0.978738533121014},{"$f":"'Inputs master'!O297","v":0.978738533121014},{"$f":"'Inputs master'!P297","v":0.978738533121014},{"$f":"'Inputs master'!Q297","v":0.978738533121014},{"$f":"'Inputs master'!R297","v":0.978738533121014},{"$f":"'Inputs master'!S297","v":0.978738533121014},{"$f":"'Inputs master'!T297","v":0.978738533121014},{"$f":"'Inputs master'!U297","v":0.978738533121014},{"$f":"'Inputs master'!V297","v":0.978738533121014},{"$f":"'Inputs master'!W297","v":0.978738533121014}]
[null,null,null,"HVDC availability | Quality standard",null,null,"%",null,{"$f":"'Inputs master'!I298","v":0.98599999999999999},{"$f":"'Inputs master'!J298","v":0.98599999999999999},{"$f":"'Inputs master'!K298","v":0.98599999999999999},{"$f":"'Inputs master'!L298","v":0.98599999999999999},{"$f":"'Inputs master'!M298","v":0.98599999999999999},{"$f":"'Inputs master'!N298","v":0.97450000000000003},{"$f":"'Inputs master'!O298","v":0.97450000000000003},{"$f":"'Inputs master'!P298","v":0.97450000000000003},{"$f":"'Inputs master'!Q298","v":0.97450000000000003},{"$f":"'Inputs master'!R298","v":0.97450000000000003},{"$f":"'Inputs master'!S298","v":0.97450000000000003},{"$f":"'Inputs master'!T298","v":0.97450000000000003},{"$f":"'Inputs master'!U298","v":0.97450000000000003},{"$f":"'Inputs master'!V298","v":0.97450000000000003},{"$f":"'Inputs master'!W298","v":0.97450000000000003}]
[null,null,null,"HVAC availability | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I299","v":5000000},{"$f":"'Inputs master'!J299","v":5000000},{"$f":"'Inputs master'!K299","v":5000000},{"$f":"'Inputs master'!L299","v":5000000},{"$f":"'Inputs master'!M299","v":5000000},{"$f":"'Inputs master'!N299","v":5320564},{"$f":"'Inputs master'!O299","v":5320564},{"$f":"'Inputs master'!P299","v":5320564},{"$f":"'Inputs master'!Q299","v":5320564},{"$f":"'Inputs master'!R299","v":5320564},{"$f":"'Inputs master'!S299","v":5320564},{"$f":"'Inputs master'!T299","v":5320564},{"$f":"'Inputs master'!U299","v":5320564},{"$f":"'Inputs master'!V299","v":5320564},{"$f":"'Inputs master'!W299","v":5320564}]
[null,null,null,"HVAC availability | Assessed value",null,null,"%",null,{"$f":"'Inputs master'!I300","v":0.97939999999999994},{"$f":"'Inputs master'!J300","v":0.97609999999999997},{"$f":"'Inputs master'!K300","v":0.9869},{"$f":"'Inputs master'!L300","v":0.97909999999999997},{"$f":"'Inputs master'!M300","v":0.99},{"$f":"'Inputs master'!N300","v":0.98250000000000004},{"$f":"'Inputs master'!O300","v":0.98250000000000004},{"$f":"'Inputs master'!P300","v":0.98250000000000004},{"$f":"'Inputs master'!Q300","v":0.98250000000000004},{"$f":"'Inputs master'!R300","v":0.98250000000000004},{"$f":"'Inputs master'!S300","v":0.98250000000000004},{"$f":"'Inputs master'!T300","v":0.98250000000000004},{"$f":"'Inputs master'!U300","v":0.98250000000000004},{"$f":"'Inputs master'!V300","v":0.98250000000000004},{"$f":"'Inputs master'!W300","v":0.98250000000000004}]
[]
[null,"Other regulatory parameters"]
[]
[null,null,"Cashflow timing assumption"]
[null,null,"Note: Reflected in days from year-end"]
[]
[null,null,null,"Days in year",null,null,"days",null,{"$f":"'Inputs master'!I307","v":365},{"$f":"'Inputs master'!J307","v":365},{"$f":"'Inputs master'!K307","v":365},{"$f":"'Inputs master'!L307","v":365},{"$f":"'Inputs master'!M307","v":365},{"$f":"'Inputs master'!N307","v":365},{"$f":"'Inputs master'!O307","v":365},{"$f":"'Inputs master'!P307","v":365},{"$f":"'Inputs master'!Q307","v":365},{"$f":"'Inputs master'!R307","v":365},{"$f":"'Inputs master'!S307","v":365},{"$f":"'Inputs master'!T307","v":365},{"$f":"'Inputs master'!U307","v":365},{"$f":"'Inputs master'!V307","v":365},{"$f":"'Inputs master'!W307","v":365}]
[null,null,null,"Revenue",null,null,"days",null,{"$f":"'Inputs master'!I308","v":163},{"$f":"'Inputs master'!J308","v":163},{"$f":"'Inputs master'!K308","v":163},{"$f":"'Inputs master'!L308","v":163},{"$f":"'Inputs master'!M308","v":163},{"$f":"'Inputs master'!N308","v":163},{"$f":"'Inputs master'!O308","v":163},{"$f":"'Inputs master'!P308","v":163},{"$f":"'Inputs master'!Q308","v":163},{"$f":"'Inputs master'!R308","v":163},{"$f":"'Inputs master'!S308","v":163},{"$f":"'Inputs master'!T308","v":163},{"$f":"'Inputs master'!U308","v":163},{"$f":"'Inputs master'!V308","v":163},{"$f":"'Inputs master'!W308","v":163}]
[null,null,null,"Mid-year",null,null,"days",null,{"$f":"'Inputs master'!I309","v":182},{"$f":"'Inputs master'!J309","v":182},{"$f":"'Inputs master'!K309","v":182},{"$f":"'Inputs master'!L309","v":182},{"$f":"'Inputs master'!M309","v":182},{"$f":"'Inputs master'!N309","v":182},{"$f":"'Inputs master'!O309","v":182},{"$f":"'Inputs master'!P309","v":182},{"$f":"'Inputs master'!Q309","v":182},{"$f":"'Inputs master'!R309","v":182},{"$f":"'Inputs master'!S309","v":182},{"$f":"'Inputs master'!T309","v":182},{"$f":"'Inputs master'!U309","v":182},{"$f":"'Inputs master'!V309","v":182},{"$f":"'Inputs master'!W309","v":182}]
[null,null,null,"Commissioned assets in July",null,null,"days",null,{"$f":"'Inputs master'!I310","v":349.5},{"$f":"'Inputs master'!J310","v":349.5},{"$f":"'Inputs master'!K310","v":349.5},{"$f":"'Inputs master'!L310","v":349.5},{"$f":"'Inputs master'!M310","v":349.5},{"$f":"'Inputs master'!N310","v":349.5},{"$f":"'Inputs master'!O310","v":349.5},{"$f":"'Inputs master'!P310","v":349.5},{"$f":"'Inputs master'!Q310","v":349.5},{"$f":"'Inputs master'!R310","v":349.5},{"$f":"'Inputs master'!S310","v":349.5},{"$f":"'Inputs master'!T310","v":349.5},{"$f":"'Inputs master'!U310","v":349.5},{"$f":"'Inputs master'!V310","v":349.5},{"$f":"'Inputs master'!W310","v":349.5}]
[null,null,null,"Commissioned assets in August",null,null,"days",null,{"$f":"'Inputs master'!I311","v":318.5},{"$f":"'Inputs master'!J311","v":318.5},{"$f":"'Inputs master'!K311","v":318.5},{"$f":"'Inputs master'!L311","v":318.5},{"$f":"'Inputs master'!M311","v":318.5},{"$f":"'Inputs master'!N311","v":318.5},{"$f":"'Inputs master'!O311","v":318.5},{"$f":"'Inputs master'!P311","v":318.5},{"$f":"'Inputs master'!Q311","v":318.5},{"$f":"'Inputs master'!R311","v":318.5},{"$f":"'Inputs master'!S311","v":318.5},{"$f":"'Inputs master'!T311","v":318.5},{"$f":"'Inputs master'!U311","v":318.5},{"$f":"'Inputs master'!V311","v":318.5},{"$f":"'Inputs master'!W311","v":318.5}]
[null,null,null,"Commissioned assets in September",null,null,"days",null,{"$f":"'Inputs master'!I312","v":288},{"$f":"'Inputs master'!J312","v":288},{"$f":"'Inputs master'!K312","v":288},{"$f":"'Inputs master'!L312","v":288},{"$f":"'Inputs master'!M312","v":288},{"$f":"'Inputs master'!N312","v":288},{"$f":"'Inputs master'!O312","v":288},{"$f":"'Inputs master'!P312","v":288},{"$f":"'Inputs master'!Q312","v":288},{"$f":"'Inputs master'!R312","v":288},{"$f":"'Inputs master'!S312","v":288},{"$f":"'Inputs master'!T312","v":288},{"$f":"'Inputs master'!U312","v":288},{"$f":"'Inputs master'!V312","v":288},{"$f":"'Inputs master'!W312","v":288}]
[null,null,null,"Commissioned assets in October",null,null,"days",null,{"$f":"'Inputs master'!I313","v":257.5},{"$f":"'Inputs master'!J313","v":257.5},{"$f":"'Inputs master'!K313","v":257.5},{"$f":"'Inputs master'!L313","v":257.5},{"$f":"'Inputs master'!M313","v":257.5},{"$f":"'Inputs master'!N313","v":257.5},{"$f":"'Inputs master'!O313","v":257.5},{"$f":"'Inputs master'!P313","v":257.5},{"$f":"'Inputs master'!Q313","v":257.5},{"$f":"'Inputs master'!R313","v":257.5},{"$f":"'Inputs master'!S313","v":257.5},{"$f":"'Inputs master'!T313","v":257.5},{"$f":"'Inputs master'!U313","v":257.5},{"$f":"'Inputs master'!V313","v":257.5},{"$f":"'Inputs master'!W313","v":257.5}]
[null,null,null,"Commissioned assets in November",null,null,"days",null,{"$f":"'Inputs master'!I314","v":227},{"$f":"'Inputs master'!J314","v":227},{"$f":"'Inputs master'!K314","v":227},{"$f":"'Inputs master'!L314","v":227},{"$f":"'Inputs master'!M314","v":227},{"$f":"'Inputs master'!N314","v":227},{"$f":"'Inputs master'!O314","v":227},{"$f":"'Inputs master'!P314","v":227},{"$f":"'Inputs master'!Q314","v":227},{"$f":"'Inputs master'!R314","v":227},{"$f":"'Inputs master'!S314","v":227},{"$f":"'Inputs master'!T314","v":227},{"$f":"'Inputs master'!U314","v":227},{"$f":"'Inputs master'!V314","v":227},{"$f":"'Inputs master'!W314","v":227}]
[null,null,null,"Commissioned assets in December",null,null,"days",null,{"$f":"'Inputs master'!I315","v":196.5},{"$f":"'Inputs master'!J315","v":196.5},{"$f":"'Inputs master'!K315","v":196.5},{"$f":"'Inputs master'!L315","v":196.5},{"$f":"'Inputs master'!M315","v":196.5},{"$f":"'Inputs master'!N315","v":196.5},{"$f":"'Inputs master'!O315","v":196.5},{"$f":"'Inputs master'!P315","v":196.5},{"$f":"'Inputs master'!Q315","v":196.5},{"$f":"'Inputs master'!R315","v":196.5},{"$f":"'Inputs master'!S315","v":196.5},{"$f":"'Inputs master'!T315","v":196.5},{"$f":"'Inputs master'!U315","v":196.5},{"$f":"'Inputs master'!V315","v":196.5},{"$f":"'Inputs master'!W315","v":196.5}]
[null,null,null,"Commissioned assets in January",null,null,"days",null,{"$f":"'Inputs master'!I316","v":165.5},{"$f":"'Inputs master'!J316","v":165.5},{"$f":"'Inputs master'!K316","v":165.5},{"$f":"'Inputs master'!L316","v":165.5},{"$f":"'Inputs master'!M316","v":165.5},{"$f":"'Inputs master'!N316","v":165.5},{"$f":"'Inputs master'!O316","v":165.5},{"$f":"'Inputs master'!P316","v":165.5},{"$f":"'Inputs master'!Q316","v":165.5},{"$f":"'Inputs master'!R316","v":165.5},{"$f":"'Inputs master'!S316","v":165.5},{"$f":"'Inputs master'!T316","v":165.5},{"$f":"'Inputs master'!U316","v":165.5},{"$f":"'Inputs master'!V316","v":165.5},{"$f":"'Inputs master'!W316","v":165.5}]
[null,null,null,"Commissioned assets in February",null,null,"days",null,{"$f":"'Inputs master'!I317","v":136},{"$f":"'Inputs master'!J317","v":136},{"$f":"'Inputs master'!K317","v":136},{"$f":"'Inputs master'!L317","v":136},{"$f":"'Inputs master'!M317","v":136},{"$f":"'Inputs master'!N317","v":136},{"$f":"'Inputs master'!O317","v":136},{"$f":"'Inputs master'!P317","v":136},{"$f":"'Inputs master'!Q317","v":136},{"$f":"'Inputs master'!R317","v":136},{"$f":"'Inputs master'!S317","v":136},{"$f":"'Inputs master'!T317","v":136},{"$f":"'Inputs master'!U317","v":136},{"$f":"'Inputs master'!V317","v":136},{"$f":"'Inputs master'!W317","v":136}]
[null,null,null,"Commissioned assets in March",null,null,"days",null,{"$f":"'Inputs master'!I318","v":106.5},{"$f":"'Inputs master'!J318","v":106.5},{"$f":"'Inputs master'!K318","v":106.5},{"$f":"'Inputs master'!L318","v":106.5},{"$f":"'Inputs master'!M318","v":106.5},{"$f":"'Inputs master'!N318","v":106.5},{"$f":"'Inputs master'!O318","v":106.5},{"$f":"'Inputs master'!P318","v":106.5},{"$f":"'Inputs master'!Q318","v":106.5},{"$f":"'Inputs master'!R318","v":106.5},{"$f":"'Inputs master'!S318","v":106.5},{"$f":"'Inputs master'!T318","v":106.5},{"$f":"'Inputs master'!U318","v":106.5},{"$f":"'Inputs master'!V318","v":106.5},{"$f":"'Inputs master'!W318","v":106.5}]
[null,null,null,"Commissioned assets in April",null,null,"days",null,{"$f":"'Inputs master'!I319","v":76},{"$f":"'Inputs master'!J319","v":76},{"$f":"'Inputs master'!K319","v":76},{"$f":"'Inputs master'!L319","v":76},{"$f":"'Inputs master'!M319","v":76},{"$f":"'Inputs master'!N319","v":76},{"$f":"'Inputs master'!O319","v":76},{"$f":"'Inputs master'!P319","v":76},{"$f":"'Inputs master'!Q319","v":76},{"$f":"'Inputs master'!R319","v":76},{"$f":"'Inputs master'!S319","v":76},{"$f":"'Inputs master'!T319","v":76},{"$f":"'Inputs master'!U319","v":76},{"$f":"'Inputs master'!V319","v":76},{"$f":"'Inputs master'!W319","v":76}]
[null,null,null,"Commissioned assets in May",null,null,"days",null,{"$f":"'Inputs master'!I320","v":45.5},{"$f":"'Inputs master'!J320","v":45.5},{"$f":"'Inputs master'!K320","v":45.5},{"$f":"'Inputs master'!L320","v":45.5},{"$f":"'Inputs master'!M320","v":45.5},{"$f":"'Inputs master'!N320","v":45.5},{"$f":"'Inputs master'!O320","v":45.5},{"$f":"'Inputs master'!P320","v":45.5},{"$f":"'Inputs master'!Q320","v":45.5},{"$f":"'Inputs master'!R320","v":45.5},{"$f":"'Inputs master'!S320","v":45.5},{"$f":"'Inputs master'!T320","v":45.5},{"$f":"'Inputs master'!U320","v":45.5},{"$f":"'Inputs master'!V320","v":45.5},{"$f":"'Inputs master'!W320","v":45.5}]
[null,null,null,"Commissioned assets in June",null,null,"days",null,{"$f":"'Inputs master'!I321","v":15},{"$f":"'Inputs master'!J321","v":15},{"$f":"'Inputs master'!K321","v":15},{"$f":"'Inputs master'!L321","v":15},{"$f":"'Inputs master'!M321","v":15},{"$f":"'Inputs master'!N321","v":15},{"$f":"'Inputs master'!O321","v":15},{"$f":"'Inputs master'!P321","v":15},{"$f":"'Inputs master'!Q321","v":15},{"$f":"'Inputs master'!R321","v":15},{"$f":"'Inputs master'!S321","v":15},{"$f":"'Inputs master'!T321","v":15},{"$f":"'Inputs master'!U321","v":15},{"$f":"'Inputs master'!V321","v":15},{"$f":"'Inputs master'!W321","v":15}]
[]
[null,null,"Other building block inputs"]
[null,null,"Note:"]
[]
[null,null,null,"Opening RAB (carried forward into 2020)",null,null,"$m",null,{"$f":"'Inputs master'!I326","v":4863.1110816469754}]
[null,null,null,"Adjustments to RAB",null,null,"$m",null,{"$f":"'Inputs master'!I327","v":0},{"$f":"'Inputs master'!J327","v":-4.7087271824000005},{"$f":"'Inputs master'!K327","v":0},{"$f":"'Inputs master'!L327","v":0},{"$f":"'Inputs master'!M327","v":0},{"$f":"'Inputs master'!N327","v":0},{"$f":"'Inputs master'!O327","v":0},{"$f":"'Inputs master'!P327","v":0},{"$f":"'Inputs master'!Q327","v":0},{"$f":"'Inputs master'!R327","v":0},{"$f":"'Inputs master'!S327","v":0},{"$f":"'Inputs master'!T327","v":0},{"$f":"'Inputs master'!U327","v":0},{"$f":"'Inputs master'!V327","v":0},{"$f":"'Inputs master'!W327","v":0}]
[null,null,null,"Miscellaneous RAB adjustments (to opening balance)",null,null,"$m",null,{"$f":"'Inputs master'!I328","v":0},{"$f":"'Inputs master'!J328","v":-2.949383917666637E-3},{"$f":"'Inputs master'!K328","v":5.5288262501562713E-7},{"$f":"'Inputs master'!L328","v":0},{"$f":"'Inputs master'!M328","v":0},{"$f":"'Inputs master'!N328","v":0},{"$f":"'Inputs master'!O328","v":0},{"$f":"'Inputs master'!P328","v":0},{"$f":"'Inputs master'!Q328","v":0},{"$f":"'Inputs master'!R328","v":0},{"$f":"'Inputs master'!S328","v":0},{"$f":"'Inputs master'!T328","v":0},{"$f":"'Inputs master'!U328","v":0},{"$f":"'Inputs master'!V328","v":0},{"$f":"'Inputs master'!W328","v":0}]
[null,null,null,"Actual revaluation amount",null,null,"$m",null,null,null,null,null,null,{"$f":"'Inputs master'!N329","v":0},{"$f":"'Inputs master'!O329","v":0},{"$f":"'Inputs master'!P329","v":0},{"$f":"'Inputs master'!Q329","v":0},{"$f":"'Inputs master'!R329","v":0},{"$f":"'Inputs master'!S329","v":0},{"$f":"'Inputs master'!T329","v":0},{"$f":"'Inputs master'!U329","v":0},{"$f":"'Inputs master'!V329","v":0},{"$f":"'Inputs master'!W329","v":0}]
[]
[null,null,null,"Actual revenue received",null,null,"$m",null,{"$f":"'Inputs master'!I331","v":787.95826113112298},{"$f":"'Inputs master'!J331","v":791.85940120000009},{"$f":"'Inputs master'!K331","v":824.96859761147573},{"$f":"'Inputs master'!L331","v":825.3158680395976},{"$f":"'Inputs master'!M331","v":0},{"$f":"'Inputs master'!N331","v":0},{"$f":"'Inputs master'!O331","v":0},{"$f":"'Inputs master'!P331","v":0},{"$f":"'Inputs master'!Q331","v":0},{"$f":"'Inputs master'!R331","v":0},{"$f":"'Inputs master'!S331","v":0},{"$f":"'Inputs master'!T331","v":0},{"$f":"'Inputs master'!U331","v":0},{"$f":"'Inputs master'!V331","v":0},{"$f":"'Inputs master'!W331","v":0}]
[null,null,null,"Voluntary revenue reduction",null,null,"$m",null,{"$f":"'Inputs master'!I332","v":0},{"$f":"'Inputs master'!J332","v":0},{"$f":"'Inputs master'!K332","v":-14.077713664900505},{"$f":"'Inputs master'!L332","v":0},{"$f":"'Inputs master'!M332","v":0},{"$f":"'Inputs master'!N332","v":0},{"$f":"'Inputs master'!O332","v":0},{"$f":"'Inputs master'!P332","v":0},{"$f":"'Inputs master'!Q332","v":0},{"$f":"'Inputs master'!R332","v":0},{"$f":"'Inputs master'!S332","v":0},{"$f":"'Inputs master'!T332","v":0},{"$f":"'Inputs master'!U332","v":0},{"$f":"'Inputs master'!V332","v":0},{"$f":"'Inputs master'!W332","v":0}]
[null,null,null,"MAR as determined by IPP",null,null,"$m",null,{"$f":"'Inputs master'!I333","v":810.55287524421374},{"$f":"'Inputs master'!J333","v":795.62685485668646},{"$f":"'Inputs master'!K333","v":790.89191515482162},{"$f":"'Inputs master'!L333","v":830.1789153132346},{"$f":"'Inputs master'!M333","v":835.5419388760962},{"$f":"TRANSPOSE(Results!F567:F571)","v":1075.9994812760901},1112.9385046042394,1161.7251621289506,1230.369541911622,1271.5950464573339,{"$f":"'Inputs master'!S333","v":0},{"$f":"'Inputs master'!T333","v":0},{"$f":"'Inputs master'!U333","v":0},{"$f":"'Inputs master'!V333","v":0},{"$f":"'Inputs master'!W333","v":0}]
[null,null,null,"SMAR as determined by IPP",null,null,"$m",null,{"$f":"'Inputs master'!I334","v":788.70813218364503},{"$f":"'Inputs master'!J334","v":798.84427779550265},{"$f":"'Inputs master'!K334","v":808.95208125345118},{"$f":"'Inputs master'!L334","v":828.09895546736539},{"$f":"'Inputs master'!M334","v":840.17793069256095},{"$f":"TRANSPOSE(Results!F582:F586)","v":976.7170136720124},1135.4628299041242,1192.2359713993303,1251.8477699692969,1314.4401584677619,{"$f":"'Inputs master'!S334","v":0},{"$f":"'Inputs master'!T334","v":0},{"$f":"'Inputs master'!U334","v":0},{"$f":"'Inputs master'!V334","v":0},{"$f":"'Inputs master'!W334","v":0}]
[]
[null,null,null,"Actual term credit spread differential",null,null,"$m",null,{"$f":"'Inputs master'!I336","v":4.103640050600589},{"$f":"'Inputs master'!J336","v":3.1867651585539765},{"$f":"'Inputs master'!K336","v":3.0247439666530678},{"$f":"'Inputs master'!L336","v":2.5360516328984106},{"$f":"'Inputs master'!M336","v":0},{"$f":"'Inputs master'!N336","v":0},{"$f":"'Inputs master'!O336","v":0},{"$f":"'Inputs master'!P336","v":0},{"$f":"'Inputs master'!Q336","v":0},{"$f":"'Inputs master'!R336","v":0},{"$f":"'Inputs master'!S336","v":0},{"$f":"'Inputs master'!T336","v":0},{"$f":"'Inputs master'!U336","v":0},{"$f":"'Inputs master'!V336","v":0},{"$f":"'Inputs master'!W336","v":0}]
[null,null,null,"Forecast TCSD factor = A/B*C",null,null,"scalar",null,{"$f":"'Inputs master'!I337","v":0},{"$f":"'Inputs master'!J337","v":0},{"$f":"'Inputs master'!K337","v":0},{"$f":"'Inputs master'!L337","v":0},{"$f":"'Inputs master'!M337","v":5.0578386164873055E-4},{"$f":"'Inputs master'!N337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!O337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!P337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!Q337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!R337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!S337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!T337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!U337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!V337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!W337","v":5.8576947135010899E-4}]
[null,null,null,"Pass-through costs",null,null,"$m",null,{"$f":"'Inputs master'!I338","v":17.267025519999997},{"$f":"'Inputs master'!J338","v":18.469512080000001},{"$f":"'Inputs master'!K338","v":17.033042179999999},{"$f":"'Inputs master'!L338","v":21.485083889999999},{"$f":"'Inputs master'!M338","v":21.386001363439998},{"$f":"'Inputs master'!N338","v":22.283521472515201},{"$f":"'Inputs master'!O338","v":22.898319931415802},{"$f":"'Inputs master'!P338","v":23.444232905358284},{"$f":"'Inputs master'!Q338","v":24.003702536039032},{"$f":"'Inputs master'!R338","v":24.577079108510603},{"$f":"'Inputs master'!S338","v":25.068620690680813},{"$f":"'Inputs master'!T338","v":25.569993104494429},{"$f":"'Inputs master'!U338","v":26.081392966584318},{"$f":"'Inputs master'!V338","v":26.603020825916005},{"$f":"'Inputs master'!W338","v":27.135081242434321}]
[null,null,null,"Recoverable costs (non-IRIS)",null,null,"$m",null,{"$f":"'Inputs master'!I339","v":6.8198356143482055},{"$f":"'Inputs master'!J339","v":0.22575468000000001},{"$f":"'Inputs master'!K339","v":8.8743859199999999},{"$f":"'Inputs master'!L339","v":1.7653898700000004},{"$f":"'Inputs master'!M339","v":1.9},{"$f":"'Inputs master'!N339","v":1.9379999999999999},{"$f":"'Inputs master'!O339","v":1.9767600000000001},{"$f":"'Inputs master'!P339","v":2.0162952000000001},{"$f":"'Inputs master'!Q339","v":2.056621104},{"$f":"'Inputs master'!R339","v":2.0977535260800004},{"$f":"'Inputs master'!S339","v":2.1397085966016003},{"$f":"'Inputs master'!T339","v":2.1825027685336322},{"$f":"'Inputs master'!U339","v":2.2261528239043047},{"$f":"'Inputs master'!V339","v":2.2706758803823908},{"$f":"'Inputs master'!W339","v":2.3160893979900385}]
[null,null,null,"RCP2 pass-through and recoverable costs wash-up",null,null,"$m",null,{"$f":"'Inputs master'!I340","v":0.15405999480054255},{"$f":"'Inputs master'!J340","v":1.6815297156179336},{"$f":"'Inputs master'!K340","v":-2.1850299587470117}]
[]
[null,null,null,"2021 opening EV account balance",null,null,"$m",null,{"$f":"'Inputs master'!I342","v":72.634526522876286}]
[null,null,null,"EV account balance recovery from previous RCP",null,null,"$m",null,{"$f":"'Inputs master'!I343","v":17.969549354854479},{"$f":"'Inputs master'!J343","v":17.969549354854479},{"$f":"'Inputs master'!K343","v":17.969549354854479},{"$f":"'Inputs master'!L343","v":17.969549354854479},{"$f":"'Inputs master'!M343","v":17.969549354854479}]
[null,null,null,"RCP4 HVDC transitional adjustment",null,null,"$m"]
[null,null,null,"RCP4 HVDC transitional adjustment offset",null,null,"$m"]
[]
[null,null,"Regulatory depreciation"]
[null,null,"Note:"]
[]
[null,null,null,"Existing asset depreciation",null,null,"$m",null,{"$f":"'Inputs master'!I350","v":251.92327892690059},{"$f":"'Inputs master'!J350","v":246.58153156488663},{"$f":"'Inputs master'!K350","v":249.35836971106775},{"$f":"'Inputs master'!L350","v":254.73254425826067},{"$f":"'Inputs master'!M350","v":238.2398593814456},{"$f":"'Inputs master'!N350","v":224.75086909670944},{"$f":"'Inputs master'!O350","v":212.42730702067612},{"$f":"'Inputs master'!P350","v":198.75223930817032},{"$f":"'Inputs master'!Q350","v":187.89509981500615},{"$f":"'Inputs master'!R350","v":179.28680060138944},{"$f":"'Inputs master'!S350","v":169.88557453283948},{"$f":"'Inputs master'!T350","v":159.31914727563944},{"$f":"'Inputs master'!U350","v":150.36247801930617},{"$f":"'Inputs master'!V350","v":143.33742453410616},{"$f":"'Inputs master'!W350","v":137.41814936473949}]
[null,null,null,"Operating lease assets amortisation",null,null,"$m",null,{"$f":"'Inputs master'!I351","v":0},{"$f":"'Inputs master'!J351","v":0},{"$f":"'Inputs master'!K351","v":0},{"$f":"'Inputs master'!L351","v":0},{"$f":"'Inputs master'!M351","v":11.429717912702527},{"$f":"'Inputs master'!N351","v":10.807360856867705},{"$f":"'Inputs master'!O351","v":12.12701967715364},{"$f":"'Inputs master'!P351","v":12.446079635850596},{"$f":"'Inputs master'!Q351","v":10.780840037070741},{"$f":"'Inputs master'!R351","v":10.517357214981851},{"$f":"'Inputs master'!S351","v":10.256015794840749},{"$f":"'Inputs master'!T351","v":10.291945783358083},{"$f":"'Inputs master'!U351","v":10.295994203939454},{"$f":"'Inputs master'!V351","v":10.284954773977331},{"$f":"'Inputs master'!W351","v":10.287592434114551}]
[null,null,null,"Pseudo asset depreciation",null,null,"$m",null,{"$f":"'Inputs master'!I352","v":1.9953529999999999},{"$f":"'Inputs master'!J352","v":1.9953529999999999},{"$f":"'Inputs master'!K352","v":1.9953529999999999},{"$f":"'Inputs master'!L352","v":1.9953529999999999},{"$f":"'Inputs master'!M352","v":1.9953529999999999},{"$f":"'Inputs master'!N352","v":1.9953529999999999},{"$f":"'Inputs master'!O352","v":1.9953529999999999},{"$f":"'Inputs master'!P352","v":1.9953529999999999},{"$f":"'Inputs master'!Q352","v":1.9953529999999999},{"$f":"'Inputs master'!R352","v":1.9953529999999999},{"$f":"'Inputs master'!S352","v":1.9953529999999999},{"$f":"'Inputs master'!T352","v":1.9953529999999999},{"$f":"'Inputs master'!U352","v":1.9953529999999999},{"$f":"'Inputs master'!V352","v":1.9953529999999999},{"$f":"'Inputs master'!W352","v":1.9953529999999999}]
[null,null,null,"Write-offs",null,null,"$m",null,{"$f":"'Inputs master'!I353","v":12.189900041999893},{"$f":"'Inputs master'!J353","v":8.9916931499997368},{"$f":"'Inputs master'!K353","v":7.919620652999992},{"$f":"'Inputs master'!L353","v":2.9404001699999966},{"$f":"'Inputs master'!M353","v":6.5572674301335798},{"$f":"'Inputs master'!N353","v":6},{"$f":"'Inputs master'!O353","v":6},{"$f":"'Inputs master'!P353","v":6},{"$f":"'Inputs master'!Q353","v":6},{"$f":"'Inputs master'!R353","v":6},{"$f":"'Inputs master'!S353","v":6},{"$f":"'Inputs master'!T353","v":6},{"$f":"'Inputs master'!U353","v":6},{"$f":"'Inputs master'!V353","v":6},{"$f":"'Inputs master'!W353","v":6}]
[]
[null,null,null,"Dismantling costs",null,null,"$m",null,{"$f":"'Inputs master'!I355","v":9.1962752200000004},{"$f":"'Inputs master'!J355","v":20.3555679344},{"$f":"'Inputs master'!K355","v":15.828981940000002},{"$f":"'Inputs master'!L355","v":2.6592715099999937},{"$f":"'Inputs master'!M355","v":6.6739459999999999},{"$f":"'Inputs master'!N355","v":6},{"$f":"'Inputs master'!O355","v":6},{"$f":"'Inputs master'!P355","v":6},{"$f":"'Inputs master'!Q355","v":6},{"$f":"'Inputs master'!R355","v":6},{"$f":"'Inputs master'!S355","v":6},{"$f":"'Inputs master'!T355","v":6},{"$f":"'Inputs master'!U355","v":6},{"$f":"'Inputs master'!V355","v":6},{"$f":"'Inputs master'!W355","v":6}]
[null,null,null,"Lost assets",null,null,"$m",null,{"$f":"'Inputs master'!I356","v":0},{"$f":"'Inputs master'!J356","v":0},{"$f":"'Inputs master'!K356","v":0},{"$f":"'Inputs master'!L356","v":0},{"$f":"'Inputs master'!M356","v":0},{"$f":"'Inputs master'!N356","v":0},{"$f":"'Inputs master'!O356","v":0},{"$f":"'Inputs master'!P356","v":0},{"$f":"'Inputs master'!Q356","v":0},{"$f":"'Inputs master'!R356","v":0},{"$f":"'Inputs master'!S356","v":0},{"$f":"'Inputs master'!T356","v":0},{"$f":"'Inputs master'!U356","v":0},{"$f":"'Inputs master'!V356","v":0},{"$f":"'Inputs master'!W356","v":0}]
[null,null,null,"Found assets",null,null,"$m",null,{"$f":"'Inputs master'!I357","v":0},{"$f":"'Inputs master'!J357","v":0},{"$f":"'Inputs master'!K357","v":0},{"$f":"'Inputs master'!L357","v":0},{"$f":"'Inputs master'!M357","v":0},{"$f":"'Inputs master'!N357","v":0},{"$f":"'Inputs master'!O357","v":0},{"$f":"'Inputs master'!P357","v":0},{"$f":"'Inputs master'!Q357","v":0},{"$f":"'Inputs master'!R357","v":0},{"$f":"'Inputs master'!S357","v":0},{"$f":"'Inputs master'!T357","v":0},{"$f":"'Inputs master'!U357","v":0},{"$f":"'Inputs master'!V357","v":0},{"$f":"'Inputs master'!W357","v":0}]
[null,null,null,"Cash proceeds from asset disposals",null,null,"$m",null,{"$f":"'Inputs master'!I358","v":2.2812928399999999},{"$f":"'Inputs master'!J358","v":2.0776160200000002},{"$f":"'Inputs master'!K358","v":2.7806007100000003},{"$f":"'Inputs master'!L358","v":0.20371440999999998},{"$f":"'Inputs master'!M358","v":0},{"$f":"'Inputs master'!N358","v":0},{"$f":"'Inputs master'!O358","v":0},{"$f":"'Inputs master'!P358","v":0},{"$f":"'Inputs master'!Q358","v":0},{"$f":"'Inputs master'!R358","v":0},{"$f":"'Inputs master'!S358","v":0},{"$f":"'Inputs master'!T358","v":0},{"$f":"'Inputs master'!U358","v":0},{"$f":"'Inputs master'!V358","v":0},{"$f":"'Inputs master'!W358","v":0}]
[null,null,null,"Capitalised interest depreciation adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I359","v":0.44991696197278841},{"$f":"'Inputs master'!J359","v":0.10039219028363686},{"$f":"'Inputs master'!K359","v":0},{"$f":"'Inputs master'!L359","v":0.3813906474506028},{"$f":"'Inputs master'!M359","v":0},{"$f":"'Inputs master'!N359","v":0},{"$f":"'Inputs master'!O359","v":0},{"$f":"'Inputs master'!P359","v":0},{"$f":"'Inputs master'!Q359","v":0},{"$f":"'Inputs master'!R359","v":0},{"$f":"'Inputs master'!S359","v":0},{"$f":"'Inputs master'!T359","v":0},{"$f":"'Inputs master'!U359","v":0},{"$f":"'Inputs master'!V359","v":0},{"$f":"'Inputs master'!W359","v":0}]
[]
[null,null,"Tax depreciation"]
[null,null,"Note:"]
[]
[null,null,null,"Existing asset tax depreciation",null,null,"$m",null,{"$f":"'Inputs master'!I364","v":262.22545471891812},{"$f":"'Inputs master'!J364","v":261.00971379374187},{"$f":"'Inputs master'!K364","v":256.34642943146247},{"$f":"'Inputs master'!L364","v":256.26961590524974},{"$f":"'Inputs master'!M364","v":228.52950265875086},{"$f":"'Inputs master'!N364","v":196.67424167523271},{"$f":"'Inputs master'!O364","v":172.54234731795671},{"$f":"'Inputs master'!P364","v":153.1958828345179},{"$f":"'Inputs master'!Q364","v":137.0428044609649},{"$f":"'Inputs master'!R364","v":123.27948695619382},{"$f":"'Inputs master'!S364","v":111.30146119547435},{"$f":"'Inputs master'!T364","v":100.63886160824255},{"$f":"'Inputs master'!U364","v":91.263291497746451},{"$f":"'Inputs master'!V364","v":82.888583747784807},{"$f":"'Inputs master'!W364","v":75.387447751772868}]
[null,null,null,"Tower painting and attachment points",null,null,"$m",null,{"$f":"'Inputs master'!I365","v":44.13612486000001},{"$f":"'Inputs master'!J365","v":39.357008350000022},{"$f":"'Inputs master'!K365","v":44.329176250000017},{"$f":"'Inputs master'!L365","v":63.823966170000013},{"$f":"'Inputs master'!M365","v":52.861185999999996},{"$f":"'Inputs master'!N365","v":73.541175999999993},{"$f":"'Inputs master'!O365","v":78.394439000000006},{"$f":"'Inputs master'!P365","v":83.853054},{"$f":"'Inputs master'!Q365","v":85.902157000000003},{"$f":"'Inputs master'!R365","v":86.229563999999996},{"$f":"'Inputs master'!S365","v":88.062336000000002},{"$f":"'Inputs master'!T365","v":91.973848000000004},{"$f":"'Inputs master'!U365","v":94.242391999999995},{"$f":"'Inputs master'!V365","v":96.010654000000002},{"$f":"'Inputs master'!W365","v":98.417426000000006}]
[null,null,null,"Capitalised lease costs",null,null,"$m",null,{"$f":"'Inputs master'!I366","v":9.8568077447999993},{"$f":"'Inputs master'!J366","v":9.8568077447999993},{"$f":"'Inputs master'!K366","v":12.579336258393319},{"$f":"'Inputs master'!L366","v":11.230053},{"$f":"'Inputs master'!M366","v":11.828282036633119},{"$f":"'Inputs master'!N366","v":11.316470104213245},{"$f":"'Inputs master'!O366","v":12.872141522614406},{"$f":"'Inputs master'!P366","v":19.309089377240532},{"$f":"'Inputs master'!Q366","v":11.947270639878893},{"$f":"'Inputs master'!R366","v":11.099703442648385},{"$f":"'Inputs master'!S366","v":11.310340517745342},{"$f":"'Inputs master'!T366","v":11.346629726263322},{"$f":"'Inputs master'!U366","v":11.541027609963063},{"$f":"'Inputs master'!V366","v":11.736279551288836},{"$f":"'Inputs master'!W366","v":11.751980320924805}]
[null,null,null,"Tax write-offs",null,null,"$m",null,{"$f":"'Inputs master'!I367","v":12.32663794999951},{"$f":"'Inputs master'!J367","v":13.084526213000192},{"$f":"'Inputs master'!K367","v":7.8814378170000081},{"$f":"'Inputs master'!L367","v":23.020015799999946},{"$f":"'Inputs master'!M367","v":13.231213430133581},{"$f":"'Inputs master'!N367","v":12},{"$f":"'Inputs master'!O367","v":12},{"$f":"'Inputs master'!P367","v":12},{"$f":"'Inputs master'!Q367","v":12},{"$f":"'Inputs master'!R367","v":12},{"$f":"'Inputs master'!S367","v":12},{"$f":"'Inputs master'!T367","v":12},{"$f":"'Inputs master'!U367","v":12},{"$f":"'Inputs master'!V367","v":12},{"$f":"'Inputs master'!W367","v":12}]
[]
[null,"Depreciation module parameters"]
[]
[null,null,"New commissioning assets useful lives"]
[null,null,"Note: Regulatory useful life for new commissioned assets for depreciation module."]
[]
[null,null,null,"Buildings",null,null,"years",{"$f":"'Inputs master'!H374","v":50}]
[null,null,null,"Communications",null,null,"years",{"$f":"'Inputs master'!H375","v":12.5}]
[null,null,null,"Easements",null,null,"years",{"$f":"'Inputs master'!H376","v":0}]
[null,null,null,"Furniture and fittings",null,null,"years",{"$f":"'Inputs master'!H377","v":16.7}]
[null,null,null,"HVDC cables",null,null,"years",{"$f":"'Inputs master'!H378","v":30.3}]
[null,null,null,"HVDC lines",null,null,"years",{"$f":"'Inputs master'!H379","v":50}]
[null,null,null,"HVDC stations",null,null,"years",{"$f":"'Inputs master'!H380","v":30.3}]
[null,null,null,"ICT",null,null,"years",{"$f":"'Inputs master'!H381","v":5.6}]
[null,null,null,"Intangible assets",null,null,"years",{"$f":"'Inputs master'!H382","v":6.7}]
[null,null,null,"Land",null,null,"years",{"$f":"'Inputs master'!H383","v":0}]
[null,null,null,"Other assets",null,null,"years",{"$f":"'Inputs master'!H384","v":10}]
[null,null,null,"Software",null,null,"years",{"$f":"'Inputs master'!H385","v":5}]
[null,null,null,"Substations",null,null,"years",{"$f":"'Inputs master'!H386","v":40}]
[null,null,null,"Tower painting",null,null,"years",{"$f":"'Inputs master'!H387","v":15}]
[null,null,null,"Transmission lines",null,null,"years",{"$f":"'Inputs master'!H388","v":51.3}]
[null,null,null,"Operating lease assets",null,null,"years",{"$f":"'Inputs master'!H389","v":5}]
[]
[null,null,"New commissioning assets tax depreciation rates"]
[null,null,"Note: Tax depreciation rate for new commissioned assets for depreciation module."]
[]
[null,null,null,"Buildings",null,null,"%",{"$f":"'Inputs master'!H394","v":0}]
[null,null,null,"Communications",null,null,"%",{"$f":"'Inputs master'!H395","v":0.3}]
[null,null,null,"Easements",null,null,"%",{"$f":"'Inputs master'!H396","v":0}]
[null,null,null,"Furniture and fittings",null,null,"%",{"$f":"'Inputs master'!H397","v":0.17}]
[null,null,null,"HVDC cables",null,null,"%",{"$f":"'Inputs master'!H398","v":0.1}]
[null,null,null,"HVDC lines",null,null,"%",{"$f":"'Inputs master'!H399","v":0.1}]
[null,null,null,"HVDC stations",null,null,"%",{"$f":"'Inputs master'!H400","v":0.09}]
[null,null,null,"ICT",null,null,"%",{"$f":"'Inputs master'!H401","v":0.45}]
[null,null,null,"Intangible assets",null,null,"%",{"$f":"'Inputs master'!H402","v":0.5}]
[null,null,null,"Land",null,null,"%",{"$f":"'Inputs master'!H403","v":0}]
[null,null,null,"Other assets",null,null,"%",{"$f":"'Inputs master'!H404","v":0.33}]
[null,null,null,"Software",null,null,"%",{"$f":"'Inputs master'!H405","v":0.5}]
[null,null,null,"Substations",null,null,"%",{"$f":"'Inputs master'!H406","v":9.2999999999999999E-2}]
[null,null,null,"Tower painting",null,null,"%",{"$f":"'Inputs master'!H407","v":0}]
[null,null,null,"Transmission lines",null,null,"%",{"$f":"'Inputs master'!H408","v":0.09}]
[null,null,null,"Operating lease assets",null,null,"%",{"$f":"'Inputs master'!H409","v":0}]
[]
[null,null,"New asset regulatory commissioning"]
[null,null,"Note: By system asset profile. Used for depreciation module."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I414+'Inputs master'!I499","v":295.29821752489795},{"$f":"'Inputs master'!J414+'Inputs master'!J499","v":275.33145255900001},{"$f":"'Inputs master'!K414+'Inputs master'!K499","v":331.92189096590005},{"$f":"'Inputs master'!L414+'Inputs master'!L499","v":331.88979880039994},{"$f":"'Inputs master'!M414+'Inputs master'!M499","v":0},{"$f":"'Inputs master'!N414+'Inputs master'!N499","v":0},{"$f":"'Inputs master'!O414+'Inputs master'!O499","v":0},{"$f":"'Inputs master'!P414+'Inputs master'!P499","v":0},{"$f":"'Inputs master'!Q414+'Inputs master'!Q499","v":0},{"$f":"'Inputs master'!R414+'Inputs master'!R499","v":0},{"$f":"'Inputs master'!S414+'Inputs master'!S499","v":0},{"$f":"'Inputs master'!T414+'Inputs master'!T499","v":0},{"$f":"'Inputs master'!U414+'Inputs master'!U499","v":0},{"$f":"'Inputs master'!V414+'Inputs master'!V499","v":0},{"$f":"'Inputs master'!W414+'Inputs master'!W499","v":0}]
[null,null,null,"Buildings",null,null,"$m",null,{"$f":"'Inputs master'!I415+'Inputs master'!I500","v":0},{"$f":"'Inputs master'!J415+'Inputs master'!J500","v":0},{"$f":"'Inputs master'!K415+'Inputs master'!K500","v":0},{"$f":"'Inputs master'!L415+'Inputs master'!L500","v":0},{"$f":"'Inputs master'!M415+'Inputs master'!M500","v":16.745659399999997},{"$f":"'Inputs master'!N415+'Inputs master'!N500","v":12.1113114004},{"$f":"'Inputs master'!O415+'Inputs master'!O500","v":3.3134526516756484},{"$f":"'Inputs master'!P415+'Inputs master'!P500","v":5.5366067003999992},{"$f":"'Inputs master'!Q415+'Inputs master'!Q500","v":4.7205938804000001},{"$f":"'Inputs master'!R415+'Inputs master'!R500","v":8.2784308196000005},{"$f":"'Inputs master'!S415+'Inputs master'!S500","v":1.98733},{"$f":"'Inputs master'!T415+'Inputs master'!T500","v":3.4473340000000001},{"$f":"'Inputs master'!U415+'Inputs master'!U500","v":3.9658859999999998},{"$f":"'Inputs master'!V415+'Inputs master'!V500","v":2.7570000000000001},{"$f":"'Inputs master'!W415+'Inputs master'!W500","v":7.772354}]
[null,null,null,"Communications",null,null,"$m",null,{"$f":"'Inputs master'!I416+'Inputs master'!I501","v":0},{"$f":"'Inputs master'!J416+'Inputs master'!J501","v":0},{"$f":"'Inputs master'!K416+'Inputs master'!K501","v":0},{"$f":"'Inputs master'!L416+'Inputs master'!L501","v":0},{"$f":"'Inputs master'!M416+'Inputs master'!M501","v":4.5794370000000013},{"$f":"'Inputs master'!N416+'Inputs master'!N501","v":8.8372460000000004},{"$f":"'Inputs master'!O416+'Inputs master'!O501","v":6.3741194212764904},{"$f":"'Inputs master'!P416+'Inputs master'!P501","v":4.7268479999999995},{"$f":"'Inputs master'!Q416+'Inputs master'!Q501","v":6.2380259999999996},{"$f":"'Inputs master'!R416+'Inputs master'!R501","v":10.280030999999999},{"$f":"'Inputs master'!S416+'Inputs master'!S501","v":6.5169649999999999},{"$f":"'Inputs master'!T416+'Inputs master'!T501","v":4.9625640000000004},{"$f":"'Inputs master'!U416+'Inputs master'!U501","v":9.2751090000000005},{"$f":"'Inputs master'!V416+'Inputs master'!V501","v":5.7648510000000002},{"$f":"'Inputs master'!W416+'Inputs master'!W501","v":7.7111999999999998}]
[null,null,null,"Easements",null,null,"$m",null,{"$f":"'Inputs master'!I417+'Inputs master'!I502","v":0},{"$f":"'Inputs master'!J417+'Inputs master'!J502","v":0},{"$f":"'Inputs master'!K417+'Inputs master'!K502","v":0},{"$f":"'Inputs master'!L417+'Inputs master'!L502","v":0},{"$f":"'Inputs master'!M417+'Inputs master'!M502","v":1.0167617897774139},{"$f":"'Inputs master'!N417+'Inputs master'!N502","v":2.4715862102225872},{"$f":"'Inputs master'!O417+'Inputs master'!O502","v":0},{"$f":"'Inputs master'!P417+'Inputs master'!P502","v":0},{"$f":"'Inputs master'!Q417+'Inputs master'!Q502","v":0},{"$f":"'Inputs master'!R417+'Inputs master'!R502","v":6.5301349999999996},{"$f":"'Inputs master'!S417+'Inputs master'!S502","v":0},{"$f":"'Inputs master'!T417+'Inputs master'!T502","v":0},{"$f":"'Inputs master'!U417+'Inputs master'!U502","v":0},{"$f":"'Inputs master'!V417+'Inputs master'!V502","v":0},{"$f":"'Inputs master'!W417+'Inputs master'!W502","v":0}]
[null,null,null,"Furniture and fittings",null,null,"$m",null,{"$f":"'Inputs master'!I418+'Inputs master'!I503","v":0},{"$f":"'Inputs master'!J418+'Inputs master'!J503","v":0},{"$f":"'Inputs master'!K418+'Inputs master'!K503","v":0},{"$f":"'Inputs master'!L418+'Inputs master'!L503","v":0},{"$f":"'Inputs master'!M418+'Inputs master'!M503","v":2.1865019999999999},{"$f":"'Inputs master'!N418+'Inputs master'!N503","v":1.6464019999999999},{"$f":"'Inputs master'!O418+'Inputs master'!O503","v":13.544878432678741},{"$f":"'Inputs master'!P418+'Inputs master'!P503","v":1.870854},{"$f":"'Inputs master'!Q418+'Inputs master'!Q503","v":1.9082619999999997},{"$f":"'Inputs master'!R418+'Inputs master'!R503","v":1.9464279999999967},{"$f":"'Inputs master'!S418+'Inputs master'!S503","v":1.9853559999999997},{"$f":"'Inputs master'!T418+'Inputs master'!T503","v":2.0250620000000001},{"$f":"'Inputs master'!U418+'Inputs master'!U503","v":1.6631810000000002},{"$f":"'Inputs master'!V418+'Inputs master'!V503","v":2.5092569999999998},{"$f":"'Inputs master'!W418+'Inputs master'!W503","v":2.1490119999999999}]
[null,null,null,"HVDC cables",null,null,"$m",null,{"$f":"'Inputs master'!I419+'Inputs master'!I504","v":0},{"$f":"'Inputs master'!J419+'Inputs master'!J504","v":0},{"$f":"'Inputs master'!K419+'Inputs master'!K504","v":0},{"$f":"'Inputs master'!L419+'Inputs master'!L504","v":0},{"$f":"'Inputs master'!M419+'Inputs master'!M504","v":1.181702},{"$f":"'Inputs master'!N419+'Inputs master'!N504","v":1.4838610000000001},{"$f":"'Inputs master'!O419+'Inputs master'!O504","v":0},{"$f":"'Inputs master'!P419+'Inputs master'!P504","v":0},{"$f":"'Inputs master'!Q419+'Inputs master'!Q504","v":104.697581},{"$f":"'Inputs master'!R419+'Inputs master'!R504","v":4.0386469999999965},{"$f":"'Inputs master'!S419+'Inputs master'!S504","v":0},{"$f":"'Inputs master'!T419+'Inputs master'!T504","v":0},{"$f":"'Inputs master'!U419+'Inputs master'!U504","v":0},{"$f":"'Inputs master'!V419+'Inputs master'!V504","v":0},{"$f":"'Inputs master'!W419+'Inputs master'!W504","v":0}]
[null,null,null,"HVDC lines",null,null,"$m",null,{"$f":"'Inputs master'!I420+'Inputs master'!I505","v":0},{"$f":"'Inputs master'!J420+'Inputs master'!J505","v":0},{"$f":"'Inputs master'!K420+'Inputs master'!K505","v":0},{"$f":"'Inputs master'!L420+'Inputs master'!L505","v":0},{"$f":"'Inputs master'!M420+'Inputs master'!M505","v":0},{"$f":"'Inputs master'!N420+'Inputs master'!N505","v":0},{"$f":"'Inputs master'!O420+'Inputs master'!O505","v":0},{"$f":"'Inputs master'!P420+'Inputs master'!P505","v":0},{"$f":"'Inputs master'!Q420+'Inputs master'!Q505","v":0},{"$f":"'Inputs master'!R420+'Inputs master'!R505","v":0},{"$f":"'Inputs master'!S420+'Inputs master'!S505","v":0},{"$f":"'Inputs master'!T420+'Inputs master'!T505","v":0},{"$f":"'Inputs master'!U420+'Inputs master'!U505","v":0},{"$f":"'Inputs master'!V420+'Inputs master'!V505","v":0},{"$f":"'Inputs master'!W420+'Inputs master'!W505","v":0}]
[null,null,null,"HVDC stations",null,null,"$m",null,{"$f":"'Inputs master'!I421+'Inputs master'!I506","v":0},{"$f":"'Inputs master'!J421+'Inputs master'!J506","v":0},{"$f":"'Inputs master'!K421+'Inputs master'!K506","v":0},{"$f":"'Inputs master'!L421+'Inputs master'!L506","v":0},{"$f":"'Inputs master'!M421+'Inputs master'!M506","v":25.818856398411295},{"$f":"'Inputs master'!N421+'Inputs master'!N506","v":30.332056914717249},{"$f":"'Inputs master'!O421+'Inputs master'!O506","v":27.049822095949132},{"$f":"'Inputs master'!P421+'Inputs master'!P506","v":34.264182085282755},{"$f":"'Inputs master'!Q421+'Inputs master'!Q506","v":12.886521},{"$f":"'Inputs master'!R421+'Inputs master'!R506","v":14.52566},{"$f":"'Inputs master'!S421+'Inputs master'!S506","v":24.883486999999999},{"$f":"'Inputs master'!T421+'Inputs master'!T506","v":26.04551},{"$f":"'Inputs master'!U421+'Inputs master'!U506","v":26.705264},{"$f":"'Inputs master'!V421+'Inputs master'!V506","v":26.200918999999999},{"$f":"'Inputs master'!W421+'Inputs master'!W506","v":26.612126}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I422+'Inputs master'!I507","v":0},{"$f":"'Inputs master'!J422+'Inputs master'!J507","v":0},{"$f":"'Inputs master'!K422+'Inputs master'!K507","v":0},{"$f":"'Inputs master'!L422+'Inputs master'!L507","v":0},{"$f":"'Inputs master'!M422+'Inputs master'!M507","v":37.857159234999997},{"$f":"'Inputs master'!N422+'Inputs master'!N507","v":61.077427667830662},{"$f":"'Inputs master'!O422+'Inputs master'!O507","v":62.343869221369104},{"$f":"'Inputs master'!P422+'Inputs master'!P507","v":46.492302359999996},{"$f":"'Inputs master'!Q422+'Inputs master'!Q507","v":23.579890532799997},{"$f":"'Inputs master'!R422+'Inputs master'!R507","v":14.292208220000001},{"$f":"'Inputs master'!S422+'Inputs master'!S507","v":45.246762894999989},{"$f":"'Inputs master'!T422+'Inputs master'!T507","v":19.337860420000002},{"$f":"'Inputs master'!U422+'Inputs master'!U507","v":15.674006960000002},{"$f":"'Inputs master'!V422+'Inputs master'!V507","v":24.822322020000005},{"$f":"'Inputs master'!W422+'Inputs master'!W507","v":20.804213000000001}]
[null,null,null,"Intangible assets",null,null,"$m",null,{"$f":"'Inputs master'!I423+'Inputs master'!I508","v":0},{"$f":"'Inputs master'!J423+'Inputs master'!J508","v":0},{"$f":"'Inputs master'!K423+'Inputs master'!K508","v":0},{"$f":"'Inputs master'!L423+'Inputs master'!L508","v":0},{"$f":"'Inputs master'!M423+'Inputs master'!M508","v":0},{"$f":"'Inputs master'!N423+'Inputs master'!N508","v":0},{"$f":"'Inputs master'!O423+'Inputs master'!O508","v":0},{"$f":"'Inputs master'!P423+'Inputs master'!P508","v":0},{"$f":"'Inputs master'!Q423+'Inputs master'!Q508","v":0},{"$f":"'Inputs master'!R423+'Inputs master'!R508","v":0},{"$f":"'Inputs master'!S423+'Inputs master'!S508","v":0},{"$f":"'Inputs master'!T423+'Inputs master'!T508","v":0},{"$f":"'Inputs master'!U423+'Inputs master'!U508","v":0},{"$f":"'Inputs master'!V423+'Inputs master'!V508","v":0},{"$f":"'Inputs master'!W423+'Inputs master'!W508","v":0}]
[null,null,null,"Land",null,null,"$m",null,{"$f":"'Inputs master'!I424+'Inputs master'!I509","v":0},{"$f":"'Inputs master'!J424+'Inputs master'!J509","v":0},{"$f":"'Inputs master'!K424+'Inputs master'!K509","v":0},{"$f":"'Inputs master'!L424+'Inputs master'!L509","v":0},{"$f":"'Inputs master'!M424+'Inputs master'!M509","v":0},{"$f":"'Inputs master'!N424+'Inputs master'!N509","v":0},{"$f":"'Inputs master'!O424+'Inputs master'!O509","v":0},{"$f":"'Inputs master'!P424+'Inputs master'!P509","v":0},{"$f":"'Inputs master'!Q424+'Inputs master'!Q509","v":0},{"$f":"'Inputs master'!R424+'Inputs master'!R509","v":0},{"$f":"'Inputs master'!S424+'Inputs master'!S509","v":0},{"$f":"'Inputs master'!T424+'Inputs master'!T509","v":0},{"$f":"'Inputs master'!U424+'Inputs master'!U509","v":0},{"$f":"'Inputs master'!V424+'Inputs master'!V509","v":0},{"$f":"'Inputs master'!W424+'Inputs master'!W509","v":0}]
[null,null,null,"Other assets",null,null,"$m",null,{"$f":"'Inputs master'!I425+'Inputs master'!I510","v":0},{"$f":"'Inputs master'!J425+'Inputs master'!J510","v":0},{"$f":"'Inputs master'!K425+'Inputs master'!K510","v":0},{"$f":"'Inputs master'!L425+'Inputs master'!L510","v":0},{"$f":"'Inputs master'!M425+'Inputs master'!M510","v":0},{"$f":"'Inputs master'!N425+'Inputs master'!N510","v":0},{"$f":"'Inputs master'!O425+'Inputs master'!O510","v":0},{"$f":"'Inputs master'!P425+'Inputs master'!P510","v":0},{"$f":"'Inputs master'!Q425+'Inputs master'!Q510","v":0},{"$f":"'Inputs master'!R425+'Inputs master'!R510","v":0},{"$f":"'Inputs master'!S425+'Inputs master'!S510","v":0.41836200000000001},{"$f":"'Inputs master'!T425+'Inputs master'!T510","v":0.41353099999999998},{"$f":"'Inputs master'!U425+'Inputs master'!U510","v":0.216947},{"$f":"'Inputs master'!V425+'Inputs master'!V510","v":0},{"$f":"'Inputs master'!W425+'Inputs master'!W510","v":0.25393199999999999}]
[null,null,null,"Software",null,null,"$m",null,{"$f":"'Inputs master'!I426+'Inputs master'!I511","v":0},{"$f":"'Inputs master'!J426+'Inputs master'!J511","v":0},{"$f":"'Inputs master'!K426+'Inputs master'!K511","v":0},{"$f":"'Inputs master'!L426+'Inputs master'!L511","v":0},{"$f":"'Inputs master'!M426+'Inputs master'!M511","v":10.140270920000001},{"$f":"'Inputs master'!N426+'Inputs master'!N511","v":2.7427362399999966},{"$f":"'Inputs master'!O426+'Inputs master'!O511","v":5.828465095368391},{"$f":"'Inputs master'!P426+'Inputs master'!P511","v":7.4691399999997576E-2},{"$f":"'Inputs master'!Q426+'Inputs master'!Q511","v":17.82774087},{"$f":"'Inputs master'!R426+'Inputs master'!R511","v":7.5485253183999985},{"$f":"'Inputs master'!S426+'Inputs master'!S511","v":22.995391000000001},{"$f":"'Inputs master'!T426+'Inputs master'!T511","v":31.103524000000004},{"$f":"'Inputs master'!U426+'Inputs master'!U511","v":31.665958999999997},{"$f":"'Inputs master'!V426+'Inputs master'!V511","v":32.293836000000006},{"$f":"'Inputs master'!W426+'Inputs master'!W511","v":33.072462000000002}]
[null,null,null,"Substations",null,null,"$m",null,{"$f":"'Inputs master'!I427+'Inputs master'!I512","v":0},{"$f":"'Inputs master'!J427+'Inputs master'!J512","v":0},{"$f":"'Inputs master'!K427+'Inputs master'!K512","v":0},{"$f":"'Inputs master'!L427+'Inputs master'!L512","v":0},{"$f":"'Inputs master'!M427+'Inputs master'!M512","v":180.02694952482815},{"$f":"'Inputs master'!N427+'Inputs master'!N512","v":266.87324046104374},{"$f":"'Inputs master'!O427+'Inputs master'!O512","v":327.68319064207662},{"$f":"'Inputs master'!P427+'Inputs master'!P512","v":215.46378330167784},{"$f":"'Inputs master'!Q427+'Inputs master'!Q512","v":188.38975180361737},{"$f":"'Inputs master'!R427+'Inputs master'!R512","v":258.62146800872745},{"$f":"'Inputs master'!S427+'Inputs master'!S512","v":164.60166326978998},{"$f":"'Inputs master'!T427+'Inputs master'!T512","v":287.01014036000004},{"$f":"'Inputs master'!U427+'Inputs master'!U512","v":271.84993186000003},{"$f":"'Inputs master'!V427+'Inputs master'!V512","v":272.73680024999999},{"$f":"'Inputs master'!W427+'Inputs master'!W512","v":300.24184782999998}]
[null,null,null,"Tower painting",null,null,"$m",null,{"$f":"'Inputs master'!I428+'Inputs master'!I513","v":0},{"$f":"'Inputs master'!J428+'Inputs master'!J513","v":0},{"$f":"'Inputs master'!K428+'Inputs master'!K513","v":0},{"$f":"'Inputs master'!L428+'Inputs master'!L513","v":0},{"$f":"'Inputs master'!M428+'Inputs master'!M513","v":49.238020000000006},{"$f":"'Inputs master'!N428+'Inputs master'!N513","v":3.283833},{"$f":"'Inputs master'!O428+'Inputs master'!O513","v":4.4240164879380846},{"$f":"'Inputs master'!P428+'Inputs master'!P513","v":4.5448029999999999},{"$f":"'Inputs master'!Q428+'Inputs master'!Q513","v":4.4720300000000002},{"$f":"'Inputs master'!R428+'Inputs master'!R513","v":4.2459439999999997},{"$f":"'Inputs master'!S428+'Inputs master'!S513","v":82.046981000000002},{"$f":"'Inputs master'!T428+'Inputs master'!T513","v":85.891964000000002},{"$f":"'Inputs master'!U428+'Inputs master'!U513","v":88.044128999999998},{"$f":"'Inputs master'!V428+'Inputs master'!V513","v":89.685665999999998},{"$f":"'Inputs master'!W428+'Inputs master'!W513","v":91.976912999999996}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"'Inputs master'!I429+'Inputs master'!I514","v":0},{"$f":"'Inputs master'!J429+'Inputs master'!J514","v":0},{"$f":"'Inputs master'!K429+'Inputs master'!K514","v":0},{"$f":"'Inputs master'!L429+'Inputs master'!L514","v":0},{"$f":"'Inputs master'!M429+'Inputs master'!M514","v":104.34554922191909},{"$f":"'Inputs master'!N429+'Inputs master'!N514","v":156.20037755000001},{"$f":"'Inputs master'!O429+'Inputs master'!O514","v":165.50389417147704},{"$f":"'Inputs master'!P429+'Inputs master'!P514","v":232.02427932000001},{"$f":"'Inputs master'!Q429+'Inputs master'!Q514","v":164.78423796999999},{"$f":"'Inputs master'!R429+'Inputs master'!R514","v":417.53379682000002},{"$f":"'Inputs master'!S429+'Inputs master'!S514","v":106.36698256},{"$f":"'Inputs master'!T429+'Inputs master'!T514","v":109.08093554999999},{"$f":"'Inputs master'!U429+'Inputs master'!U514","v":112.66749243000001},{"$f":"'Inputs master'!V429+'Inputs master'!V514","v":124.23978023000001},{"$f":"'Inputs master'!W429+'Inputs master'!W514","v":199.43317646}]
[null,null,null,"Operating lease assets",null,null,"$m",null,{"$f":"'Inputs master'!I430+'Inputs master'!I515","v":0},{"$f":"'Inputs master'!J430+'Inputs master'!J515","v":0},{"$f":"'Inputs master'!K430+'Inputs master'!K515","v":0},{"$f":"'Inputs master'!L430+'Inputs master'!L515","v":0},{"$f":"'Inputs master'!M430+'Inputs master'!M515","v":0.54911136159761897},{"$f":"'Inputs master'!N430+'Inputs master'!N515","v":0.34016067102269337},{"$f":"'Inputs master'!O430+'Inputs master'!O515","v":2.7703371381890816},{"$f":"'Inputs master'!P430+'Inputs master'!P515","v":6.6240977167597697},{"$f":"'Inputs master'!Q430+'Inputs master'!Q515","v":12.393106593857253},{"$f":"'Inputs master'!R430+'Inputs master'!R515","v":9.9203015521595557},{"$f":"'Inputs master'!S430+'Inputs master'!S515","v":9.3567960364531029},{"$f":"'Inputs master'!T430+'Inputs master'!T515","v":0.49489164231789468},{"$f":"'Inputs master'!U430+'Inputs master'!U515","v":0.35428682658284671},{"$f":"'Inputs master'!V430+'Inputs master'!V515","v":6.4981509594175986},{"$f":"'Inputs master'!W430+'Inputs master'!W515","v":0.65844122890719925}]
[null,null,null,"Total base capex commissioning",null,null,"$m",null,{"$f":"'Inputs master'!I431+'Inputs master'!I516","v":0},{"$f":"'Inputs master'!J431+'Inputs master'!J516","v":0},{"$f":"'Inputs master'!K431+'Inputs master'!K516","v":0},{"$f":"'Inputs master'!L431+'Inputs master'!L516","v":0},{"$f":"'Inputs master'!M431+'Inputs master'!M516","v":417.15109885153362},{"$f":"'Inputs master'!N431+'Inputs master'!N516","v":460.52916111523689},{"$f":"'Inputs master'!O431+'Inputs master'!O516","v":614.81383535799841},{"$f":"'Inputs master'!P431+'Inputs master'!P516","v":436.99857088412034},{"$f":"'Inputs master'!Q431+'Inputs master'!Q516","v":437.2001606506746},{"$f":"'Inputs master'!R431+'Inputs master'!R516","v":630.37971773888694},{"$f":"'Inputs master'!S431+'Inputs master'!S516","v":466.40607676124307},{"$f":"'Inputs master'!T431+'Inputs master'!T516","v":569.81331697231792},{"$f":"'Inputs master'!U431+'Inputs master'!U516","v":562.08219307658294},{"$f":"'Inputs master'!V431+'Inputs master'!V516","v":587.50858245941754},{"$f":"'Inputs master'!W431+'Inputs master'!W516","v":690.68567751890714}]
[null,null,null,"Total major capex commissioning",null,null,"$m",null,{"$f":"'Inputs master'!I432+'Inputs master'!I517","v":0},{"$f":"'Inputs master'!J432+'Inputs master'!J517","v":0},{"$f":"'Inputs master'!K432+'Inputs master'!K517","v":0},{"$f":"'Inputs master'!L432+'Inputs master'!L517","v":0},{"$f":"'Inputs master'!M432+'Inputs master'!M517","v":16.534879999999998},{"$f":"'Inputs master'!N432+'Inputs master'!N517","v":86.871078000000011},{"$f":"'Inputs master'!O432+'Inputs master'!O517","v":4.0222100000000003},{"$f":"'Inputs master'!P432+'Inputs master'!P517","v":114.62387699999999},{"$f":"'Inputs master'!Q432+'Inputs master'!Q517","v":104.697581},{"$f":"'Inputs master'!R432+'Inputs master'!R517","v":127.38185799999999},{"$f":"'Inputs master'!S432+'Inputs master'!S517","v":0},{"$f":"'Inputs master'!T432+'Inputs master'!T517","v":0},{"$f":"'Inputs master'!U432+'Inputs master'!U517","v":0},{"$f":"'Inputs master'!V432+'Inputs master'!V517","v":0},{"$f":"'Inputs master'!W432+'Inputs master'!W517","v":0}]
[]
[null,null,"New asset tax commissioning"]
[null,null,"Note: By system asset profile. Used for tax depreciation module."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I437+'Inputs master'!I522","v":0},{"$f":"'Inputs master'!J437+'Inputs master'!J522","v":0},{"$f":"'Inputs master'!K437+'Inputs master'!K522","v":0},{"$f":"'Inputs master'!L437+'Inputs master'!L522","v":0},{"$f":"'Inputs master'!M437+'Inputs master'!M522","v":0},{"$f":"'Inputs master'!N437+'Inputs master'!N522","v":0},{"$f":"'Inputs master'!O437+'Inputs master'!O522","v":0},{"$f":"'Inputs master'!P437+'Inputs master'!P522","v":0},{"$f":"'Inputs master'!Q437+'Inputs master'!Q522","v":0},{"$f":"'Inputs master'!R437+'Inputs master'!R522","v":0},{"$f":"'Inputs master'!S437+'Inputs master'!S522","v":0},{"$f":"'Inputs master'!T437+'Inputs master'!T522","v":0},{"$f":"'Inputs master'!U437+'Inputs master'!U522","v":0},{"$f":"'Inputs master'!V437+'Inputs master'!V522","v":0},{"$f":"'Inputs master'!W437+'Inputs master'!W522","v":0}]
[null,null,null,"Buildings",null,null,"$m",null,{"$f":"'Inputs master'!I438+'Inputs master'!I523","v":0},{"$f":"'Inputs master'!J438+'Inputs master'!J523","v":0},{"$f":"'Inputs master'!K438+'Inputs master'!K523","v":0},{"$f":"'Inputs master'!L438+'Inputs master'!L523","v":0},{"$f":"'Inputs master'!M438+'Inputs master'!M523","v":16.038468639999998},{"$f":"'Inputs master'!N438+'Inputs master'!N523","v":11.751085400399999},{"$f":"'Inputs master'!O438+'Inputs master'!O523","v":3.1818306516756492},{"$f":"'Inputs master'!P438+'Inputs master'!P523","v":5.3450577003999999},{"$f":"'Inputs master'!Q438+'Inputs master'!Q523","v":4.5237598804000001},{"$f":"'Inputs master'!R438+'Inputs master'!R523","v":7.5993578196000007},{"$f":"'Inputs master'!S438+'Inputs master'!S523","v":1.9428920000000001},{"$f":"'Inputs master'!T438+'Inputs master'!T523","v":3.3679929999999998},{"$f":"'Inputs master'!U438+'Inputs master'!U523","v":3.8771879999999999},{"$f":"'Inputs master'!V438+'Inputs master'!V523","v":2.6953550000000002},{"$f":"'Inputs master'!W438+'Inputs master'!W523","v":7.2248330000000003}]
[null,null,null,"Communications",null,null,"$m",null,{"$f":"'Inputs master'!I439+'Inputs master'!I524","v":0},{"$f":"'Inputs master'!J439+'Inputs master'!J524","v":0},{"$f":"'Inputs master'!K439+'Inputs master'!K524","v":0},{"$f":"'Inputs master'!L439+'Inputs master'!L524","v":0},{"$f":"'Inputs master'!M439+'Inputs master'!M524","v":4.4700140000000008},{"$f":"'Inputs master'!N439+'Inputs master'!N524","v":8.5869009999999992},{"$f":"'Inputs master'!O439+'Inputs master'!O524","v":6.2245424212764906},{"$f":"'Inputs master'!P439+'Inputs master'!P524","v":4.300514999999999},{"$f":"'Inputs master'!Q439+'Inputs master'!Q524","v":6.0764189999999996},{"$f":"'Inputs master'!R439+'Inputs master'!R524","v":9.3134589999999999},{"$f":"'Inputs master'!S439+'Inputs master'!S524","v":6.3619050000000001},{"$f":"'Inputs master'!T439+'Inputs master'!T524","v":4.8333630000000003},{"$f":"'Inputs master'!U439+'Inputs master'!U524","v":9.0427809999999997},{"$f":"'Inputs master'!V439+'Inputs master'!V524","v":5.6207859999999998},{"$f":"'Inputs master'!W439+'Inputs master'!W524","v":7.5253139999999998}]
[null,null,null,"Easements",null,null,"$m",null,{"$f":"'Inputs master'!I440+'Inputs master'!I525","v":0},{"$f":"'Inputs master'!J440+'Inputs master'!J525","v":0},{"$f":"'Inputs master'!K440+'Inputs master'!K525","v":0},{"$f":"'Inputs master'!L440+'Inputs master'!L525","v":0},{"$f":"'Inputs master'!M440+'Inputs master'!M525","v":1},{"$f":"'Inputs master'!N440+'Inputs master'!N525","v":2.0816850000000011},{"$f":"'Inputs master'!O440+'Inputs master'!O525","v":0},{"$f":"'Inputs master'!P440+'Inputs master'!P525","v":0},{"$f":"'Inputs master'!Q440+'Inputs master'!Q525","v":0},{"$f":"'Inputs master'!R440+'Inputs master'!R525","v":5.6654730000000004},{"$f":"'Inputs master'!S440+'Inputs master'!S525","v":0},{"$f":"'Inputs master'!T440+'Inputs master'!T525","v":0},{"$f":"'Inputs master'!U440+'Inputs master'!U525","v":0},{"$f":"'Inputs master'!V440+'Inputs master'!V525","v":0},{"$f":"'Inputs master'!W440+'Inputs master'!W525","v":0}]
[null,null,null,"Furniture and fittings",null,null,"$m",null,{"$f":"'Inputs master'!I441+'Inputs master'!I526","v":0},{"$f":"'Inputs master'!J441+'Inputs master'!J526","v":0},{"$f":"'Inputs master'!K441+'Inputs master'!K526","v":0},{"$f":"'Inputs master'!L441+'Inputs master'!L526","v":0},{"$f":"'Inputs master'!M441+'Inputs master'!M526","v":2.1865019999999999},{"$f":"'Inputs master'!N441+'Inputs master'!N526","v":1.6464019999999999},{"$f":"'Inputs master'!O441+'Inputs master'!O526","v":13.009814432678741},{"$f":"'Inputs master'!P441+'Inputs master'!P526","v":1.870854},{"$f":"'Inputs master'!Q441+'Inputs master'!Q526","v":1.9082619999999997},{"$f":"'Inputs master'!R441+'Inputs master'!R526","v":1.9464279999999967},{"$f":"'Inputs master'!S441+'Inputs master'!S526","v":1.9853559999999997},{"$f":"'Inputs master'!T441+'Inputs master'!T526","v":2.0250620000000001},{"$f":"'Inputs master'!U441+'Inputs master'!U526","v":1.6631810000000002},{"$f":"'Inputs master'!V441+'Inputs master'!V526","v":2.5092569999999998},{"$f":"'Inputs master'!W441+'Inputs master'!W526","v":2.1490119999999999}]
[null,null,null,"HVDC cables",null,null,"$m",null,{"$f":"'Inputs master'!I442+'Inputs master'!I527","v":0},{"$f":"'Inputs master'!J442+'Inputs master'!J527","v":0},{"$f":"'Inputs master'!K442+'Inputs master'!K527","v":0},{"$f":"'Inputs master'!L442+'Inputs master'!L527","v":0},{"$f":"'Inputs master'!M442+'Inputs master'!M527","v":1.166156},{"$f":"'Inputs master'!N442+'Inputs master'!N527","v":1.440464},{"$f":"'Inputs master'!O442+'Inputs master'!O527","v":0},{"$f":"'Inputs master'!P442+'Inputs master'!P527","v":0},{"$f":"'Inputs master'!Q442+'Inputs master'!Q527","v":98.508341000000001},{"$f":"'Inputs master'!R442+'Inputs master'!R527","v":2.8934869999999964},{"$f":"'Inputs master'!S442+'Inputs master'!S527","v":0},{"$f":"'Inputs master'!T442+'Inputs master'!T527","v":0},{"$f":"'Inputs master'!U442+'Inputs master'!U527","v":0},{"$f":"'Inputs master'!V442+'Inputs master'!V527","v":0},{"$f":"'Inputs master'!W442+'Inputs master'!W527","v":0}]
[null,null,null,"HVDC lines",null,null,"$m",null,{"$f":"'Inputs master'!I443+'Inputs master'!I528","v":0},{"$f":"'Inputs master'!J443+'Inputs master'!J528","v":0},{"$f":"'Inputs master'!K443+'Inputs master'!K528","v":0},{"$f":"'Inputs master'!L443+'Inputs master'!L528","v":0},{"$f":"'Inputs master'!M443+'Inputs master'!M528","v":0},{"$f":"'Inputs master'!N443+'Inputs master'!N528","v":0},{"$f":"'Inputs master'!O443+'Inputs master'!O528","v":0},{"$f":"'Inputs master'!P443+'Inputs master'!P528","v":0},{"$f":"'Inputs master'!Q443+'Inputs master'!Q528","v":0},{"$f":"'Inputs master'!R443+'Inputs master'!R528","v":0},{"$f":"'Inputs master'!S443+'Inputs master'!S528","v":0},{"$f":"'Inputs master'!T443+'Inputs master'!T528","v":0},{"$f":"'Inputs master'!U443+'Inputs master'!U528","v":0},{"$f":"'Inputs master'!V443+'Inputs master'!V528","v":0},{"$f":"'Inputs master'!W443+'Inputs master'!W528","v":0}]
[null,null,null,"HVDC stations",null,null,"$m",null,{"$f":"'Inputs master'!I444+'Inputs master'!I529","v":0},{"$f":"'Inputs master'!J444+'Inputs master'!J529","v":0},{"$f":"'Inputs master'!K444+'Inputs master'!K529","v":0},{"$f":"'Inputs master'!L444+'Inputs master'!L529","v":0},{"$f":"'Inputs master'!M444+'Inputs master'!M529","v":25.353794000000001},{"$f":"'Inputs master'!N444+'Inputs master'!N529","v":28.809834000000002},{"$f":"'Inputs master'!O444+'Inputs master'!O529","v":26.098994095949131},{"$f":"'Inputs master'!P444+'Inputs master'!P529","v":32.667898000000001},{"$f":"'Inputs master'!Q444+'Inputs master'!Q529","v":12.251950000000001},{"$f":"'Inputs master'!R444+'Inputs master'!R529","v":13.941426},{"$f":"'Inputs master'!S444+'Inputs master'!S529","v":24.246441000000001},{"$f":"'Inputs master'!T444+'Inputs master'!T529","v":25.361143999999999},{"$f":"'Inputs master'!U444+'Inputs master'!U529","v":26.022103999999999},{"$f":"'Inputs master'!V444+'Inputs master'!V529","v":25.527318999999999},{"$f":"'Inputs master'!W444+'Inputs master'!W529","v":25.927574}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I445+'Inputs master'!I530","v":0},{"$f":"'Inputs master'!J445+'Inputs master'!J530","v":0},{"$f":"'Inputs master'!K445+'Inputs master'!K530","v":0},{"$f":"'Inputs master'!L445+'Inputs master'!L530","v":0},{"$f":"'Inputs master'!M445+'Inputs master'!M530","v":37.435626374999998},{"$f":"'Inputs master'!N445+'Inputs master'!N530","v":59.736611113099997},{"$f":"'Inputs master'!O445+'Inputs master'!O530","v":61.557059661369095},{"$f":"'Inputs master'!P445+'Inputs master'!P530","v":45.909730079999996},{"$f":"'Inputs master'!Q445+'Inputs master'!Q530","v":23.021842352799997},{"$f":"'Inputs master'!R445+'Inputs master'!R530","v":14.054351920000002},{"$f":"'Inputs master'!S445+'Inputs master'!S530","v":41.956045514999992},{"$f":"'Inputs master'!T445+'Inputs master'!T530","v":18.975191079999998},{"$f":"'Inputs master'!U445+'Inputs master'!U530","v":15.33237984},{"$f":"'Inputs master'!V445+'Inputs master'!V530","v":24.446145400000002},{"$f":"'Inputs master'!W445+'Inputs master'!W530","v":20.453291}]
[null,null,null,"Intangible assets",null,null,"$m",null,{"$f":"'Inputs master'!I446+'Inputs master'!I531","v":0},{"$f":"'Inputs master'!J446+'Inputs master'!J531","v":0},{"$f":"'Inputs master'!K446+'Inputs master'!K531","v":0},{"$f":"'Inputs master'!L446+'Inputs master'!L531","v":0},{"$f":"'Inputs master'!M446+'Inputs master'!M531","v":0},{"$f":"'Inputs master'!N446+'Inputs master'!N531","v":0},{"$f":"'Inputs master'!O446+'Inputs master'!O531","v":0},{"$f":"'Inputs master'!P446+'Inputs master'!P531","v":0},{"$f":"'Inputs master'!Q446+'Inputs master'!Q531","v":0},{"$f":"'Inputs master'!R446+'Inputs master'!R531","v":0},{"$f":"'Inputs master'!S446+'Inputs master'!S531","v":0},{"$f":"'Inputs master'!T446+'Inputs master'!T531","v":0},{"$f":"'Inputs master'!U446+'Inputs master'!U531","v":0},{"$f":"'Inputs master'!V446+'Inputs master'!V531","v":0},{"$f":"'Inputs master'!W446+'Inputs master'!W531","v":0}]
[null,null,null,"Land",null,null,"$m",null,{"$f":"'Inputs master'!I447+'Inputs master'!I532","v":0},{"$f":"'Inputs master'!J447+'Inputs master'!J532","v":0},{"$f":"'Inputs master'!K447+'Inputs master'!K532","v":0},{"$f":"'Inputs master'!L447+'Inputs master'!L532","v":0},{"$f":"'Inputs master'!M447+'Inputs master'!M532","v":0},{"$f":"'Inputs master'!N447+'Inputs master'!N532","v":0},{"$f":"'Inputs master'!O447+'Inputs master'!O532","v":0},{"$f":"'Inputs master'!P447+'Inputs master'!P532","v":0},{"$f":"'Inputs master'!Q447+'Inputs master'!Q532","v":0},{"$f":"'Inputs master'!R447+'Inputs master'!R532","v":0},{"$f":"'Inputs master'!S447+'Inputs master'!S532","v":0},{"$f":"'Inputs master'!T447+'Inputs master'!T532","v":0},{"$f":"'Inputs master'!U447+'Inputs master'!U532","v":0},{"$f":"'Inputs master'!V447+'Inputs master'!V532","v":0},{"$f":"'Inputs master'!W447+'Inputs master'!W532","v":0}]
[null,null,null,"Other assets",null,null,"$m",null,{"$f":"'Inputs master'!I448+'Inputs master'!I533","v":0},{"$f":"'Inputs master'!J448+'Inputs master'!J533","v":0},{"$f":"'Inputs master'!K448+'Inputs master'!K533","v":0},{"$f":"'Inputs master'!L448+'Inputs master'!L533","v":0},{"$f":"'Inputs master'!M448+'Inputs master'!M533","v":0},{"$f":"'Inputs master'!N448+'Inputs master'!N533","v":0},{"$f":"'Inputs master'!O448+'Inputs master'!O533","v":0},{"$f":"'Inputs master'!P448+'Inputs master'!P533","v":0},{"$f":"'Inputs master'!Q448+'Inputs master'!Q533","v":0},{"$f":"'Inputs master'!R448+'Inputs master'!R533","v":0},{"$f":"'Inputs master'!S448+'Inputs master'!S533","v":0.40900399999999998},{"$f":"'Inputs master'!T448+'Inputs master'!T533","v":0.40426200000000001},{"$f":"'Inputs master'!U448+'Inputs master'!U533","v":0.21209500000000001},{"$f":"'Inputs master'!V448+'Inputs master'!V533","v":0},{"$f":"'Inputs master'!W448+'Inputs master'!W533","v":0.248255}]
[null,null,null,"Software",null,null,"$m",null,{"$f":"'Inputs master'!I449+'Inputs master'!I534","v":0},{"$f":"'Inputs master'!J449+'Inputs master'!J534","v":0},{"$f":"'Inputs master'!K449+'Inputs master'!K534","v":0},{"$f":"'Inputs master'!L449+'Inputs master'!L534","v":0},{"$f":"'Inputs master'!M449+'Inputs master'!M534","v":10.001393739999997},{"$f":"'Inputs master'!N449+'Inputs master'!N534","v":2.2996262399999967},{"$f":"'Inputs master'!O449+'Inputs master'!O534","v":5.486558095368391},{"$f":"'Inputs master'!P449+'Inputs master'!P534","v":-0.26990160000000241},{"$f":"'Inputs master'!Q449+'Inputs master'!Q534","v":16.481438870000002},{"$f":"'Inputs master'!R449+'Inputs master'!R534","v":7.206544318399998},{"$f":"'Inputs master'!S449+'Inputs master'!S534","v":22.775798999999999},{"$f":"'Inputs master'!T449+'Inputs master'!T534","v":30.608675999999999},{"$f":"'Inputs master'!U449+'Inputs master'!U534","v":31.146932999999997},{"$f":"'Inputs master'!V449+'Inputs master'!V534","v":31.785005000000005},{"$f":"'Inputs master'!W449+'Inputs master'!W534","v":32.553452999999998}]
[null,null,null,"Substations",null,null,"$m",null,{"$f":"'Inputs master'!I450+'Inputs master'!I535","v":0},{"$f":"'Inputs master'!J450+'Inputs master'!J535","v":0},{"$f":"'Inputs master'!K450+'Inputs master'!K535","v":0},{"$f":"'Inputs master'!L450+'Inputs master'!L535","v":0},{"$f":"'Inputs master'!M450+'Inputs master'!M535","v":176.98831780500001},{"$f":"'Inputs master'!N450+'Inputs master'!N535","v":254.20977844162027},{"$f":"'Inputs master'!O450+'Inputs master'!O535","v":314.35939798319419},{"$f":"'Inputs master'!P450+'Inputs master'!P535","v":203.83414036237474},{"$f":"'Inputs master'!Q450+'Inputs master'!Q535","v":179.43269550327307},{"$f":"'Inputs master'!R450+'Inputs master'!R535","v":245.89924821747269},{"$f":"'Inputs master'!S450+'Inputs master'!S535","v":157.51013126978998},{"$f":"'Inputs master'!T450+'Inputs master'!T535","v":277.61308436000002},{"$f":"'Inputs master'!U450+'Inputs master'!U535","v":263.06371481999997},{"$f":"'Inputs master'!V450+'Inputs master'!V535","v":263.56340925000001},{"$f":"'Inputs master'!W450+'Inputs master'!W535","v":283.71899882999998}]
[null,null,null,"Tower painting",null,null,"$m",null,{"$f":"'Inputs master'!I451+'Inputs master'!I536","v":0},{"$f":"'Inputs master'!J451+'Inputs master'!J536","v":0},{"$f":"'Inputs master'!K451+'Inputs master'!K536","v":0},{"$f":"'Inputs master'!L451+'Inputs master'!L536","v":0},{"$f":"'Inputs master'!M451+'Inputs master'!M536","v":49.059967999999998},{"$f":"'Inputs master'!N451+'Inputs master'!N536","v":3.2092390000000002},{"$f":"'Inputs master'!O451+'Inputs master'!O536","v":4.3282984879380848},{"$f":"'Inputs master'!P451+'Inputs master'!P536","v":4.4413280000000004},{"$f":"'Inputs master'!Q451+'Inputs master'!Q536","v":4.3704450000000001},{"$f":"'Inputs master'!R451+'Inputs master'!R536","v":4.149489},{"$f":"'Inputs master'!S451+'Inputs master'!S536","v":80.212112000000005},{"$f":"'Inputs master'!T451+'Inputs master'!T536","v":83.966594999999998},{"$f":"'Inputs master'!U451+'Inputs master'!U536","v":86.075148999999996},{"$f":"'Inputs master'!V451+'Inputs master'!V536","v":87.679978000000006},{"$f":"'Inputs master'!W451+'Inputs master'!W536","v":89.919978}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"'Inputs master'!I452+'Inputs master'!I537","v":0},{"$f":"'Inputs master'!J452+'Inputs master'!J537","v":0},{"$f":"'Inputs master'!K452+'Inputs master'!K537","v":0},{"$f":"'Inputs master'!L452+'Inputs master'!L537","v":0},{"$f":"'Inputs master'!M452+'Inputs master'!M537","v":101.40393428},{"$f":"'Inputs master'!N452+'Inputs master'!N537","v":151.83737755000001},{"$f":"'Inputs master'!O452+'Inputs master'!O537","v":161.08255817147702},{"$f":"'Inputs master'!P452+'Inputs master'!P537","v":219.35694932000001},{"$f":"'Inputs master'!Q452+'Inputs master'!Q537","v":159.12898896999999},{"$f":"'Inputs master'!R452+'Inputs master'!R537","v":388.32267882000002},{"$f":"'Inputs master'!S452+'Inputs master'!S537","v":104.01212756},{"$f":"'Inputs master'!T452+'Inputs master'!T537","v":106.66336154999999},{"$f":"'Inputs master'!U452+'Inputs master'!U537","v":110.17956143000001},{"$f":"'Inputs master'!V452+'Inputs master'!V537","v":120.74263123},{"$f":"'Inputs master'!W452+'Inputs master'!W537","v":190.33871746}]
[null,null,null,"Operating lease assets",null,null,"$m",null,{"$f":"'Inputs master'!I453+'Inputs master'!I538","v":0},{"$f":"'Inputs master'!J453+'Inputs master'!J538","v":0},{"$f":"'Inputs master'!K453+'Inputs master'!K538","v":0},{"$f":"'Inputs master'!L453+'Inputs master'!L538","v":0},{"$f":"'Inputs master'!M453+'Inputs master'!M538","v":0},{"$f":"'Inputs master'!N453+'Inputs master'!N538","v":0},{"$f":"'Inputs master'!O453+'Inputs master'!O538","v":0},{"$f":"'Inputs master'!P453+'Inputs master'!P538","v":0},{"$f":"'Inputs master'!Q453+'Inputs master'!Q538","v":0},{"$f":"'Inputs master'!R453+'Inputs master'!R538","v":0},{"$f":"'Inputs master'!S453+'Inputs master'!S538","v":0},{"$f":"'Inputs master'!T453+'Inputs master'!T538","v":0},{"$f":"'Inputs master'!U453+'Inputs master'!U538","v":0},{"$f":"'Inputs master'!V453+'Inputs master'!V538","v":0},{"$f":"'Inputs master'!W453+'Inputs master'!W538","v":0}]
[]
["End of sheet"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TM1"]

{"sheet":"i26","index":20,"n_rows":455,"n_cols":23,"rows_kept":455,"cut":false,"hidden":false,"merged":[]}
["Transpower revenue model - i26"]
[{"$f":"Cover!A2","v":"Incremental update determined in 2025"}]
[null,null,null,null,null,null,null,"Global",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,"Parameter","IM ref","IPP ref","Units","n/a","RCP3","RCP3","RCP3","RCP3","RCP3","RCP4","RCP4","RCP4","RCP4","RCP4","RCP5","RCP5","RCP5","RCP5","RCP5"]
[null,null,null,null,null,null,null,null,{"$f":"IF(I3<$H$12,\"Actual\",\"Forecast\")","v":"Actual"},"Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,"Global parameters"]
[]
[null,null,"Model parameters"]
[null,null,"Note:"]
[]
[null,null,null,"Model version",null,null,"text",{"$f":"Cover!D15","v":"Incremental update determined in 2026"}]
[null,null,null,"Current year",null,null,"year",{"$f":"'Inputs master'!$H$12","v":2025}]
[null,null,null,"Reopener to RCP4 forecast SMAR",null,null,"text","Yes"]
[null,null,null,"Starting year for reopener",null,null,"year",2028]
[]
[null,null,"Cost of capital"]
[null,null,"Note:"]
[]
[null,null,null,"Nominal risk free rate",null,null,"%",null,{"$f":"'Inputs master'!I19","v":1.12E-2},{"$f":"'Inputs master'!J19","v":1.12E-2},{"$f":"'Inputs master'!K19","v":1.12E-2},{"$f":"'Inputs master'!L19","v":1.12E-2},{"$f":"'Inputs master'!M19","v":1.12E-2},{"$f":"'Inputs master'!N19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!O19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!P19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!Q19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!R19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!S19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!T19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!U19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!V19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!W19","v":4.2599999999999999E-2}]
[null,null,null,"Average debt premium",null,null,"%",null,{"$f":"'Inputs master'!I20","v":1.6E-2},{"$f":"'Inputs master'!J20","v":1.6E-2},{"$f":"'Inputs master'!K20","v":1.6E-2},{"$f":"'Inputs master'!L20","v":1.6E-2},{"$f":"'Inputs master'!M20","v":1.6E-2},{"$f":"'Inputs master'!N20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!O20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!P20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!Q20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!R20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!S20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!T20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!U20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!V20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!W20","v":1.2800000000000001E-2}]
[null,null,null,"Debt issuance costs",null,null,"%",null,{"$f":"'Inputs master'!I21","v":2E-3},{"$f":"'Inputs master'!J21","v":2E-3},{"$f":"'Inputs master'!K21","v":2E-3},{"$f":"'Inputs master'!L21","v":2E-3},{"$f":"'Inputs master'!M21","v":2E-3},{"$f":"'Inputs master'!N21","v":2E-3},{"$f":"'Inputs master'!O21","v":2E-3},{"$f":"'Inputs master'!P21","v":2E-3},{"$f":"'Inputs master'!Q21","v":2E-3},{"$f":"'Inputs master'!R21","v":2E-3},{"$f":"'Inputs master'!S21","v":2E-3},{"$f":"'Inputs master'!T21","v":2E-3},{"$f":"'Inputs master'!U21","v":2E-3},{"$f":"'Inputs master'!V21","v":2E-3},{"$f":"'Inputs master'!W21","v":2E-3}]
[null,null,null,"Asset beta",null,null,"scalar",null,{"$f":"'Inputs master'!I22","v":0.35},{"$f":"'Inputs master'!J22","v":0.35},{"$f":"'Inputs master'!K22","v":0.35},{"$f":"'Inputs master'!L22","v":0.35},{"$f":"'Inputs master'!M22","v":0.35},{"$f":"'Inputs master'!N22","v":0.36},{"$f":"'Inputs master'!O22","v":0.36},{"$f":"'Inputs master'!P22","v":0.36},{"$f":"'Inputs master'!Q22","v":0.36},{"$f":"'Inputs master'!R22","v":0.36},{"$f":"'Inputs master'!S22","v":0.36},{"$f":"'Inputs master'!T22","v":0.36},{"$f":"'Inputs master'!U22","v":0.36},{"$f":"'Inputs master'!V22","v":0.36},{"$f":"'Inputs master'!W22","v":0.36}]
[null,null,null,"Tax adjusted market risk premium",null,null,"%",null,{"$f":"'Inputs master'!I23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!J23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!K23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!L23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!M23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!N23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!O23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!P23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!Q23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!R23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!S23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!T23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!U23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!V23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!W23","v":7.0000000000000007E-2}]
[null,null,null,"Average corporate tax rate",null,null,"%",null,{"$f":"'Inputs master'!I24","v":0.28000000000000003},{"$f":"'Inputs master'!J24","v":0.28000000000000003},{"$f":"'Inputs master'!K24","v":0.28000000000000003},{"$f":"'Inputs master'!L24","v":0.28000000000000003},{"$f":"'Inputs master'!M24","v":0.28000000000000003},{"$f":"'Inputs master'!N24","v":0.28000000000000003},{"$f":"'Inputs master'!O24","v":0.28000000000000003},{"$f":"'Inputs master'!P24","v":0.28000000000000003},{"$f":"'Inputs master'!Q24","v":0.28000000000000003},{"$f":"'Inputs master'!R24","v":0.28000000000000003},{"$f":"'Inputs master'!S24","v":0.28000000000000003},{"$f":"'Inputs master'!T24","v":0.28000000000000003},{"$f":"'Inputs master'!U24","v":0.28000000000000003},{"$f":"'Inputs master'!V24","v":0.28000000000000003},{"$f":"'Inputs master'!W24","v":0.28000000000000003}]
[null,null,null,"Average investor tax rate",null,null,"%",null,{"$f":"'Inputs master'!I25","v":0.28000000000000003},{"$f":"'Inputs master'!J25","v":0.28000000000000003},{"$f":"'Inputs master'!K25","v":0.28000000000000003},{"$f":"'Inputs master'!L25","v":0.28000000000000003},{"$f":"'Inputs master'!M25","v":0.28000000000000003},{"$f":"'Inputs master'!N25","v":0.28000000000000003},{"$f":"'Inputs master'!O25","v":0.28000000000000003},{"$f":"'Inputs master'!P25","v":0.28000000000000003},{"$f":"'Inputs master'!Q25","v":0.28000000000000003},{"$f":"'Inputs master'!R25","v":0.28000000000000003},{"$f":"'Inputs master'!S25","v":0.28000000000000003},{"$f":"'Inputs master'!T25","v":0.28000000000000003},{"$f":"'Inputs master'!U25","v":0.28000000000000003},{"$f":"'Inputs master'!V25","v":0.28000000000000003},{"$f":"'Inputs master'!W25","v":0.28000000000000003}]
[null,null,null,"Leverage",null,null,"%",null,{"$f":"'Inputs master'!I26","v":0.42},{"$f":"'Inputs master'!J26","v":0.42},{"$f":"'Inputs master'!K26","v":0.42},{"$f":"'Inputs master'!L26","v":0.42},{"$f":"'Inputs master'!M26","v":0.42},{"$f":"'Inputs master'!N26","v":0.41},{"$f":"'Inputs master'!O26","v":0.41},{"$f":"'Inputs master'!P26","v":0.41},{"$f":"'Inputs master'!Q26","v":0.41},{"$f":"'Inputs master'!R26","v":0.41},{"$f":"'Inputs master'!S26","v":0.41},{"$f":"'Inputs master'!T26","v":0.41},{"$f":"'Inputs master'!U26","v":0.41},{"$f":"'Inputs master'!V26","v":0.41},{"$f":"'Inputs master'!W26","v":0.41}]
[null,null,null,"Standard error of mid-point WACC",null,null,"scalar",null,{"$f":"'Inputs master'!I27","v":1.01E-2},{"$f":"'Inputs master'!J27","v":1.01E-2},{"$f":"'Inputs master'!K27","v":1.01E-2},{"$f":"'Inputs master'!L27","v":1.01E-2},{"$f":"'Inputs master'!M27","v":1.01E-2},{"$f":"'Inputs master'!N27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!O27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!P27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!Q27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!R27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!S27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!T27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!U27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!V27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!W27","v":1.0800000000000001E-2}]
[null,null,null,"z-Score",null,null,"scalar",null,{"$f":"'Inputs master'!I28","v":0.44},{"$f":"'Inputs master'!J28","v":0.44},{"$f":"'Inputs master'!K28","v":0.44},{"$f":"'Inputs master'!L28","v":0.44},{"$f":"'Inputs master'!M28","v":0.44},{"$f":"'Inputs master'!N28","v":0.38500000000000001},{"$f":"'Inputs master'!O28","v":0.38500000000000001},{"$f":"'Inputs master'!P28","v":0.38500000000000001},{"$f":"'Inputs master'!Q28","v":0.38500000000000001},{"$f":"'Inputs master'!R28","v":0.38500000000000001},{"$f":"'Inputs master'!S28","v":0.38500000000000001},{"$f":"'Inputs master'!T28","v":0.38500000000000001},{"$f":"'Inputs master'!U28","v":0.38500000000000001},{"$f":"'Inputs master'!V28","v":0.38500000000000001},{"$f":"'Inputs master'!W28","v":0.38500000000000001}]
[]
[null,null,"Inflation indices"]
[null,null,"Note: Changes in CPI (disclosure year end) is used to calculate the revaluation amount. Changes in CPI (disclosure year average) is used for the purposes of rebasing allowance and incentive outcomes for any disparity between forecast and outturn CPI."]
[]
[null,null,null,"Changes in CPI (disclosure year end forecast)",null,null,null,null,null,null,null,null,null,{"$f":"'Inputs master'!N33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!O33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!P33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!Q33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!R33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!S33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!T33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!U33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!V33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!W33","v":2.0000000000000018E-2}]
[null,null,null,"Changes in CPI (disclosure year end actual)",null,null,null,null,null,null,null,null,null,{"$f":"'Inputs master'!N34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!O34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!P34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!Q34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!R34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!S34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!T34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!U34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!V34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!W34","v":2.0000000000000018E-2}]
[null,null,null,"Changes in CPI (disclosure year average)",null,null,"%",null,{"$f":"'Inputs master'!I35","v":1.9368723098995622E-2},{"$f":"'Inputs master'!J35","v":6.2866525920713068E-2},{"$f":"'Inputs master'!K35","v":6.7755462370337582E-2},{"$f":"'Inputs master'!L35","v":4.4026457213724779E-2},{"$f":"'Inputs master'!M35","v":2.2749158582458628E-2},{"$f":"'Inputs master'!N35","v":2.1991135920785165E-2},{"$f":"'Inputs master'!O35","v":2.000000000000024E-2},{"$f":"'Inputs master'!P35","v":2.0000000000000018E-2},{"$f":"'Inputs master'!Q35","v":2.0000000000000018E-2},{"$f":"'Inputs master'!R35","v":2.0000000000000018E-2},{"$f":"'Inputs master'!S35","v":0.02},{"$f":"'Inputs master'!T35","v":0.02},{"$f":"'Inputs master'!U35","v":0.02},{"$f":"'Inputs master'!V35","v":0.02},{"$f":"'Inputs master'!W35","v":0.02}]
[null,null,null,"RCP3 forecast CPI",null,null,"%",null,{"$f":"'Inputs master'!I36","v":1.8999999999999906E-2},{"$f":"'Inputs master'!J36","v":2.0999999999999908E-2},{"$f":"'Inputs master'!K36","v":2.0000000000000018E-2},{"$f":"'Inputs master'!L36","v":2.0000000000000018E-2},{"$f":"'Inputs master'!M36","v":2.0000000000000018E-2}]
[null,null,null,"RCP3 forecast CPI index (to 2021)",null,null,"scalar",null,{"$f":"'Inputs master'!I37","v":1.0526440669950701}]
[null,null,null,"RCP3 actual CPI index (to 2021)",null,null,"scalar",null,{"$f":"'Inputs master'!I38","v":1.05598216497399}]
[null,null,null,"RCP4 forecast CPI",null,null,"%",null,null,null,{"$f":"'Inputs master'!K39","v":6.7755462370337582E-2},{"$f":"'Inputs master'!L39","v":4.4026457213724779E-2},{"$f":"'Inputs master'!M39","v":2.2749158582458628E-2},{"$f":"'Inputs master'!N39","v":2.1991135920785165E-2},{"$f":"'Inputs master'!O39","v":2.000000000000024E-2},{"$f":"'Inputs master'!P39","v":2.0000000000000018E-2},{"$f":"'Inputs master'!Q39","v":2.0000000000000018E-2},{"$f":"'Inputs master'!R39","v":2.0000000000000018E-2}]
[null,null,null,"RCP5 forecast CPI",null,null,"%",null,null,null,null,null,null,null,null,{"$f":"'Inputs master'!P40","v":0.02},{"$f":"'Inputs master'!Q40","v":0.02},{"$f":"'Inputs master'!R40","v":0.02},{"$f":"'Inputs master'!S40","v":0.02},{"$f":"'Inputs master'!T40","v":0.02},{"$f":"'Inputs master'!U40","v":0.02},{"$f":"'Inputs master'!V40","v":0.02},{"$f":"'Inputs master'!W40","v":0.02}]
[]
[null,null,"Other financial parameters"]
[null,null,"Note:"]
[]
[null,null,null,"Corporate tax rate",null,null,"%",null,{"$f":"'Inputs master'!I45","v":0.28000000000000003},{"$f":"'Inputs master'!J45","v":0.28000000000000003},{"$f":"'Inputs master'!K45","v":0.28000000000000003},{"$f":"'Inputs master'!L45","v":0.28000000000000003},{"$f":"'Inputs master'!M45","v":0.28000000000000003},{"$f":"'Inputs master'!N45","v":0.28000000000000003},{"$f":"'Inputs master'!O45","v":0.28000000000000003},{"$f":"'Inputs master'!P45","v":0.28000000000000003},{"$f":"'Inputs master'!Q45","v":0.28000000000000003},{"$f":"'Inputs master'!R45","v":0.28000000000000003},{"$f":"'Inputs master'!S45","v":0.28000000000000003},{"$f":"'Inputs master'!T45","v":0.28000000000000003},{"$f":"'Inputs master'!U45","v":0.28000000000000003},{"$f":"'Inputs master'!V45","v":0.28000000000000003},{"$f":"'Inputs master'!W45","v":0.28000000000000003}]
[null,null,null,"Revenue growth rate",null,null,"%",null,{"$f":"'Inputs master'!I46","v":1.26E-2},{"$f":"'Inputs master'!J46","v":1.26E-2},{"$f":"'Inputs master'!K46","v":1.26E-2},{"$f":"'Inputs master'!L46","v":1.26E-2},{"$f":"'Inputs master'!M46","v":1.26E-2},null,null,{"$f":"'Inputs master'!P46","v":0.05},{"$f":"'Inputs master'!Q46","v":0.05},{"$f":"'Inputs master'!R46","v":0.05},{"$f":"'Inputs master'!S46","v":0.02},{"$f":"'Inputs master'!T46","v":0.02},{"$f":"'Inputs master'!U46","v":0.02},{"$f":"'Inputs master'!V46","v":0.02},{"$f":"'Inputs master'!W46","v":0.02}]
[]
[null,"Expenditure allowances"]
[]
[null,null,"Base capex allowance"]
[null,null,"Note: By identified programme."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I53+'Inputs master'!I463+'Inputs master'!I548","v":222.87765199999998},{"$f":"'Inputs master'!J53+'Inputs master'!J463+'Inputs master'!J548","v":279.19702296584035},{"$f":"'Inputs master'!K53+'Inputs master'!K463+'Inputs master'!K548","v":293.48264767975797},{"$f":"'Inputs master'!L53+'Inputs master'!L463+'Inputs master'!L548","v":297.76294172687932},{"$f":"'Inputs master'!M53+'Inputs master'!M463+'Inputs master'!M548","v":303.77697250285854},{"$f":"'Inputs master'!N53+'Inputs master'!N463+'Inputs master'!N548","v":0},{"$f":"'Inputs master'!O53+'Inputs master'!O463+'Inputs master'!O548","v":0},{"$f":"'Inputs master'!P53+'Inputs master'!P463+'Inputs master'!P548","v":0},{"$f":"'Inputs master'!Q53+'Inputs master'!Q463+'Inputs master'!Q548","v":0},{"$f":"'Inputs master'!R53+'Inputs master'!R463+'Inputs master'!R548","v":0},{"$f":"'Inputs master'!S53+'Inputs master'!S463+'Inputs master'!S548","v":0},{"$f":"'Inputs master'!T53+'Inputs master'!T463+'Inputs master'!T548","v":0},{"$f":"'Inputs master'!U53+'Inputs master'!U463+'Inputs master'!U548","v":0},{"$f":"'Inputs master'!V53+'Inputs master'!V463+'Inputs master'!V548","v":0},{"$f":"'Inputs master'!W53+'Inputs master'!W463+'Inputs master'!W548","v":0}]
[null,null,null,"AC substations",null,null,"$m",null,{"$f":"'Inputs master'!I54+'Inputs master'!I464+'Inputs master'!I549","v":0},{"$f":"'Inputs master'!J54+'Inputs master'!J464+'Inputs master'!J549","v":0},{"$f":"'Inputs master'!K54+'Inputs master'!K464+'Inputs master'!K549","v":0},{"$f":"'Inputs master'!L54+'Inputs master'!L464+'Inputs master'!L549","v":0},{"$f":"'Inputs master'!M54+'Inputs master'!M464+'Inputs master'!M549","v":0},{"$f":"'Inputs master'!N54+'Inputs master'!N464+'Inputs master'!N549","v":128.65968822876818},{"$f":"'Inputs master'!O54+'Inputs master'!O464+'Inputs master'!O549","v":104.18363882980574},{"$f":"'Inputs master'!P54+'Inputs master'!P464+'Inputs master'!P549","v":90.189613122809519},{"$f":"'Inputs master'!Q54+'Inputs master'!Q464+'Inputs master'!Q549","v":117.17867230507466},{"$f":"'Inputs master'!R54+'Inputs master'!R464+'Inputs master'!R549","v":116.13724287585542},{"$f":"'Inputs master'!S54+'Inputs master'!S464+'Inputs master'!S549","v":79.353546147687325},{"$f":"'Inputs master'!T54+'Inputs master'!T464+'Inputs master'!T549","v":155.6490995328561},{"$f":"'Inputs master'!U54+'Inputs master'!U464+'Inputs master'!U549","v":150.84434488600198},{"$f":"'Inputs master'!V54+'Inputs master'!V464+'Inputs master'!V549","v":133.76043675044963},{"$f":"'Inputs master'!W54+'Inputs master'!W464+'Inputs master'!W549","v":93.289229934900376}]
[null,null,null,"ACS buildings and grounds",null,null,"$m",null,{"$f":"'Inputs master'!I55+'Inputs master'!I465+'Inputs master'!I550","v":0},{"$f":"'Inputs master'!J55+'Inputs master'!J465+'Inputs master'!J550","v":0},{"$f":"'Inputs master'!K55+'Inputs master'!K465+'Inputs master'!K550","v":0},{"$f":"'Inputs master'!L55+'Inputs master'!L465+'Inputs master'!L550","v":0},{"$f":"'Inputs master'!M55+'Inputs master'!M465+'Inputs master'!M550","v":0},{"$f":"'Inputs master'!N55+'Inputs master'!N465+'Inputs master'!N550","v":21.379449027558106},{"$f":"'Inputs master'!O55+'Inputs master'!O465+'Inputs master'!O550","v":19.037786215089412},{"$f":"'Inputs master'!P55+'Inputs master'!P465+'Inputs master'!P550","v":17.469392188675119},{"$f":"'Inputs master'!Q55+'Inputs master'!Q465+'Inputs master'!Q550","v":16.766891573100896},{"$f":"'Inputs master'!R55+'Inputs master'!R465+'Inputs master'!R550","v":16.207991829930709},{"$f":"'Inputs master'!S55+'Inputs master'!S465+'Inputs master'!S550","v":12.758002547163288},{"$f":"'Inputs master'!T55+'Inputs master'!T465+'Inputs master'!T550","v":11.878810692396625},{"$f":"'Inputs master'!U55+'Inputs master'!U465+'Inputs master'!U550","v":13.732151597200717},{"$f":"'Inputs master'!V55+'Inputs master'!V465+'Inputs master'!V550","v":11.903743600379551},{"$f":"'Inputs master'!W55+'Inputs master'!W465+'Inputs master'!W550","v":15.458320622884994}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"'Inputs master'!I56+'Inputs master'!I466+'Inputs master'!I551","v":0},{"$f":"'Inputs master'!J56+'Inputs master'!J466+'Inputs master'!J551","v":0},{"$f":"'Inputs master'!K56+'Inputs master'!K466+'Inputs master'!K551","v":0},{"$f":"'Inputs master'!L56+'Inputs master'!L466+'Inputs master'!L551","v":0},{"$f":"'Inputs master'!M56+'Inputs master'!M466+'Inputs master'!M551","v":0},{"$f":"'Inputs master'!N56+'Inputs master'!N466+'Inputs master'!N551","v":137.66602448467845},{"$f":"'Inputs master'!O56+'Inputs master'!O466+'Inputs master'!O551","v":156.16889542554634},{"$f":"'Inputs master'!P56+'Inputs master'!P466+'Inputs master'!P551","v":154.094916440509},{"$f":"'Inputs master'!Q56+'Inputs master'!Q466+'Inputs master'!Q551","v":161.88030670136445},{"$f":"'Inputs master'!R56+'Inputs master'!R466+'Inputs master'!R551","v":193.4826681507993},{"$f":"'Inputs master'!S56+'Inputs master'!S466+'Inputs master'!S551","v":179.16755082726428},{"$f":"'Inputs master'!T56+'Inputs master'!T466+'Inputs master'!T551","v":187.18066750428162},{"$f":"'Inputs master'!U56+'Inputs master'!U466+'Inputs master'!U551","v":202.13246809086789},{"$f":"'Inputs master'!V56+'Inputs master'!V466+'Inputs master'!V551","v":217.50775293574407},{"$f":"'Inputs master'!W56+'Inputs master'!W466+'Inputs master'!W551","v":234.97056520370666}]
[null,null,null,"HVDC and reactive assets",null,null,"$m",null,{"$f":"'Inputs master'!I57+'Inputs master'!I467+'Inputs master'!I552","v":0},{"$f":"'Inputs master'!J57+'Inputs master'!J467+'Inputs master'!J552","v":0},{"$f":"'Inputs master'!K57+'Inputs master'!K467+'Inputs master'!K552","v":0},{"$f":"'Inputs master'!L57+'Inputs master'!L467+'Inputs master'!L552","v":0},{"$f":"'Inputs master'!M57+'Inputs master'!M467+'Inputs master'!M552","v":0},{"$f":"'Inputs master'!N57+'Inputs master'!N467+'Inputs master'!N552","v":24.8087541133924},{"$f":"'Inputs master'!O57+'Inputs master'!O467+'Inputs master'!O552","v":44.097905063641903},{"$f":"'Inputs master'!P57+'Inputs master'!P467+'Inputs master'!P552","v":41.538294914026388},{"$f":"'Inputs master'!Q57+'Inputs master'!Q467+'Inputs master'!Q552","v":38.996136875648368},{"$f":"'Inputs master'!R57+'Inputs master'!R467+'Inputs master'!R552","v":32.525670724805273},{"$f":"'Inputs master'!S57+'Inputs master'!S467+'Inputs master'!S552","v":35.340072938179382},{"$f":"'Inputs master'!T57+'Inputs master'!T467+'Inputs master'!T552","v":39.226065562257922},{"$f":"'Inputs master'!U57+'Inputs master'!U467+'Inputs master'!U552","v":38.792826878853553},{"$f":"'Inputs master'!V57+'Inputs master'!V467+'Inputs master'!V552","v":34.489539381357801},{"$f":"'Inputs master'!W57+'Inputs master'!W467+'Inputs master'!W552","v":37.133146694332524}]
[null,null,null,"Secondary assets",null,null,"$m",null,{"$f":"'Inputs master'!I58+'Inputs master'!I468+'Inputs master'!I553","v":0},{"$f":"'Inputs master'!J58+'Inputs master'!J468+'Inputs master'!J553","v":0},{"$f":"'Inputs master'!K58+'Inputs master'!K468+'Inputs master'!K553","v":0},{"$f":"'Inputs master'!L58+'Inputs master'!L468+'Inputs master'!L553","v":0},{"$f":"'Inputs master'!M58+'Inputs master'!M468+'Inputs master'!M553","v":0},{"$f":"'Inputs master'!N58+'Inputs master'!N468+'Inputs master'!N553","v":56.793361741992548},{"$f":"'Inputs master'!O58+'Inputs master'!O468+'Inputs master'!O553","v":76.665924888401207},{"$f":"'Inputs master'!P58+'Inputs master'!P468+'Inputs master'!P553","v":62.951303894710705},{"$f":"'Inputs master'!Q58+'Inputs master'!Q468+'Inputs master'!Q553","v":59.047427980705244},{"$f":"'Inputs master'!R58+'Inputs master'!R468+'Inputs master'!R553","v":60.45494121245693},{"$f":"'Inputs master'!S58+'Inputs master'!S468+'Inputs master'!S553","v":55.362207544705271},{"$f":"'Inputs master'!T58+'Inputs master'!T468+'Inputs master'!T553","v":67.463886311344993},{"$f":"'Inputs master'!U58+'Inputs master'!U468+'Inputs master'!U553","v":66.550419150664666},{"$f":"'Inputs master'!V58+'Inputs master'!V468+'Inputs master'!V553","v":67.696033344618982},{"$f":"'Inputs master'!W58+'Inputs master'!W468+'Inputs master'!W553","v":58.330325372825513}]
[null,null,null,"Enhancement and development",null,null,"$m",null,{"$f":"'Inputs master'!I59+'Inputs master'!I469+'Inputs master'!I554","v":0},{"$f":"'Inputs master'!J59+'Inputs master'!J469+'Inputs master'!J554","v":0},{"$f":"'Inputs master'!K59+'Inputs master'!K469+'Inputs master'!K554","v":0},{"$f":"'Inputs master'!L59+'Inputs master'!L469+'Inputs master'!L554","v":0},{"$f":"'Inputs master'!M59+'Inputs master'!M469+'Inputs master'!M554","v":0},{"$f":"'Inputs master'!N59+'Inputs master'!N469+'Inputs master'!N554","v":17.879556938488726},{"$f":"'Inputs master'!O59+'Inputs master'!O469+'Inputs master'!O554","v":23.52161155548416},{"$f":"'Inputs master'!P59+'Inputs master'!P469+'Inputs master'!P554","v":30.234343780435776},{"$f":"'Inputs master'!Q59+'Inputs master'!Q469+'Inputs master'!Q554","v":30.116725569340812},{"$f":"'Inputs master'!R59+'Inputs master'!R469+'Inputs master'!R554","v":24.890557116374382},{"$f":"'Inputs master'!S59+'Inputs master'!S469+'Inputs master'!S554","v":28.590302514502188},{"$f":"'Inputs master'!T59+'Inputs master'!T469+'Inputs master'!T554","v":29.538902410970913},{"$f":"'Inputs master'!U59+'Inputs master'!U469+'Inputs master'!U554","v":30.345292983005315},{"$f":"'Inputs master'!V59+'Inputs master'!V469+'Inputs master'!V554","v":29.878551332431474},{"$f":"'Inputs master'!W59+'Inputs master'!W469+'Inputs master'!W554","v":29.528987644263502}]
[null,null,null,"Resilience",null,null,"$m",null,{"$f":"'Inputs master'!I60+'Inputs master'!I470+'Inputs master'!I555","v":0},{"$f":"'Inputs master'!J60+'Inputs master'!J470+'Inputs master'!J555","v":0},{"$f":"'Inputs master'!K60+'Inputs master'!K470+'Inputs master'!K555","v":0},{"$f":"'Inputs master'!L60+'Inputs master'!L470+'Inputs master'!L555","v":0},{"$f":"'Inputs master'!M60+'Inputs master'!M470+'Inputs master'!M555","v":0},{"$f":"'Inputs master'!N60+'Inputs master'!N470+'Inputs master'!N555","v":33.476349611287979},{"$f":"'Inputs master'!O60+'Inputs master'!O470+'Inputs master'!O555","v":34.147547763738004},{"$f":"'Inputs master'!P60+'Inputs master'!P470+'Inputs master'!P555","v":24.870864364010224},{"$f":"'Inputs master'!Q60+'Inputs master'!Q470+'Inputs master'!Q555","v":25.252260908949097},{"$f":"'Inputs master'!R60+'Inputs master'!R470+'Inputs master'!R555","v":25.656082504410193},{"$f":"'Inputs master'!S60+'Inputs master'!S470+'Inputs master'!S555","v":45.927621096007293},{"$f":"'Inputs master'!T60+'Inputs master'!T470+'Inputs master'!T555","v":46.97163779464924},{"$f":"'Inputs master'!U60+'Inputs master'!U470+'Inputs master'!U555","v":48.025172603198094},{"$f":"'Inputs master'!V60+'Inputs master'!V470+'Inputs master'!V555","v":49.1159132591172},{"$f":"'Inputs master'!W60+'Inputs master'!W470+'Inputs master'!W555","v":50.181171847646731}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I61+'Inputs master'!I471+'Inputs master'!I556","v":0},{"$f":"'Inputs master'!J61+'Inputs master'!J471+'Inputs master'!J556","v":0},{"$f":"'Inputs master'!K61+'Inputs master'!K471+'Inputs master'!K556","v":0},{"$f":"'Inputs master'!L61+'Inputs master'!L471+'Inputs master'!L556","v":0},{"$f":"'Inputs master'!M61+'Inputs master'!M471+'Inputs master'!M556","v":0},{"$f":"'Inputs master'!N61+'Inputs master'!N471+'Inputs master'!N556","v":59.498647845452581},{"$f":"'Inputs master'!O61+'Inputs master'!O471+'Inputs master'!O556","v":68.229765506700147},{"$f":"'Inputs master'!P61+'Inputs master'!P471+'Inputs master'!P556","v":53.615917623542551},{"$f":"'Inputs master'!Q61+'Inputs master'!Q471+'Inputs master'!Q556","v":31.011139823134734},{"$f":"'Inputs master'!R61+'Inputs master'!R471+'Inputs master'!R556","v":23.182312667123583},{"$f":"'Inputs master'!S61+'Inputs master'!S471+'Inputs master'!S556","v":37.518262012996594},{"$f":"'Inputs master'!T61+'Inputs master'!T471+'Inputs master'!T556","v":38.268626724910533},{"$f":"'Inputs master'!U61+'Inputs master'!U471+'Inputs master'!U556","v":39.034000989506396},{"$f":"'Inputs master'!V61+'Inputs master'!V471+'Inputs master'!V556","v":39.814680128495183},{"$f":"'Inputs master'!W61+'Inputs master'!W471+'Inputs master'!W556","v":40.610973080519507}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"'Inputs master'!I62+'Inputs master'!I472+'Inputs master'!I557","v":0},{"$f":"'Inputs master'!J62+'Inputs master'!J472+'Inputs master'!J557","v":0},{"$f":"'Inputs master'!K62+'Inputs master'!K472+'Inputs master'!K557","v":0},{"$f":"'Inputs master'!L62+'Inputs master'!L472+'Inputs master'!L557","v":0},{"$f":"'Inputs master'!M62+'Inputs master'!M472+'Inputs master'!M557","v":0},{"$f":"'Inputs master'!N62+'Inputs master'!N472+'Inputs master'!N557","v":8.1944229158676745},{"$f":"'Inputs master'!O62+'Inputs master'!O472+'Inputs master'!O557","v":10.408621896095566},{"$f":"'Inputs master'!P62+'Inputs master'!P472+'Inputs master'!P557","v":4.1066611209691484},{"$f":"'Inputs master'!Q62+'Inputs master'!Q472+'Inputs master'!Q557","v":4.9308758069253056},{"$f":"'Inputs master'!R62+'Inputs master'!R472+'Inputs master'!R557","v":5.0294571596708506},{"$f":"'Inputs master'!S62+'Inputs master'!S472+'Inputs master'!S557","v":6.8935877508775194},{"$f":"'Inputs master'!T62+'Inputs master'!T472+'Inputs master'!T557","v":6.2353680973539234},{"$f":"'Inputs master'!U62+'Inputs master'!U472+'Inputs master'!U557","v":6.4890271033399207},{"$f":"'Inputs master'!V62+'Inputs master'!V472+'Inputs master'!V557","v":6.7542852519480592},{"$f":"'Inputs master'!W62+'Inputs master'!W472+'Inputs master'!W557","v":7.0317024880205228}]
[null,null,null,"RPE and timing adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I63+'Inputs master'!I473+'Inputs master'!I558","v":0},{"$f":"'Inputs master'!J63+'Inputs master'!J473+'Inputs master'!J558","v":0},{"$f":"'Inputs master'!K63+'Inputs master'!K473+'Inputs master'!K558","v":0},{"$f":"'Inputs master'!L63+'Inputs master'!L473+'Inputs master'!L558","v":0},{"$f":"'Inputs master'!M63+'Inputs master'!M473+'Inputs master'!M558","v":0},{"$f":"'Inputs master'!N63+'Inputs master'!N473+'Inputs master'!N558","v":3.3749918394424916},{"$f":"'Inputs master'!O63+'Inputs master'!O473+'Inputs master'!O558","v":1.791723096277535},{"$f":"'Inputs master'!P63+'Inputs master'!P473+'Inputs master'!P558","v":2.626416172693014},{"$f":"'Inputs master'!Q63+'Inputs master'!Q473+'Inputs master'!Q558","v":-1.59647690308851},{"$f":"'Inputs master'!R63+'Inputs master'!R473+'Inputs master'!R558","v":-0.15466567604941131},{"$f":"'Inputs master'!S63+'Inputs master'!S473+'Inputs master'!S558","v":0},{"$f":"'Inputs master'!T63+'Inputs master'!T473+'Inputs master'!T558","v":0},{"$f":"'Inputs master'!U63+'Inputs master'!U473+'Inputs master'!U558","v":0},{"$f":"'Inputs master'!V63+'Inputs master'!V473+'Inputs master'!V558","v":0},{"$f":"'Inputs master'!W63+'Inputs master'!W473+'Inputs master'!W558","v":0}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I64+'Inputs master'!I474+'Inputs master'!I559","v":0},{"$f":"'Inputs master'!J64+'Inputs master'!J474+'Inputs master'!J559","v":0},{"$f":"'Inputs master'!K64+'Inputs master'!K474+'Inputs master'!K559","v":0},{"$f":"'Inputs master'!L64+'Inputs master'!L474+'Inputs master'!L559","v":0},{"$f":"'Inputs master'!M64+'Inputs master'!M474+'Inputs master'!M559","v":0},{"$f":"'Inputs master'!N64+'Inputs master'!N474+'Inputs master'!N559","v":-1.5263532674047839},{"$f":"'Inputs master'!O64+'Inputs master'!O474+'Inputs master'!O559","v":0},{"$f":"'Inputs master'!P64+'Inputs master'!P474+'Inputs master'!P559","v":-32.263478550574632},{"$f":"'Inputs master'!Q64+'Inputs master'!Q474+'Inputs master'!Q559","v":-32.523109071798928},{"$f":"'Inputs master'!R64+'Inputs master'!R474+'Inputs master'!R559","v":-30.775118851970554},{"$f":"'Inputs master'!S64+'Inputs master'!S474+'Inputs master'!S559","v":0},{"$f":"'Inputs master'!T64+'Inputs master'!T474+'Inputs master'!T559","v":0},{"$f":"'Inputs master'!U64+'Inputs master'!U474+'Inputs master'!U559","v":0},{"$f":"'Inputs master'!V64+'Inputs master'!V474+'Inputs master'!V559","v":0},{"$f":"'Inputs master'!W64+'Inputs master'!W474+'Inputs master'!W559","v":0}]
[null,null,null,"Total base capex allowance",null,null,"$m",null,{"$f":"SUM(I53:I64)","v":222.87765199999998},{"$f":"SUM(J53:J64)","v":279.19702296584035},293.48264767975797,297.76294172687932,303.77697250285854,490.2048934795244,538.25342024078009,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[]
[null,null,null,"Standard incentive rate base capex allowance",null,null,"$m",null,{"$f":"I65-I68","v":222.87765199999998},{"$f":"J65-J68","v":279.19702296584035},293.48264767975797,297.76294172687932,303.77697250285854,490.2048934795244,538.25342024078009,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[null,null,null,"Low incentive rate base capex allowance",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure allowance"]
[null,null,"Note:"]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I73+'Inputs master'!I483+'Inputs master'!I568","v":276.49264851356355},{"$f":"'Inputs master'!J73+'Inputs master'!J483+'Inputs master'!J568","v":280.29161125342557},{"$f":"'Inputs master'!K73+'Inputs master'!K483+'Inputs master'!K568","v":289.93968830413638},{"$f":"'Inputs master'!L73+'Inputs master'!L483+'Inputs master'!L568","v":299.42713756672163},{"$f":"'Inputs master'!M73+'Inputs master'!M483+'Inputs master'!M568","v":299.36977795601672},{"$f":"'Inputs master'!N73+'Inputs master'!N483+'Inputs master'!N568","v":0},{"$f":"'Inputs master'!O73+'Inputs master'!O483+'Inputs master'!O568","v":0},{"$f":"'Inputs master'!P73+'Inputs master'!P483+'Inputs master'!P568","v":0},{"$f":"'Inputs master'!Q73+'Inputs master'!Q483+'Inputs master'!Q568","v":0},{"$f":"'Inputs master'!R73+'Inputs master'!R483+'Inputs master'!R568","v":0},{"$f":"'Inputs master'!S73+'Inputs master'!S483+'Inputs master'!S568","v":0},{"$f":"'Inputs master'!T73+'Inputs master'!T483+'Inputs master'!T568","v":0},{"$f":"'Inputs master'!U73+'Inputs master'!U483+'Inputs master'!U568","v":0},{"$f":"'Inputs master'!V73+'Inputs master'!V483+'Inputs master'!V568","v":0},{"$f":"'Inputs master'!W73+'Inputs master'!W483+'Inputs master'!W568","v":0}]
[null,null,null,"Preventive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I74+'Inputs master'!I484+'Inputs master'!I569","v":0},{"$f":"'Inputs master'!J74+'Inputs master'!J484+'Inputs master'!J569","v":0},{"$f":"'Inputs master'!K74+'Inputs master'!K484+'Inputs master'!K569","v":0},{"$f":"'Inputs master'!L74+'Inputs master'!L484+'Inputs master'!L569","v":0},{"$f":"'Inputs master'!M74+'Inputs master'!M484+'Inputs master'!M569","v":0},{"$f":"'Inputs master'!N74+'Inputs master'!N484+'Inputs master'!N569","v":50.971853180045763},{"$f":"'Inputs master'!O74+'Inputs master'!O484+'Inputs master'!O569","v":49.182278145244673},{"$f":"'Inputs master'!P74+'Inputs master'!P484+'Inputs master'!P569","v":51.996192378885425},{"$f":"'Inputs master'!Q74+'Inputs master'!Q484+'Inputs master'!Q569","v":53.076629493710506},{"$f":"'Inputs master'!R74+'Inputs master'!R484+'Inputs master'!R569","v":53.975894045082342},{"$f":"'Inputs master'!S74+'Inputs master'!S484+'Inputs master'!S569","v":55.454262650837158},{"$f":"'Inputs master'!T74+'Inputs master'!T484+'Inputs master'!T569","v":55.990327305046392},{"$f":"'Inputs master'!U74+'Inputs master'!U484+'Inputs master'!U569","v":58.572300901631422},{"$f":"'Inputs master'!V74+'Inputs master'!V484+'Inputs master'!V569","v":58.192746213813962},{"$f":"'Inputs master'!W74+'Inputs master'!W484+'Inputs master'!W569","v":58.777779659066866}]
[null,null,null,"Predictive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I75+'Inputs master'!I485+'Inputs master'!I570","v":0},{"$f":"'Inputs master'!J75+'Inputs master'!J485+'Inputs master'!J570","v":0},{"$f":"'Inputs master'!K75+'Inputs master'!K485+'Inputs master'!K570","v":0},{"$f":"'Inputs master'!L75+'Inputs master'!L485+'Inputs master'!L570","v":0},{"$f":"'Inputs master'!M75+'Inputs master'!M485+'Inputs master'!M570","v":0},{"$f":"'Inputs master'!N75+'Inputs master'!N485+'Inputs master'!N570","v":94.77418690625889},{"$f":"'Inputs master'!O75+'Inputs master'!O485+'Inputs master'!O570","v":93.973713688984134},{"$f":"'Inputs master'!P75+'Inputs master'!P485+'Inputs master'!P570","v":102.74510087768761},{"$f":"'Inputs master'!Q75+'Inputs master'!Q485+'Inputs master'!Q570","v":100.89438336024899},{"$f":"'Inputs master'!R75+'Inputs master'!R485+'Inputs master'!R570","v":98.211087545469638},{"$f":"'Inputs master'!S75+'Inputs master'!S485+'Inputs master'!S570","v":99.724032634111765},{"$f":"'Inputs master'!T75+'Inputs master'!T485+'Inputs master'!T570","v":99.389418641537759},{"$f":"'Inputs master'!U75+'Inputs master'!U485+'Inputs master'!U570","v":103.81158636219953},{"$f":"'Inputs master'!V75+'Inputs master'!V485+'Inputs master'!V570","v":107.23977364891407},{"$f":"'Inputs master'!W75+'Inputs master'!W485+'Inputs master'!W570","v":104.8886142398065}]
[null,null,null,"Corrective maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I76+'Inputs master'!I486+'Inputs master'!I571","v":0},{"$f":"'Inputs master'!J76+'Inputs master'!J486+'Inputs master'!J571","v":0},{"$f":"'Inputs master'!K76+'Inputs master'!K486+'Inputs master'!K571","v":0},{"$f":"'Inputs master'!L76+'Inputs master'!L486+'Inputs master'!L571","v":0},{"$f":"'Inputs master'!M76+'Inputs master'!M486+'Inputs master'!M571","v":0},{"$f":"'Inputs master'!N76+'Inputs master'!N486+'Inputs master'!N571","v":5.3154189314389919},{"$f":"'Inputs master'!O76+'Inputs master'!O486+'Inputs master'!O571","v":5.3882717029591607},{"$f":"'Inputs master'!P76+'Inputs master'!P486+'Inputs master'!P571","v":5.4794277607729649},{"$f":"'Inputs master'!Q76+'Inputs master'!Q486+'Inputs master'!Q571","v":5.550999302434974},{"$f":"'Inputs master'!R76+'Inputs master'!R486+'Inputs master'!R571","v":5.639424562815627},{"$f":"'Inputs master'!S76+'Inputs master'!S486+'Inputs master'!S571","v":5.7301336122410307},{"$f":"'Inputs master'!T76+'Inputs master'!T486+'Inputs master'!T571","v":5.8142067774762216},{"$f":"'Inputs master'!U76+'Inputs master'!U486+'Inputs master'!U571","v":5.9144013045358284},{"$f":"'Inputs master'!V76+'Inputs master'!V486+'Inputs master'!V571","v":5.9948229778145432},{"$f":"'Inputs master'!W76+'Inputs master'!W486+'Inputs master'!W571","v":6.0751095271339803}]
[null,null,null,"Proactive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I77+'Inputs master'!I487+'Inputs master'!I572","v":0},{"$f":"'Inputs master'!J77+'Inputs master'!J487+'Inputs master'!J572","v":0},{"$f":"'Inputs master'!K77+'Inputs master'!K487+'Inputs master'!K572","v":0},{"$f":"'Inputs master'!L77+'Inputs master'!L487+'Inputs master'!L572","v":0},{"$f":"'Inputs master'!M77+'Inputs master'!M487+'Inputs master'!M572","v":0},{"$f":"'Inputs master'!N77+'Inputs master'!N487+'Inputs master'!N572","v":1.1928979349231419},{"$f":"'Inputs master'!O77+'Inputs master'!O487+'Inputs master'!O572","v":1.2085527043173399},{"$f":"'Inputs master'!P77+'Inputs master'!P487+'Inputs master'!P572","v":1.2286159202532507},{"$f":"'Inputs master'!Q77+'Inputs master'!Q487+'Inputs master'!Q572","v":1.2440339800959439},{"$f":"'Inputs master'!R77+'Inputs master'!R487+'Inputs master'!R572","v":1.2628214778787927},{"$f":"'Inputs master'!S77+'Inputs master'!S487+'Inputs master'!S572","v":1.2825223994420634},{"$f":"'Inputs master'!T77+'Inputs master'!T487+'Inputs master'!T572","v":1.300744026646766},{"$f":"'Inputs master'!U77+'Inputs master'!U487+'Inputs master'!U572","v":1.3225776788733146},{"$f":"'Inputs master'!V77+'Inputs master'!V487+'Inputs master'!V572","v":1.3399958048658294},{"$f":"'Inputs master'!W77+'Inputs master'!W487+'Inputs master'!W572","v":1.3573919819464337}]
[null,null,null,"Resilience",null,null,"$m",null,{"$f":"'Inputs master'!I78+'Inputs master'!I488+'Inputs master'!I573","v":0},{"$f":"'Inputs master'!J78+'Inputs master'!J488+'Inputs master'!J573","v":0},{"$f":"'Inputs master'!K78+'Inputs master'!K488+'Inputs master'!K573","v":0},{"$f":"'Inputs master'!L78+'Inputs master'!L488+'Inputs master'!L573","v":0},{"$f":"'Inputs master'!M78+'Inputs master'!M488+'Inputs master'!M573","v":0},{"$f":"'Inputs master'!N78+'Inputs master'!N488+'Inputs master'!N573","v":1.4951379343186988},{"$f":"'Inputs master'!O78+'Inputs master'!O488+'Inputs master'!O573","v":0.98244612949650467},{"$f":"'Inputs master'!P78+'Inputs master'!P488+'Inputs master'!P573","v":2.5370447907303371},{"$f":"'Inputs master'!Q78+'Inputs master'!Q488+'Inputs master'!Q573","v":1.9928801364297986},{"$f":"'Inputs master'!R78+'Inputs master'!R488+'Inputs master'!R573","v":1.7212387206217123},{"$f":"'Inputs master'!S78+'Inputs master'!S488+'Inputs master'!S573","v":1.5668517015244505},{"$f":"'Inputs master'!T78+'Inputs master'!T488+'Inputs master'!T573","v":1.5985727911448384},{"$f":"'Inputs master'!U78+'Inputs master'!U488+'Inputs master'!U573","v":3.3036584989529905},{"$f":"'Inputs master'!V78+'Inputs master'!V488+'Inputs master'!V573","v":2.7304940381282647},{"$f":"'Inputs master'!W78+'Inputs master'!W488+'Inputs master'!W573","v":1.6975246871188223}]
[null,null,null,"Asset management and operations ",null,null,"$m",null,{"$f":"'Inputs master'!I79+'Inputs master'!I489+'Inputs master'!I574","v":0},{"$f":"'Inputs master'!J79+'Inputs master'!J489+'Inputs master'!J574","v":0},{"$f":"'Inputs master'!K79+'Inputs master'!K489+'Inputs master'!K574","v":0},{"$f":"'Inputs master'!L79+'Inputs master'!L489+'Inputs master'!L574","v":0},{"$f":"'Inputs master'!M79+'Inputs master'!M489+'Inputs master'!M574","v":0},{"$f":"'Inputs master'!N79+'Inputs master'!N489+'Inputs master'!N574","v":101.03522855222759},{"$f":"'Inputs master'!O79+'Inputs master'!O489+'Inputs master'!O574","v":105.04067905750598},{"$f":"'Inputs master'!P79+'Inputs master'!P489+'Inputs master'!P574","v":107.86255928628785},{"$f":"'Inputs master'!Q79+'Inputs master'!Q489+'Inputs master'!Q574","v":109.23232940008073},{"$f":"'Inputs master'!R79+'Inputs master'!R489+'Inputs master'!R574","v":108.47189314405853},{"$f":"'Inputs master'!S79+'Inputs master'!S489+'Inputs master'!S574","v":107.11366947852078},{"$f":"'Inputs master'!T79+'Inputs master'!T489+'Inputs master'!T574","v":110.08741771956296},{"$f":"'Inputs master'!U79+'Inputs master'!U489+'Inputs master'!U574","v":113.1271962328499},{"$f":"'Inputs master'!V79+'Inputs master'!V489+'Inputs master'!V574","v":116.23437235086023},{"$f":"'Inputs master'!W79+'Inputs master'!W489+'Inputs master'!W574","v":119.41033783435113}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"'Inputs master'!I80+'Inputs master'!I490+'Inputs master'!I575","v":0},{"$f":"'Inputs master'!J80+'Inputs master'!J490+'Inputs master'!J575","v":0},{"$f":"'Inputs master'!K80+'Inputs master'!K490+'Inputs master'!K575","v":0},{"$f":"'Inputs master'!L80+'Inputs master'!L490+'Inputs master'!L575","v":0},{"$f":"'Inputs master'!M80+'Inputs master'!M490+'Inputs master'!M575","v":0},{"$f":"'Inputs master'!N80+'Inputs master'!N490+'Inputs master'!N575","v":69.2835917278301},{"$f":"'Inputs master'!O80+'Inputs master'!O490+'Inputs master'!O575","v":74.100225970590657},{"$f":"'Inputs master'!P80+'Inputs master'!P490+'Inputs master'!P575","v":75.178666425066524},{"$f":"'Inputs master'!Q80+'Inputs master'!Q490+'Inputs master'!Q575","v":74.708062837864787},{"$f":"'Inputs master'!R80+'Inputs master'!R490+'Inputs master'!R575","v":74.175433635244275},{"$f":"'Inputs master'!S80+'Inputs master'!S490+'Inputs master'!S575","v":74.991925847469872},{"$f":"'Inputs master'!T80+'Inputs master'!T490+'Inputs master'!T575","v":76.914662470207148},{"$f":"'Inputs master'!U80+'Inputs master'!U490+'Inputs master'!U575","v":78.876704389034984},{"$f":"'Inputs master'!V80+'Inputs master'!V490+'Inputs master'!V575","v":80.880173501267436},{"$f":"'Inputs master'!W80+'Inputs master'!W490+'Inputs master'!W575","v":82.925873431501557}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I81+'Inputs master'!I491+'Inputs master'!I576","v":0},{"$f":"'Inputs master'!J81+'Inputs master'!J491+'Inputs master'!J576","v":0},{"$f":"'Inputs master'!K81+'Inputs master'!K491+'Inputs master'!K576","v":0},{"$f":"'Inputs master'!L81+'Inputs master'!L491+'Inputs master'!L576","v":0},{"$f":"'Inputs master'!M81+'Inputs master'!M491+'Inputs master'!M576","v":0},{"$f":"'Inputs master'!N81+'Inputs master'!N491+'Inputs master'!N576","v":63.269195017843643},{"$f":"'Inputs master'!O81+'Inputs master'!O491+'Inputs master'!O576","v":66.30567686393249},{"$f":"'Inputs master'!P81+'Inputs master'!P491+'Inputs master'!P576","v":69.577080275532879},{"$f":"'Inputs master'!Q81+'Inputs master'!Q491+'Inputs master'!Q576","v":73.79172336422765},{"$f":"'Inputs master'!R81+'Inputs master'!R491+'Inputs master'!R576","v":65.130936118054876},{"$f":"'Inputs master'!S81+'Inputs master'!S491+'Inputs master'!S576","v":66.801591637227773},{"$f":"'Inputs master'!T81+'Inputs master'!T491+'Inputs master'!T576","v":68.977497881495495},{"$f":"'Inputs master'!U81+'Inputs master'!U491+'Inputs master'!U576","v":72.469501548686964},{"$f":"'Inputs master'!V81+'Inputs master'!V491+'Inputs master'!V576","v":73.206502824136933},{"$f":"'Inputs master'!W81+'Inputs master'!W491+'Inputs master'!W576","v":75.508967897923469}]
[null,null,null,"Insurance",null,null,"$m",null,{"$f":"'Inputs master'!I82+'Inputs master'!I492+'Inputs master'!I577","v":0},{"$f":"'Inputs master'!J82+'Inputs master'!J492+'Inputs master'!J577","v":0},{"$f":"'Inputs master'!K82+'Inputs master'!K492+'Inputs master'!K577","v":0},{"$f":"'Inputs master'!L82+'Inputs master'!L492+'Inputs master'!L577","v":0},{"$f":"'Inputs master'!M82+'Inputs master'!M492+'Inputs master'!M577","v":0},{"$f":"'Inputs master'!N82+'Inputs master'!N492+'Inputs master'!N577","v":36.334151951903578},{"$f":"'Inputs master'!O82+'Inputs master'!O492+'Inputs master'!O577","v":38.54126172656693},{"$f":"'Inputs master'!P82+'Inputs master'!P492+'Inputs master'!P577","v":41.012493598352762},{"$f":"'Inputs master'!Q82+'Inputs master'!Q492+'Inputs master'!Q577","v":43.655700156581524},{"$f":"'Inputs master'!R82+'Inputs master'!R492+'Inputs master'!R577","v":46.454333179307319},{"$f":"'Inputs master'!S82+'Inputs master'!S492+'Inputs master'!S577","v":49.454195046008508},{"$f":"'Inputs master'!T82+'Inputs master'!T492+'Inputs master'!T577","v":51.975306668137598},{"$f":"'Inputs master'!U82+'Inputs master'!U492+'Inputs master'!U577","v":54.917944801462212},{"$f":"'Inputs master'!V82+'Inputs master'!V492+'Inputs master'!V577","v":58.513615057173176},{"$f":"'Inputs master'!W82+'Inputs master'!W492+'Inputs master'!W577","v":61.870084880903718}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I83+'Inputs master'!I493+'Inputs master'!I578","v":0},{"$f":"'Inputs master'!J83+'Inputs master'!J493+'Inputs master'!J578","v":0},{"$f":"'Inputs master'!K83+'Inputs master'!K493+'Inputs master'!K578","v":0},{"$f":"'Inputs master'!L83+'Inputs master'!L493+'Inputs master'!L578","v":0},{"$f":"'Inputs master'!M83+'Inputs master'!M493+'Inputs master'!M578","v":0},{"$f":"'Inputs master'!N83+'Inputs master'!N493+'Inputs master'!N578","v":-2.5668411926314882},{"$f":"'Inputs master'!O83+'Inputs master'!O493+'Inputs master'!O578","v":2.2472613389139084E-2},{"$f":"'Inputs master'!P83+'Inputs master'!P493+'Inputs master'!P578","v":-16.823010120116059},{"$f":"'Inputs master'!Q83+'Inputs master'!Q493+'Inputs master'!Q578","v":-19.129942785741466},{"$f":"'Inputs master'!R83+'Inputs master'!R493+'Inputs master'!R578","v":-17.414608962490075},{"$f":"'Inputs master'!S83+'Inputs master'!S493+'Inputs master'!S578","v":0},{"$f":"'Inputs master'!T83+'Inputs master'!T493+'Inputs master'!T578","v":0},{"$f":"'Inputs master'!U83+'Inputs master'!U493+'Inputs master'!U578","v":0},{"$f":"'Inputs master'!V83+'Inputs master'!V493+'Inputs master'!V578","v":0},{"$f":"'Inputs master'!W83+'Inputs master'!W493+'Inputs master'!W578","v":0}]
[null,null,null,"Total operating expenditure allowance",null,null,"$m",null,{"$f":"SUM(I73:I83)","v":276.49264851356355},{"$f":"SUM(J73:J83)","v":280.29161125342557},289.93968830413638,299.42713756672163,299.36977795601672,421.10482094415886,434.745578602987,440.79417119345356,445.01679924593344,437.62845346604297,462.11918500738341,472.04815428125511,492.31587171822707,504.33249641697444,512.51168413975245]
[]
[null,"Actual expenditure"]
[]
[null,null,"Base capex actuals"]
[null,null,"Note:"]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I91","v":-0.23553142000002936},{"$f":"'Inputs master'!J91","v":-1.0930415999999923},{"$f":"'Inputs master'!K91","v":0.39031792720351177},{"$f":"'Inputs master'!L91","v":382.67769640000006},{"$f":"'Inputs master'!M91","v":0},{"$f":"'Inputs master'!N91","v":0},{"$f":"'Inputs master'!O91","v":0},{"$f":"'Inputs master'!P91","v":0},{"$f":"'Inputs master'!Q91","v":0},{"$f":"'Inputs master'!R91","v":0},{"$f":"'Inputs master'!S91","v":0},{"$f":"'Inputs master'!T91","v":0},{"$f":"'Inputs master'!U91","v":0},{"$f":"'Inputs master'!V91","v":0},{"$f":"'Inputs master'!W91","v":0}]
[null,null,null,"AC substations",null,null,"$m",null,{"$f":"'Inputs master'!I92","v":76.243200999999999},{"$f":"'Inputs master'!J92","v":50.723066000000003},{"$f":"'Inputs master'!K92","v":54.488771999999997},{"$f":"'Inputs master'!L92","v":0},{"$f":"'Inputs master'!M92","v":119.0900730000001},{"$f":"'Inputs master'!N92","v":128.65968822876818},{"$f":"'Inputs master'!O92","v":104.18363882980574},{"$f":"'Inputs master'!P92","v":90.189613122809519},{"$f":"'Inputs master'!Q92","v":117.17867230507466},{"$f":"'Inputs master'!R92","v":116.13724287585542},{"$f":"'Inputs master'!S92","v":79.353546147687325},{"$f":"'Inputs master'!T92","v":155.6490995328561},{"$f":"'Inputs master'!U92","v":150.84434488600198},{"$f":"'Inputs master'!V92","v":133.76043675044963},{"$f":"'Inputs master'!W92","v":93.289229934900376}]
[null,null,null,"ACS buildings and grounds",null,null,"$m",null,{"$f":"'Inputs master'!I93","v":7.2771228800000003},{"$f":"'Inputs master'!J93","v":7.8506157199999995},{"$f":"'Inputs master'!K93","v":10.411928279999998},{"$f":"'Inputs master'!L93","v":0},{"$f":"'Inputs master'!M93","v":39.042399720000013},{"$f":"'Inputs master'!N93","v":21.379449027558106},{"$f":"'Inputs master'!O93","v":19.037786215089412},{"$f":"'Inputs master'!P93","v":17.469392188675119},{"$f":"'Inputs master'!Q93","v":16.766891573100896},{"$f":"'Inputs master'!R93","v":16.207991829930709},{"$f":"'Inputs master'!S93","v":12.758002547163288},{"$f":"'Inputs master'!T93","v":11.878810692396625},{"$f":"'Inputs master'!U93","v":13.732151597200717},{"$f":"'Inputs master'!V93","v":11.903743600379551},{"$f":"'Inputs master'!W93","v":15.458320622884994}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"'Inputs master'!I94","v":81.376597000000018},{"$f":"'Inputs master'!J94","v":77.227604999999983},{"$f":"'Inputs master'!K94","v":91.817862000000005},{"$f":"'Inputs master'!L94","v":0},{"$f":"'Inputs master'!M94","v":129.77028600000011},{"$f":"'Inputs master'!N94","v":137.66602448467845},{"$f":"'Inputs master'!O94","v":156.16889542554634},{"$f":"'Inputs master'!P94","v":154.094916440509},{"$f":"'Inputs master'!Q94","v":161.88030670136445},{"$f":"'Inputs master'!R94","v":193.4826681507993},{"$f":"'Inputs master'!S94","v":179.16755082726428},{"$f":"'Inputs master'!T94","v":187.18066750428162},{"$f":"'Inputs master'!U94","v":202.13246809086789},{"$f":"'Inputs master'!V94","v":217.50775293574407},{"$f":"'Inputs master'!W94","v":234.97056520370666}]
[null,null,null,"HVDC and reactive assets",null,null,"$m",null,{"$f":"'Inputs master'!I95","v":9.1709680000000002},{"$f":"'Inputs master'!J95","v":4.414523},{"$f":"'Inputs master'!K95","v":18.449503000000004},{"$f":"'Inputs master'!L95","v":0},{"$f":"'Inputs master'!M95","v":32.877140000000026},{"$f":"'Inputs master'!N95","v":24.8087541133924},{"$f":"'Inputs master'!O95","v":44.097905063641903},{"$f":"'Inputs master'!P95","v":41.538294914026388},{"$f":"'Inputs master'!Q95","v":38.996136875648368},{"$f":"'Inputs master'!R95","v":32.525670724805273},{"$f":"'Inputs master'!S95","v":35.340072938179382},{"$f":"'Inputs master'!T95","v":39.226065562257922},{"$f":"'Inputs master'!U95","v":38.792826878853553},{"$f":"'Inputs master'!V95","v":34.489539381357801},{"$f":"'Inputs master'!W95","v":37.133146694332524}]
[null,null,null,"Secondary assets",null,null,"$m",null,{"$f":"'Inputs master'!I96","v":47.294819000000004},{"$f":"'Inputs master'!J96","v":37.902284999999999},{"$f":"'Inputs master'!K96","v":44.518416572803005},{"$f":"'Inputs master'!L96","v":0},{"$f":"'Inputs master'!M96","v":43.539320000000075},{"$f":"'Inputs master'!N96","v":56.793361741992548},{"$f":"'Inputs master'!O96","v":76.665924888401207},{"$f":"'Inputs master'!P96","v":62.951303894710705},{"$f":"'Inputs master'!Q96","v":59.047427980705244},{"$f":"'Inputs master'!R96","v":60.45494121245693},{"$f":"'Inputs master'!S96","v":55.362207544705271},{"$f":"'Inputs master'!T96","v":67.463886311344993},{"$f":"'Inputs master'!U96","v":66.550419150664666},{"$f":"'Inputs master'!V96","v":67.696033344618982},{"$f":"'Inputs master'!W96","v":58.330325372825513}]
[null,null,null,"Enhancement and development",null,null,"$m",null,{"$f":"'Inputs master'!I97","v":11.696671},{"$f":"'Inputs master'!J97","v":13.480145000000002},{"$f":"'Inputs master'!K97","v":28.597394999999995},{"$f":"'Inputs master'!L97","v":0},{"$f":"'Inputs master'!M97","v":24.344744000000016},{"$f":"'Inputs master'!N97","v":17.879556938488726},{"$f":"'Inputs master'!O97","v":23.52161155548416},{"$f":"'Inputs master'!P97","v":30.234343780435776},{"$f":"'Inputs master'!Q97","v":30.116725569340812},{"$f":"'Inputs master'!R97","v":24.890557116374382},{"$f":"'Inputs master'!S97","v":28.590302514502188},{"$f":"'Inputs master'!T97","v":29.538902410970913},{"$f":"'Inputs master'!U97","v":30.345292983005315},{"$f":"'Inputs master'!V97","v":29.878551332431474},{"$f":"'Inputs master'!W97","v":29.528987644263502}]
[null,null,null,"Resilience (base)",null,null,"$m",null,{"$f":"'Inputs master'!I98","v":0},{"$f":"'Inputs master'!J98","v":0},{"$f":"'Inputs master'!K98","v":0},{"$f":"'Inputs master'!L98","v":0},{"$f":"'Inputs master'!M98","v":0.918624},{"$f":"'Inputs master'!N98","v":33.476349611287979},{"$f":"'Inputs master'!O98","v":34.147547763738004},{"$f":"'Inputs master'!P98","v":24.870864364010224},{"$f":"'Inputs master'!Q98","v":25.252260908949097},{"$f":"'Inputs master'!R98","v":25.656082504410193},{"$f":"'Inputs master'!S98","v":45.927621096007293},{"$f":"'Inputs master'!T98","v":46.97163779464924},{"$f":"'Inputs master'!U98","v":48.025172603198094},{"$f":"'Inputs master'!V98","v":49.1159132591172},{"$f":"'Inputs master'!W98","v":50.181171847646731}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I99","v":30.092630200000002},{"$f":"'Inputs master'!J99","v":25.400474350000003},{"$f":"'Inputs master'!K99","v":20.264504809993497},{"$f":"'Inputs master'!L99","v":0},{"$f":"'Inputs master'!M99","v":47.030423670000019},{"$f":"'Inputs master'!N99","v":59.498647845452581},{"$f":"'Inputs master'!O99","v":68.229765506700147},{"$f":"'Inputs master'!P99","v":53.615917623542551},{"$f":"'Inputs master'!Q99","v":31.011139823134734},{"$f":"'Inputs master'!R99","v":23.182312667123583},{"$f":"'Inputs master'!S99","v":37.518262012996594},{"$f":"'Inputs master'!T99","v":38.268626724910533},{"$f":"'Inputs master'!U99","v":39.034000989506396},{"$f":"'Inputs master'!V99","v":39.814680128495183},{"$f":"'Inputs master'!W99","v":40.610973080519507}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"'Inputs master'!I100","v":2.8725687199999999},{"$f":"'Inputs master'!J100","v":4.3351325199999993},{"$f":"'Inputs master'!K100","v":3.6574767600000002},{"$f":"'Inputs master'!L100","v":0},{"$f":"'Inputs master'!M100","v":11.412687999999998},{"$f":"'Inputs master'!N100","v":8.1944229158676745},{"$f":"'Inputs master'!O100","v":10.408621896095566},{"$f":"'Inputs master'!P100","v":4.1066611209691484},{"$f":"'Inputs master'!Q100","v":4.9308758069253056},{"$f":"'Inputs master'!R100","v":5.0294571596708506},{"$f":"'Inputs master'!S100","v":6.8935877508775194},{"$f":"'Inputs master'!T100","v":6.2353680973539234},{"$f":"'Inputs master'!U100","v":6.4890271033399207},{"$f":"'Inputs master'!V100","v":6.7542852519480592},{"$f":"'Inputs master'!W100","v":7.0317024880205228}]
[null,null,null,"RPE and timing adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I101","v":0},{"$f":"'Inputs master'!J101","v":0},{"$f":"'Inputs master'!K101","v":0},{"$f":"'Inputs master'!L101","v":0},{"$f":"'Inputs master'!M101","v":0},{"$f":"'Inputs master'!N101","v":3.3749918394424916},{"$f":"'Inputs master'!O101","v":1.791723096277535},{"$f":"'Inputs master'!P101","v":2.626416172693014},{"$f":"'Inputs master'!Q101","v":-1.59647690308851},{"$f":"'Inputs master'!R101","v":-0.15466567604941131},{"$f":"'Inputs master'!S101","v":0},{"$f":"'Inputs master'!T101","v":0},{"$f":"'Inputs master'!U101","v":0},{"$f":"'Inputs master'!V101","v":0},{"$f":"'Inputs master'!W101","v":0}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I102","v":0},{"$f":"'Inputs master'!J102","v":0},{"$f":"'Inputs master'!K102","v":0},{"$f":"'Inputs master'!L102","v":0},{"$f":"'Inputs master'!M102","v":0},{"$f":"'Inputs master'!N102","v":-1.5263532674047839},{"$f":"'Inputs master'!O102","v":-29.440978482243764},{"$f":"'Inputs master'!P102","v":-32.263478550574632},{"$f":"'Inputs master'!Q102","v":-32.523109071798928},{"$f":"'Inputs master'!R102","v":-30.775118851970554},{"$f":"'Inputs master'!S102","v":0},{"$f":"'Inputs master'!T102","v":0},{"$f":"'Inputs master'!U102","v":0},{"$f":"'Inputs master'!V102","v":0},{"$f":"'Inputs master'!W102","v":0}]
[null,null,null,"Total base capex actuals",null,null,"$m",null,{"$f":"SUM(I91:I102)","v":265.78904638},{"$f":"SUM(J91:J102)","v":220.24080498999999},272.59617635000006,382.67769640000006,448.02569839000034,490.2048934795244,508.81244175853635,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[]
[null,null,null,"Base capex subject to the standard incentive rate",null,null,"$m",null,{"$f":"I103-I106","v":265.78904638},{"$f":"J103-J106","v":220.24080498999999},272.59617635000006,382.67769640000006,448.02569839000034,490.2048934795244,508.81244175853635,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[null,null,null,"Base capex subject to the low incentive rate",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure"]
[null,null,"Note:"]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I111","v":2.6032999994640704E-4},{"$f":"'Inputs master'!J111","v":-3.629669987503803E-5},{"$f":"'Inputs master'!K111","v":-0.52890352999963852},{"$f":"'Inputs master'!L111","v":344.71088198428669},{"$f":"'Inputs master'!M111","v":0},{"$f":"'Inputs master'!N111","v":0},{"$f":"'Inputs master'!O111","v":0},{"$f":"'Inputs master'!P111","v":0},{"$f":"'Inputs master'!Q111","v":0},{"$f":"'Inputs master'!R111","v":0},{"$f":"'Inputs master'!S111","v":0},{"$f":"'Inputs master'!T111","v":0},{"$f":"'Inputs master'!U111","v":0},{"$f":"'Inputs master'!V111","v":0},{"$f":"'Inputs master'!W111","v":0}]
[null,null,null,"Preventive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I112","v":40.431729194836059},{"$f":"'Inputs master'!J112","v":38.78020625354128},{"$f":"'Inputs master'!K112","v":44.32255961725626},{"$f":"'Inputs master'!L112","v":0},{"$f":"'Inputs master'!M112","v":50.233712896045795},{"$f":"'Inputs master'!N112","v":50.971853180045763},{"$f":"'Inputs master'!O112","v":49.182278145244673},{"$f":"'Inputs master'!P112","v":51.996192378885425},{"$f":"'Inputs master'!Q112","v":53.076629493710506},{"$f":"'Inputs master'!R112","v":53.975894045082342},{"$f":"'Inputs master'!S112","v":55.454262650837158},{"$f":"'Inputs master'!T112","v":55.990327305046392},{"$f":"'Inputs master'!U112","v":58.572300901631422},{"$f":"'Inputs master'!V112","v":58.192746213813962},{"$f":"'Inputs master'!W112","v":58.777779659066866}]
[null,null,null,"Predictive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I113","v":66.155939935164071},{"$f":"'Inputs master'!J113","v":63.667881896458731},{"$f":"'Inputs master'!K113","v":83.568838335643733},{"$f":"'Inputs master'!L113","v":0},{"$f":"'Inputs master'!M113","v":84.023262441220197},{"$f":"'Inputs master'!N113","v":94.77418690625889},{"$f":"'Inputs master'!O113","v":93.973713688984134},{"$f":"'Inputs master'!P113","v":102.74510087768761},{"$f":"'Inputs master'!Q113","v":100.89438336024899},{"$f":"'Inputs master'!R113","v":98.211087545469638},{"$f":"'Inputs master'!S113","v":99.724032634111765},{"$f":"'Inputs master'!T113","v":99.389418641537759},{"$f":"'Inputs master'!U113","v":103.81158636219953},{"$f":"'Inputs master'!V113","v":107.23977364891407},{"$f":"'Inputs master'!W113","v":104.8886142398065}]
[null,null,null,"Corrective maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I114","v":3.7784389899999997},{"$f":"'Inputs master'!J114","v":4.75604155},{"$f":"'Inputs master'!K114","v":4.8700335900000002},{"$f":"'Inputs master'!L114","v":0},{"$f":"'Inputs master'!M114","v":5.2264386039857662},{"$f":"'Inputs master'!N114","v":5.3154189314389919},{"$f":"'Inputs master'!O114","v":5.3882717029591607},{"$f":"'Inputs master'!P114","v":5.4794277607729649},{"$f":"'Inputs master'!Q114","v":5.550999302434974},{"$f":"'Inputs master'!R114","v":5.639424562815627},{"$f":"'Inputs master'!S114","v":5.7301336122410307},{"$f":"'Inputs master'!T114","v":5.8142067774762216},{"$f":"'Inputs master'!U114","v":5.9144013045358284},{"$f":"'Inputs master'!V114","v":5.9948229778145432},{"$f":"'Inputs master'!W114","v":6.0751095271339803}]
[null,null,null,"Proactive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I115","v":0.58339964},{"$f":"'Inputs master'!J115","v":0.61271292999999993},{"$f":"'Inputs master'!K115","v":0.77018418999999994},{"$f":"'Inputs master'!L115","v":0},{"$f":"'Inputs master'!M115","v":1.1734914743290819},{"$f":"'Inputs master'!N115","v":1.1928979349231419},{"$f":"'Inputs master'!O115","v":1.2085527043173399},{"$f":"'Inputs master'!P115","v":1.2286159202532507},{"$f":"'Inputs master'!Q115","v":1.2440339800959439},{"$f":"'Inputs master'!R115","v":1.2628214778787927},{"$f":"'Inputs master'!S115","v":1.2825223994420634},{"$f":"'Inputs master'!T115","v":1.300744026646766},{"$f":"'Inputs master'!U115","v":1.3225776788733146},{"$f":"'Inputs master'!V115","v":1.3399958048658294},{"$f":"'Inputs master'!W115","v":1.3573919819464337}]
[null,null,null,"Resilience",null,null,"$m",null,{"$f":"'Inputs master'!I116","v":0},{"$f":"'Inputs master'!J116","v":0},{"$f":"'Inputs master'!K116","v":0},{"$f":"'Inputs master'!L116","v":0},{"$f":"'Inputs master'!M116","v":0},{"$f":"'Inputs master'!N116","v":1.4951379343186988},{"$f":"'Inputs master'!O116","v":0.98244612949650467},{"$f":"'Inputs master'!P116","v":2.5370447907303371},{"$f":"'Inputs master'!Q116","v":1.9928801364297986},{"$f":"'Inputs master'!R116","v":1.7212387206217123},{"$f":"'Inputs master'!S116","v":1.5668517015244505},{"$f":"'Inputs master'!T116","v":1.5985727911448384},{"$f":"'Inputs master'!U116","v":3.3036584989529905},{"$f":"'Inputs master'!V116","v":2.7304940381282647},{"$f":"'Inputs master'!W116","v":1.6975246871188223}]
[null,null,null,"Asset management and operations ",null,null,"$m",null,{"$f":"'Inputs master'!I117","v":66.798333692400007},{"$f":"'Inputs master'!J117","v":65.398707953409982},{"$f":"'Inputs master'!K117","v":72.474796224560009},{"$f":"'Inputs master'!L117","v":0},{"$f":"'Inputs master'!M117","v":96.007749047027616},{"$f":"'Inputs master'!N117","v":101.03522855222759},{"$f":"'Inputs master'!O117","v":105.04067905750598},{"$f":"'Inputs master'!P117","v":107.86255928628785},{"$f":"'Inputs master'!Q117","v":109.23232940008073},{"$f":"'Inputs master'!R117","v":108.47189314405853},{"$f":"'Inputs master'!S117","v":107.11366947852078},{"$f":"'Inputs master'!T117","v":110.08741771956296},{"$f":"'Inputs master'!U117","v":113.1271962328499},{"$f":"'Inputs master'!V117","v":116.23437235086023},{"$f":"'Inputs master'!W117","v":119.41033783435113}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"'Inputs master'!I118","v":42.116951351502998},{"$f":"'Inputs master'!J118","v":45.441541103650984},{"$f":"'Inputs master'!K118","v":55.582784505500001},{"$f":"'Inputs master'!L118","v":0},{"$f":"'Inputs master'!M118","v":66.40597316599802},{"$f":"'Inputs master'!N118","v":69.2835917278301},{"$f":"'Inputs master'!O118","v":74.100225970590657},{"$f":"'Inputs master'!P118","v":75.178666425066524},{"$f":"'Inputs master'!Q118","v":74.708062837864787},{"$f":"'Inputs master'!R118","v":74.175433635244275},{"$f":"'Inputs master'!S118","v":74.991925847469872},{"$f":"'Inputs master'!T118","v":76.914662470207148},{"$f":"'Inputs master'!U118","v":78.876704389034984},{"$f":"'Inputs master'!V118","v":80.880173501267436},{"$f":"'Inputs master'!W118","v":82.925873431501557}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I119","v":30.780842083064012},{"$f":"'Inputs master'!J119","v":38.16811609291198},{"$f":"'Inputs master'!K119","v":40.962389472886002},{"$f":"'Inputs master'!L119","v":0},{"$f":"'Inputs master'!M119","v":49.971021282585085},{"$f":"'Inputs master'!N119","v":63.269195017843643},{"$f":"'Inputs master'!O119","v":66.30567686393249},{"$f":"'Inputs master'!P119","v":69.577080275532879},{"$f":"'Inputs master'!Q119","v":73.79172336422765},{"$f":"'Inputs master'!R119","v":65.130936118054876},{"$f":"'Inputs master'!S119","v":66.801591637227773},{"$f":"'Inputs master'!T119","v":68.977497881495495},{"$f":"'Inputs master'!U119","v":72.469501548686964},{"$f":"'Inputs master'!V119","v":73.206502824136933},{"$f":"'Inputs master'!W119","v":75.508967897923469}]
[null,null,null,"Insurance",null,null,"$m",null,{"$f":"'Inputs master'!I120","v":18.713017069999999},{"$f":"'Inputs master'!J120","v":22.154277899999993},{"$f":"'Inputs master'!K120","v":26.547466959999994},{"$f":"'Inputs master'!L120","v":0},{"$f":"'Inputs master'!M120","v":34.189711220204288},{"$f":"'Inputs master'!N120","v":36.334151951903578},{"$f":"'Inputs master'!O120","v":38.54126172656693},{"$f":"'Inputs master'!P120","v":41.012493598352762},{"$f":"'Inputs master'!Q120","v":43.655700156581524},{"$f":"'Inputs master'!R120","v":46.454333179307319},{"$f":"'Inputs master'!S120","v":49.454195046008508},{"$f":"'Inputs master'!T120","v":51.975306668137598},{"$f":"'Inputs master'!U120","v":54.917944801462212},{"$f":"'Inputs master'!V120","v":58.513615057173176},{"$f":"'Inputs master'!W120","v":61.870084880903718}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I121","v":0},{"$f":"'Inputs master'!J121","v":0},{"$f":"'Inputs master'!K121","v":0},{"$f":"'Inputs master'!L121","v":0},{"$f":"'Inputs master'!M121","v":0},{"$f":"'Inputs master'!N121","v":-2.5668411926314882},{"$f":"'Inputs master'!O121","v":-15.427829386610862},{"$f":"'Inputs master'!P121","v":-16.823010120116059},{"$f":"'Inputs master'!Q121","v":-19.129942785741466},{"$f":"'Inputs master'!R121","v":-17.414608962490075},{"$f":"'Inputs master'!S121","v":0},{"$f":"'Inputs master'!T121","v":0},{"$f":"'Inputs master'!U121","v":0},{"$f":"'Inputs master'!V121","v":0},{"$f":"'Inputs master'!W121","v":0}]
[null,null,null,"Total operating expenditure",null,null,"$m",null,{"$f":"SUM(I111:I121)","v":269.3589122869671},{"$f":"SUM(J111:J121)","v":278.97944938327311},328.57014936584636,344.71088198428669,387.23136013139583,421.10482094415886,419.29527660298697,440.79417119345356,445.01679924593344,437.62845346604297,462.11918500738341,472.04815428125511,492.31587171822707,504.33249641697444,512.51168413975245]
[]
[null,"Capex commissioning"]
[]
[null,null,"Base and major capex commissioning by month"]
[null,null,"Note: Inclusive of commissioning relating to major capex projects."]
[]
[null,null,null,"Commissioned assets in July",null,null,"$m",null,{"$f":"'Inputs master'!I129","v":7.8986117909914846},{"$f":"'Inputs master'!J129","v":21.621256778166664},{"$f":"'Inputs master'!K129","v":15.920719388000004},{"$f":"'Inputs master'!L129","v":6.8150038460999989},{"$f":"'Inputs master'!M129","v":0},{"$f":"'Inputs master'!N129","v":0},{"$f":"'Inputs master'!O129","v":0},{"$f":"'Inputs master'!P129","v":0},{"$f":"'Inputs master'!Q129","v":0},{"$f":"'Inputs master'!R129","v":0},{"$f":"'Inputs master'!S129","v":0},{"$f":"'Inputs master'!T129","v":0},{"$f":"'Inputs master'!U129","v":0},{"$f":"'Inputs master'!V129","v":0},{"$f":"'Inputs master'!W129","v":0}]
[null,null,null,"Commissioned assets in August",null,null,"$m",null,{"$f":"'Inputs master'!I130","v":25.565199351791495},{"$f":"'Inputs master'!J130","v":10.235456484166667},{"$f":"'Inputs master'!K130","v":17.407398415000003},{"$f":"'Inputs master'!L130","v":8.9682235328999997},{"$f":"'Inputs master'!M130","v":0},{"$f":"'Inputs master'!N130","v":0},{"$f":"'Inputs master'!O130","v":0},{"$f":"'Inputs master'!P130","v":0},{"$f":"'Inputs master'!Q130","v":0},{"$f":"'Inputs master'!R130","v":0},{"$f":"'Inputs master'!S130","v":0},{"$f":"'Inputs master'!T130","v":0},{"$f":"'Inputs master'!U130","v":0},{"$f":"'Inputs master'!V130","v":0},{"$f":"'Inputs master'!W130","v":0}]
[null,null,null,"Commissioned assets in September",null,null,"$m",null,{"$f":"'Inputs master'!I131","v":18.358342178391499},{"$f":"'Inputs master'!J131","v":17.634543124166669},{"$f":"'Inputs master'!K131","v":17.014408861200003},{"$f":"'Inputs master'!L131","v":39.298588010199992},{"$f":"'Inputs master'!M131","v":0},{"$f":"'Inputs master'!N131","v":0},{"$f":"'Inputs master'!O131","v":0},{"$f":"'Inputs master'!P131","v":0},{"$f":"'Inputs master'!Q131","v":0},{"$f":"'Inputs master'!R131","v":0},{"$f":"'Inputs master'!S131","v":0},{"$f":"'Inputs master'!T131","v":0},{"$f":"'Inputs master'!U131","v":0},{"$f":"'Inputs master'!V131","v":0},{"$f":"'Inputs master'!W131","v":0}]
[null,null,null,"Commissioned assets in October",null,null,"$m",null,{"$f":"'Inputs master'!I132","v":13.633905758391483},{"$f":"'Inputs master'!J132","v":11.327681254166663},{"$f":"'Inputs master'!K132","v":16.078319209},{"$f":"'Inputs master'!L132","v":10.974513932599999},{"$f":"'Inputs master'!M132","v":0},{"$f":"'Inputs master'!N132","v":0},{"$f":"'Inputs master'!O132","v":0},{"$f":"'Inputs master'!P132","v":0},{"$f":"'Inputs master'!Q132","v":0},{"$f":"'Inputs master'!R132","v":0},{"$f":"'Inputs master'!S132","v":0},{"$f":"'Inputs master'!T132","v":0},{"$f":"'Inputs master'!U132","v":0},{"$f":"'Inputs master'!V132","v":0},{"$f":"'Inputs master'!W132","v":0}]
[null,null,null,"Commissioned assets in November",null,null,"$m",null,{"$f":"'Inputs master'!I133","v":27.660763942791487},{"$f":"'Inputs master'!J133","v":19.79425665416667},{"$f":"'Inputs master'!K133","v":24.5388230826},{"$f":"'Inputs master'!L133","v":12.694836149},{"$f":"'Inputs master'!M133","v":0},{"$f":"'Inputs master'!N133","v":0},{"$f":"'Inputs master'!O133","v":0},{"$f":"'Inputs master'!P133","v":0},{"$f":"'Inputs master'!Q133","v":0},{"$f":"'Inputs master'!R133","v":0},{"$f":"'Inputs master'!S133","v":0},{"$f":"'Inputs master'!T133","v":0},{"$f":"'Inputs master'!U133","v":0},{"$f":"'Inputs master'!V133","v":0},{"$f":"'Inputs master'!W133","v":0}]
[null,null,null,"Commissioned assets in December",null,null,"$m",null,{"$f":"'Inputs master'!I134","v":24.475198229391491},{"$f":"'Inputs master'!J134","v":30.260082034166668},{"$f":"'Inputs master'!K134","v":43.644122564000014},{"$f":"'Inputs master'!L134","v":35.704951574800006},{"$f":"SUM(M$414:M$430)/2","v":216.8429894257668},273.70011955761845,309.41802267899919,275.81122394206017,270.94887082533728,378.88078786944351,233.20303838062154,284.90665848615896,281.04109653829147,293.75429122970883,345.34283875945363]
[null,null,null,"Commissioned assets in January",null,null,"$m",null,{"$f":"'Inputs master'!I135","v":6.6986584947914869},{"$f":"'Inputs master'!J135","v":11.34495001416667},{"$f":"'Inputs master'!K135","v":4.8899567517999998},{"$f":"'Inputs master'!L135","v":15.2509701594},216.8429894257668,273.70011955761845,309.41802267899919,275.81122394206017,270.94887082533728,378.88078786944351,233.20303838062154,284.90665848615896,281.04109653829147,293.75429122970883,345.34283875945363]
[null,null,null,"Commissioned assets in February",null,null,"$m",null,{"$f":"'Inputs master'!I136","v":19.087942735391493},{"$f":"'Inputs master'!J136","v":10.952208514166669},{"$f":"'Inputs master'!K136","v":13.400785668600003},{"$f":"'Inputs master'!L136","v":14.360563587199994},{"$f":"'Inputs master'!M136","v":0},{"$f":"'Inputs master'!N136","v":0},{"$f":"'Inputs master'!O136","v":0},{"$f":"'Inputs master'!P136","v":0},{"$f":"'Inputs master'!Q136","v":0},{"$f":"'Inputs master'!R136","v":0},{"$f":"'Inputs master'!S136","v":0},{"$f":"'Inputs master'!T136","v":0},{"$f":"'Inputs master'!U136","v":0},{"$f":"'Inputs master'!V136","v":0},{"$f":"'Inputs master'!W136","v":0}]
[null,null,null,"Commissioned assets in March",null,null,"$m",null,{"$f":"'Inputs master'!I137","v":20.523944583391494},{"$f":"'Inputs master'!J137","v":9.8771295441666602},{"$f":"'Inputs master'!K137","v":22.381098917199985},{"$f":"'Inputs master'!L137","v":38.723010011799985},{"$f":"'Inputs master'!M137","v":0},{"$f":"'Inputs master'!N137","v":0},{"$f":"'Inputs master'!O137","v":0},{"$f":"'Inputs master'!P137","v":0},{"$f":"'Inputs master'!Q137","v":0},{"$f":"'Inputs master'!R137","v":0},{"$f":"'Inputs master'!S137","v":0},{"$f":"'Inputs master'!T137","v":0},{"$f":"'Inputs master'!U137","v":0},{"$f":"'Inputs master'!V137","v":0},{"$f":"'Inputs master'!W137","v":0}]
[null,null,null,"Commissioned assets in April",null,null,"$m",null,{"$f":"'Inputs master'!I138","v":26.203545259191511},{"$f":"'Inputs master'!J138","v":48.199999164166677},{"$f":"'Inputs master'!K138","v":16.514524318800003},{"$f":"'Inputs master'!L138","v":23.889323342499988},{"$f":"'Inputs master'!M138","v":0},{"$f":"'Inputs master'!N138","v":0},{"$f":"'Inputs master'!O138","v":0},{"$f":"'Inputs master'!P138","v":0},{"$f":"'Inputs master'!Q138","v":0},{"$f":"'Inputs master'!R138","v":0},{"$f":"'Inputs master'!S138","v":0},{"$f":"'Inputs master'!T138","v":0},{"$f":"'Inputs master'!U138","v":0},{"$f":"'Inputs master'!V138","v":0},{"$f":"'Inputs master'!W138","v":0}]
[null,null,null,"Commissioned assets in May",null,null,"$m",null,{"$f":"'Inputs master'!I139","v":20.401113906391497},{"$f":"'Inputs master'!J139","v":36.323250289566658},{"$f":"'Inputs master'!K139","v":24.423069933200011},{"$f":"'Inputs master'!L139","v":57.955282501100037},{"$f":"'Inputs master'!M139","v":0},{"$f":"'Inputs master'!N139","v":0},{"$f":"'Inputs master'!O139","v":0},{"$f":"'Inputs master'!P139","v":0},{"$f":"'Inputs master'!Q139","v":0},{"$f":"'Inputs master'!R139","v":0},{"$f":"'Inputs master'!S139","v":0},{"$f":"'Inputs master'!T139","v":0},{"$f":"'Inputs master'!U139","v":0},{"$f":"'Inputs master'!V139","v":0},{"$f":"'Inputs master'!W139","v":0}]
[null,null,null,"Commissioned assets in June",null,null,"$m",null,{"$f":"'Inputs master'!I140","v":84.790991293991553},{"$f":"'Inputs master'!J140","v":47.760638703766666},{"$f":"'Inputs master'!K140","v":115.7086638565},{"$f":"'Inputs master'!L140","v":67.25453215280001},{"$f":"'Inputs master'!M140","v":0},{"$f":"'Inputs master'!N140","v":0},{"$f":"'Inputs master'!O140","v":0},{"$f":"'Inputs master'!P140","v":0},{"$f":"'Inputs master'!Q140","v":0},{"$f":"'Inputs master'!R140","v":0},{"$f":"'Inputs master'!S140","v":0},{"$f":"'Inputs master'!T140","v":0},{"$f":"'Inputs master'!U140","v":0},{"$f":"'Inputs master'!V140","v":0},{"$f":"'Inputs master'!W140","v":0}]
[null,null,null,"Total capex commissioning",null,null,"$m",null,{"$f":"SUM(I129:I140)","v":295.29821752489795},{"$f":"SUM(J129:J140)","v":275.33145255900001},331.92189096590005,331.88979880039994,433.6859788515336,547.4002391152369,618.83604535799839,551.62244788412033,541.89774165067456,757.76157573888702,466.40607676124307,569.81331697231792,562.08219307658294,587.50858245941765,690.68567751890726]
[]
[null,"Capex incentive parameters"]
[]
[null,null,"Base capex"]
[null,null,"Note:"]
[]
[null,null,null,"Base capex no longer subject to standard incentive rate base capex allowance",null,null,"$m",null,{"$f":"'Inputs master'!I148","v":-2.9652800993407453},{"$f":"'Inputs master'!J148","v":-3.13130967425711},{"$f":"'Inputs master'!K148","v":-3.1929080092711568},{"$f":"'Inputs master'!L148","v":23.54681206942816},{"$f":"'Inputs master'!M148","v":3.1929080092711568},{"$f":"'Inputs master'!N148","v":0},{"$f":"'Inputs master'!O148","v":0},{"$f":"'Inputs master'!P148","v":0},{"$f":"'Inputs master'!Q148","v":0},{"$f":"'Inputs master'!R148","v":0},{"$f":"'Inputs master'!S148","v":0},{"$f":"'Inputs master'!T148","v":0},{"$f":"'Inputs master'!U148","v":0},{"$f":"'Inputs master'!V148","v":0},{"$f":"'Inputs master'!W148","v":0}]
[null,null,null,"Base capex FX adjustment (standard)",null,null,"$m",null,{"$f":"'Inputs master'!I149","v":-0.98057760983083853},{"$f":"'Inputs master'!J149","v":-1.0324324733744099},{"$f":"'Inputs master'!K149","v":-0.5071124473957962},{"$f":"'Inputs master'!L149","v":-5.9351875929255726E-2},{"$f":"'Inputs master'!M149","v":0},{"$f":"'Inputs master'!N149","v":0},{"$f":"'Inputs master'!O149","v":0},{"$f":"'Inputs master'!P149","v":0},{"$f":"'Inputs master'!Q149","v":0},{"$f":"'Inputs master'!R149","v":0},{"$f":"'Inputs master'!S149","v":0},{"$f":"'Inputs master'!T149","v":0},{"$f":"'Inputs master'!U149","v":0},{"$f":"'Inputs master'!V149","v":0},{"$f":"'Inputs master'!W149","v":0}]
[null,null,null,"Base capex subject to the allowance adjustment mechanism (standard)",null,null,"$m",null,{"$f":"'Inputs master'!I150","v":0},{"$f":"'Inputs master'!J150","v":0},{"$f":"'Inputs master'!K150","v":0},{"$f":"'Inputs master'!L150","v":0},{"$f":"'Inputs master'!M150","v":0},{"$f":"'Inputs master'!N150","v":0},{"$f":"'Inputs master'!O150","v":0},{"$f":"'Inputs master'!P150","v":0},{"$f":"'Inputs master'!Q150","v":0},{"$f":"'Inputs master'!R150","v":0},{"$f":"'Inputs master'!S150","v":0},{"$f":"'Inputs master'!T150","v":0},{"$f":"'Inputs master'!U150","v":0},{"$f":"'Inputs master'!V150","v":0},{"$f":"'Inputs master'!W150","v":0}]
[null,null,null,"Base capex low incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I151","v":0.15},{"$f":"'Inputs master'!J151","v":0.15},{"$f":"'Inputs master'!K151","v":0.15},{"$f":"'Inputs master'!L151","v":0.15},{"$f":"'Inputs master'!M151","v":0.15},{"$f":"'Inputs master'!N151","v":0.15},{"$f":"'Inputs master'!O151","v":0.15},{"$f":"'Inputs master'!P151","v":0.15},{"$f":"'Inputs master'!Q151","v":0.15},{"$f":"'Inputs master'!R151","v":0.15},{"$f":"'Inputs master'!S151","v":0.15},{"$f":"'Inputs master'!T151","v":0.15},{"$f":"'Inputs master'!U151","v":0.15},{"$f":"'Inputs master'!V151","v":0.15},{"$f":"'Inputs master'!W151","v":0.15}]
[null,null,null,"Base capex no longer subject to low incentive rate base capex allowance",null,null,"$m",null,{"$f":"'Inputs master'!I152","v":0},{"$f":"'Inputs master'!J152","v":0},{"$f":"'Inputs master'!K152","v":0},{"$f":"'Inputs master'!L152","v":0},{"$f":"'Inputs master'!M152","v":0},{"$f":"'Inputs master'!N152","v":0},{"$f":"'Inputs master'!O152","v":0},{"$f":"'Inputs master'!P152","v":0},{"$f":"'Inputs master'!Q152","v":0},{"$f":"'Inputs master'!R152","v":0},{"$f":"'Inputs master'!S152","v":0},{"$f":"'Inputs master'!T152","v":0},{"$f":"'Inputs master'!U152","v":0},{"$f":"'Inputs master'!V152","v":0},{"$f":"'Inputs master'!W152","v":0}]
[null,null,null,"Base capex FX adjustment (low)",null,null,"$m",null,{"$f":"'Inputs master'!I153","v":0},{"$f":"'Inputs master'!J153","v":0},{"$f":"'Inputs master'!K153","v":0},{"$f":"'Inputs master'!L153","v":0},{"$f":"'Inputs master'!M153","v":0},{"$f":"'Inputs master'!N153","v":0},{"$f":"'Inputs master'!O153","v":0},{"$f":"'Inputs master'!P153","v":0},{"$f":"'Inputs master'!Q153","v":0},{"$f":"'Inputs master'!R153","v":0},{"$f":"'Inputs master'!S153","v":0},{"$f":"'Inputs master'!T153","v":0},{"$f":"'Inputs master'!U153","v":0},{"$f":"'Inputs master'!V153","v":0},{"$f":"'Inputs master'!W153","v":0}]
[]
[null,null,"Major capex"]
[null,null,"Note: For MCPs notified from 1 April 2025, any major capex incentive adjustment is only to be calculated only should total capex fall outside of the P30-P70 deadband."]
[]
[null,null,null,"MCP1 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I158","v":0},{"$f":"'Inputs master'!J158","v":0},{"$f":"'Inputs master'!K158","v":0},{"$f":"'Inputs master'!L158","v":0},{"$f":"'Inputs master'!M158","v":0},{"$f":"'Inputs master'!N158","v":0},{"$f":"'Inputs master'!O158","v":0},{"$f":"'Inputs master'!P158","v":0},{"$f":"'Inputs master'!Q158","v":0},{"$f":"'Inputs master'!R158","v":0},{"$f":"'Inputs master'!S158","v":0},{"$f":"'Inputs master'!T158","v":0},{"$f":"'Inputs master'!U158","v":0},{"$f":"'Inputs master'!V158","v":0},{"$f":"'Inputs master'!W158","v":0}]
[null,null,null,"MCP1 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I159","v":0},{"$f":"'Inputs master'!J159","v":0},{"$f":"'Inputs master'!K159","v":0},{"$f":"'Inputs master'!L159","v":0},{"$f":"'Inputs master'!M159","v":0},{"$f":"'Inputs master'!N159","v":0},{"$f":"'Inputs master'!O159","v":0},{"$f":"'Inputs master'!P159","v":0},{"$f":"'Inputs master'!Q159","v":0},{"$f":"'Inputs master'!R159","v":0},{"$f":"'Inputs master'!S159","v":0},{"$f":"'Inputs master'!T159","v":0},{"$f":"'Inputs master'!U159","v":0},{"$f":"'Inputs master'!V159","v":0},{"$f":"'Inputs master'!W159","v":0}]
[null,null,null,"MCP1 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I160","v":0},{"$f":"'Inputs master'!J160","v":0},{"$f":"'Inputs master'!K160","v":0},{"$f":"'Inputs master'!L160","v":0},{"$f":"'Inputs master'!M160","v":0},{"$f":"'Inputs master'!N160","v":0},{"$f":"'Inputs master'!O160","v":0},{"$f":"'Inputs master'!P160","v":0},{"$f":"'Inputs master'!Q160","v":0},{"$f":"'Inputs master'!R160","v":0},{"$f":"'Inputs master'!S160","v":0},{"$f":"'Inputs master'!T160","v":0},{"$f":"'Inputs master'!U160","v":0},{"$f":"'Inputs master'!V160","v":0},{"$f":"'Inputs master'!W160","v":0}]
[null,null,null,"MCP1 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I161","v":0},{"$f":"'Inputs master'!J161","v":0},{"$f":"'Inputs master'!K161","v":0},{"$f":"'Inputs master'!L161","v":0},{"$f":"'Inputs master'!M161","v":0},{"$f":"'Inputs master'!N161","v":0},{"$f":"'Inputs master'!O161","v":0},{"$f":"'Inputs master'!P161","v":0},{"$f":"'Inputs master'!Q161","v":0},{"$f":"'Inputs master'!R161","v":0},{"$f":"'Inputs master'!S161","v":0},{"$f":"'Inputs master'!T161","v":0},{"$f":"'Inputs master'!U161","v":0},{"$f":"'Inputs master'!V161","v":0},{"$f":"'Inputs master'!W161","v":0}]
[null,null,null,"MCP1 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I162","v":0},{"$f":"'Inputs master'!J162","v":0},{"$f":"'Inputs master'!K162","v":0},{"$f":"'Inputs master'!L162","v":0},{"$f":"'Inputs master'!M162","v":0},{"$f":"'Inputs master'!N162","v":0},{"$f":"'Inputs master'!O162","v":0},{"$f":"'Inputs master'!P162","v":0},{"$f":"'Inputs master'!Q162","v":0},{"$f":"'Inputs master'!R162","v":0},{"$f":"'Inputs master'!S162","v":0},{"$f":"'Inputs master'!T162","v":0},{"$f":"'Inputs master'!U162","v":0},{"$f":"'Inputs master'!V162","v":0},{"$f":"'Inputs master'!W162","v":0}]
[null,null,null,"MCP1 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I163","v":0},{"$f":"'Inputs master'!J163","v":0},{"$f":"'Inputs master'!K163","v":0},{"$f":"'Inputs master'!L163","v":0},{"$f":"'Inputs master'!M163","v":0},{"$f":"'Inputs master'!N163","v":0},{"$f":"'Inputs master'!O163","v":0},{"$f":"'Inputs master'!P163","v":0},{"$f":"'Inputs master'!Q163","v":0},{"$f":"'Inputs master'!R163","v":0},{"$f":"'Inputs master'!S163","v":0},{"$f":"'Inputs master'!T163","v":0},{"$f":"'Inputs master'!U163","v":0},{"$f":"'Inputs master'!V163","v":0},{"$f":"'Inputs master'!W163","v":0}]
[null,null,null,"MCP2 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I164","v":0},{"$f":"'Inputs master'!J164","v":0},{"$f":"'Inputs master'!K164","v":0},{"$f":"'Inputs master'!L164","v":0},{"$f":"'Inputs master'!M164","v":0},{"$f":"'Inputs master'!N164","v":0},{"$f":"'Inputs master'!O164","v":0},{"$f":"'Inputs master'!P164","v":0},{"$f":"'Inputs master'!Q164","v":0},{"$f":"'Inputs master'!R164","v":0},{"$f":"'Inputs master'!S164","v":0},{"$f":"'Inputs master'!T164","v":0},{"$f":"'Inputs master'!U164","v":0},{"$f":"'Inputs master'!V164","v":0},{"$f":"'Inputs master'!W164","v":0}]
[null,null,null,"MCP2 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I165","v":0},{"$f":"'Inputs master'!J165","v":0},{"$f":"'Inputs master'!K165","v":0},{"$f":"'Inputs master'!L165","v":0},{"$f":"'Inputs master'!M165","v":0},{"$f":"'Inputs master'!N165","v":0},{"$f":"'Inputs master'!O165","v":0},{"$f":"'Inputs master'!P165","v":0},{"$f":"'Inputs master'!Q165","v":0},{"$f":"'Inputs master'!R165","v":0},{"$f":"'Inputs master'!S165","v":0},{"$f":"'Inputs master'!T165","v":0},{"$f":"'Inputs master'!U165","v":0},{"$f":"'Inputs master'!V165","v":0},{"$f":"'Inputs master'!W165","v":0}]
[null,null,null,"MCP2 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I166","v":0},{"$f":"'Inputs master'!J166","v":0},{"$f":"'Inputs master'!K166","v":0},{"$f":"'Inputs master'!L166","v":0},{"$f":"'Inputs master'!M166","v":0},{"$f":"'Inputs master'!N166","v":0},{"$f":"'Inputs master'!O166","v":0},{"$f":"'Inputs master'!P166","v":0},{"$f":"'Inputs master'!Q166","v":0},{"$f":"'Inputs master'!R166","v":0},{"$f":"'Inputs master'!S166","v":0},{"$f":"'Inputs master'!T166","v":0},{"$f":"'Inputs master'!U166","v":0},{"$f":"'Inputs master'!V166","v":0},{"$f":"'Inputs master'!W166","v":0}]
[null,null,null,"MCP2 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I167","v":0},{"$f":"'Inputs master'!J167","v":0},{"$f":"'Inputs master'!K167","v":0},{"$f":"'Inputs master'!L167","v":0},{"$f":"'Inputs master'!M167","v":0},{"$f":"'Inputs master'!N167","v":0},{"$f":"'Inputs master'!O167","v":0},{"$f":"'Inputs master'!P167","v":0},{"$f":"'Inputs master'!Q167","v":0},{"$f":"'Inputs master'!R167","v":0},{"$f":"'Inputs master'!S167","v":0},{"$f":"'Inputs master'!T167","v":0},{"$f":"'Inputs master'!U167","v":0},{"$f":"'Inputs master'!V167","v":0},{"$f":"'Inputs master'!W167","v":0}]
[null,null,null,"MCP2 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I168","v":0},{"$f":"'Inputs master'!J168","v":0},{"$f":"'Inputs master'!K168","v":0},{"$f":"'Inputs master'!L168","v":0},{"$f":"'Inputs master'!M168","v":0},{"$f":"'Inputs master'!N168","v":0},{"$f":"'Inputs master'!O168","v":0},{"$f":"'Inputs master'!P168","v":0},{"$f":"'Inputs master'!Q168","v":0},{"$f":"'Inputs master'!R168","v":0},{"$f":"'Inputs master'!S168","v":0},{"$f":"'Inputs master'!T168","v":0},{"$f":"'Inputs master'!U168","v":0},{"$f":"'Inputs master'!V168","v":0},{"$f":"'Inputs master'!W168","v":0}]
[null,null,null,"MCP2 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I169","v":0},{"$f":"'Inputs master'!J169","v":0},{"$f":"'Inputs master'!K169","v":0},{"$f":"'Inputs master'!L169","v":0},{"$f":"'Inputs master'!M169","v":0},{"$f":"'Inputs master'!N169","v":0},{"$f":"'Inputs master'!O169","v":0},{"$f":"'Inputs master'!P169","v":0},{"$f":"'Inputs master'!Q169","v":0},{"$f":"'Inputs master'!R169","v":0},{"$f":"'Inputs master'!S169","v":0},{"$f":"'Inputs master'!T169","v":0},{"$f":"'Inputs master'!U169","v":0},{"$f":"'Inputs master'!V169","v":0},{"$f":"'Inputs master'!W169","v":0}]
[null,null,null,"MCP3 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I170","v":0},{"$f":"'Inputs master'!J170","v":0},{"$f":"'Inputs master'!K170","v":0},{"$f":"'Inputs master'!L170","v":0},{"$f":"'Inputs master'!M170","v":0},{"$f":"'Inputs master'!N170","v":0},{"$f":"'Inputs master'!O170","v":0},{"$f":"'Inputs master'!P170","v":0},{"$f":"'Inputs master'!Q170","v":0},{"$f":"'Inputs master'!R170","v":0},{"$f":"'Inputs master'!S170","v":0},{"$f":"'Inputs master'!T170","v":0},{"$f":"'Inputs master'!U170","v":0},{"$f":"'Inputs master'!V170","v":0},{"$f":"'Inputs master'!W170","v":0}]
[null,null,null,"MCP3 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I171","v":0},{"$f":"'Inputs master'!J171","v":0},{"$f":"'Inputs master'!K171","v":0},{"$f":"'Inputs master'!L171","v":0},{"$f":"'Inputs master'!M171","v":0},{"$f":"'Inputs master'!N171","v":0},{"$f":"'Inputs master'!O171","v":0},{"$f":"'Inputs master'!P171","v":0},{"$f":"'Inputs master'!Q171","v":0},{"$f":"'Inputs master'!R171","v":0},{"$f":"'Inputs master'!S171","v":0},{"$f":"'Inputs master'!T171","v":0},{"$f":"'Inputs master'!U171","v":0},{"$f":"'Inputs master'!V171","v":0},{"$f":"'Inputs master'!W171","v":0}]
[null,null,null,"MCP3 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I172","v":0},{"$f":"'Inputs master'!J172","v":0},{"$f":"'Inputs master'!K172","v":0},{"$f":"'Inputs master'!L172","v":0},{"$f":"'Inputs master'!M172","v":0},{"$f":"'Inputs master'!N172","v":0},{"$f":"'Inputs master'!O172","v":0},{"$f":"'Inputs master'!P172","v":0},{"$f":"'Inputs master'!Q172","v":0},{"$f":"'Inputs master'!R172","v":0},{"$f":"'Inputs master'!S172","v":0},{"$f":"'Inputs master'!T172","v":0},{"$f":"'Inputs master'!U172","v":0},{"$f":"'Inputs master'!V172","v":0},{"$f":"'Inputs master'!W172","v":0}]
[null,null,null,"MCP3 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I173","v":0},{"$f":"'Inputs master'!J173","v":0},{"$f":"'Inputs master'!K173","v":0},{"$f":"'Inputs master'!L173","v":0},{"$f":"'Inputs master'!M173","v":0},{"$f":"'Inputs master'!N173","v":0},{"$f":"'Inputs master'!O173","v":0},{"$f":"'Inputs master'!P173","v":0},{"$f":"'Inputs master'!Q173","v":0},{"$f":"'Inputs master'!R173","v":0},{"$f":"'Inputs master'!S173","v":0},{"$f":"'Inputs master'!T173","v":0},{"$f":"'Inputs master'!U173","v":0},{"$f":"'Inputs master'!V173","v":0},{"$f":"'Inputs master'!W173","v":0}]
[null,null,null,"MCP3 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I174","v":0},{"$f":"'Inputs master'!J174","v":0},{"$f":"'Inputs master'!K174","v":0},{"$f":"'Inputs master'!L174","v":0},{"$f":"'Inputs master'!M174","v":0},{"$f":"'Inputs master'!N174","v":0},{"$f":"'Inputs master'!O174","v":0},{"$f":"'Inputs master'!P174","v":0},{"$f":"'Inputs master'!Q174","v":0},{"$f":"'Inputs master'!R174","v":0},{"$f":"'Inputs master'!S174","v":0},{"$f":"'Inputs master'!T174","v":0},{"$f":"'Inputs master'!U174","v":0},{"$f":"'Inputs master'!V174","v":0},{"$f":"'Inputs master'!W174","v":0}]
[null,null,null,"MCP3 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I175","v":0},{"$f":"'Inputs master'!J175","v":0},{"$f":"'Inputs master'!K175","v":0},{"$f":"'Inputs master'!L175","v":0},{"$f":"'Inputs master'!M175","v":0},{"$f":"'Inputs master'!N175","v":0},{"$f":"'Inputs master'!O175","v":0},{"$f":"'Inputs master'!P175","v":0},{"$f":"'Inputs master'!Q175","v":0},{"$f":"'Inputs master'!R175","v":0},{"$f":"'Inputs master'!S175","v":0},{"$f":"'Inputs master'!T175","v":0},{"$f":"'Inputs master'!U175","v":0},{"$f":"'Inputs master'!V175","v":0},{"$f":"'Inputs master'!W175","v":0}]
[null,null,null,"MCP4 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I176","v":0},{"$f":"'Inputs master'!J176","v":0},{"$f":"'Inputs master'!K176","v":0},{"$f":"'Inputs master'!L176","v":0},{"$f":"'Inputs master'!M176","v":0},{"$f":"'Inputs master'!N176","v":0},{"$f":"'Inputs master'!O176","v":0},{"$f":"'Inputs master'!P176","v":0},{"$f":"'Inputs master'!Q176","v":0},{"$f":"'Inputs master'!R176","v":0},{"$f":"'Inputs master'!S176","v":0},{"$f":"'Inputs master'!T176","v":0},{"$f":"'Inputs master'!U176","v":0},{"$f":"'Inputs master'!V176","v":0},{"$f":"'Inputs master'!W176","v":0}]
[null,null,null,"MCP4 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I177","v":0},{"$f":"'Inputs master'!J177","v":0},{"$f":"'Inputs master'!K177","v":0},{"$f":"'Inputs master'!L177","v":0},{"$f":"'Inputs master'!M177","v":0},{"$f":"'Inputs master'!N177","v":0},{"$f":"'Inputs master'!O177","v":0},{"$f":"'Inputs master'!P177","v":0},{"$f":"'Inputs master'!Q177","v":0},{"$f":"'Inputs master'!R177","v":0},{"$f":"'Inputs master'!S177","v":0},{"$f":"'Inputs master'!T177","v":0},{"$f":"'Inputs master'!U177","v":0},{"$f":"'Inputs master'!V177","v":0},{"$f":"'Inputs master'!W177","v":0}]
[null,null,null,"MCP4 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I178","v":0},{"$f":"'Inputs master'!J178","v":0},{"$f":"'Inputs master'!K178","v":0},{"$f":"'Inputs master'!L178","v":0},{"$f":"'Inputs master'!M178","v":0},{"$f":"'Inputs master'!N178","v":0},{"$f":"'Inputs master'!O178","v":0},{"$f":"'Inputs master'!P178","v":0},{"$f":"'Inputs master'!Q178","v":0},{"$f":"'Inputs master'!R178","v":0},{"$f":"'Inputs master'!S178","v":0},{"$f":"'Inputs master'!T178","v":0},{"$f":"'Inputs master'!U178","v":0},{"$f":"'Inputs master'!V178","v":0},{"$f":"'Inputs master'!W178","v":0}]
[null,null,null,"MCP4 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I179","v":0},{"$f":"'Inputs master'!J179","v":0},{"$f":"'Inputs master'!K179","v":0},{"$f":"'Inputs master'!L179","v":0},{"$f":"'Inputs master'!M179","v":0},{"$f":"'Inputs master'!N179","v":0},{"$f":"'Inputs master'!O179","v":0},{"$f":"'Inputs master'!P179","v":0},{"$f":"'Inputs master'!Q179","v":0},{"$f":"'Inputs master'!R179","v":0},{"$f":"'Inputs master'!S179","v":0},{"$f":"'Inputs master'!T179","v":0},{"$f":"'Inputs master'!U179","v":0},{"$f":"'Inputs master'!V179","v":0},{"$f":"'Inputs master'!W179","v":0}]
[null,null,null,"MCP4 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I180","v":0},{"$f":"'Inputs master'!J180","v":0},{"$f":"'Inputs master'!K180","v":0},{"$f":"'Inputs master'!L180","v":0},{"$f":"'Inputs master'!M180","v":0},{"$f":"'Inputs master'!N180","v":0},{"$f":"'Inputs master'!O180","v":0},{"$f":"'Inputs master'!P180","v":0},{"$f":"'Inputs master'!Q180","v":0},{"$f":"'Inputs master'!R180","v":0},{"$f":"'Inputs master'!S180","v":0},{"$f":"'Inputs master'!T180","v":0},{"$f":"'Inputs master'!U180","v":0},{"$f":"'Inputs master'!V180","v":0},{"$f":"'Inputs master'!W180","v":0}]
[null,null,null,"MCP4 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I181","v":0},{"$f":"'Inputs master'!J181","v":0},{"$f":"'Inputs master'!K181","v":0},{"$f":"'Inputs master'!L181","v":0},{"$f":"'Inputs master'!M181","v":0},{"$f":"'Inputs master'!N181","v":0},{"$f":"'Inputs master'!O181","v":0},{"$f":"'Inputs master'!P181","v":0},{"$f":"'Inputs master'!Q181","v":0},{"$f":"'Inputs master'!R181","v":0},{"$f":"'Inputs master'!S181","v":0},{"$f":"'Inputs master'!T181","v":0},{"$f":"'Inputs master'!U181","v":0},{"$f":"'Inputs master'!V181","v":0},{"$f":"'Inputs master'!W181","v":0}]
[null,null,null,"MCP5 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I182","v":0},{"$f":"'Inputs master'!J182","v":0},{"$f":"'Inputs master'!K182","v":0},{"$f":"'Inputs master'!L182","v":0},{"$f":"'Inputs master'!M182","v":0},{"$f":"'Inputs master'!N182","v":0},{"$f":"'Inputs master'!O182","v":0},{"$f":"'Inputs master'!P182","v":0},{"$f":"'Inputs master'!Q182","v":0},{"$f":"'Inputs master'!R182","v":0},{"$f":"'Inputs master'!S182","v":0},{"$f":"'Inputs master'!T182","v":0},{"$f":"'Inputs master'!U182","v":0},{"$f":"'Inputs master'!V182","v":0},{"$f":"'Inputs master'!W182","v":0}]
[null,null,null,"MCP5 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I183","v":0},{"$f":"'Inputs master'!J183","v":0},{"$f":"'Inputs master'!K183","v":0},{"$f":"'Inputs master'!L183","v":0},{"$f":"'Inputs master'!M183","v":0},{"$f":"'Inputs master'!N183","v":0},{"$f":"'Inputs master'!O183","v":0},{"$f":"'Inputs master'!P183","v":0},{"$f":"'Inputs master'!Q183","v":0},{"$f":"'Inputs master'!R183","v":0},{"$f":"'Inputs master'!S183","v":0},{"$f":"'Inputs master'!T183","v":0},{"$f":"'Inputs master'!U183","v":0},{"$f":"'Inputs master'!V183","v":0},{"$f":"'Inputs master'!W183","v":0}]
[null,null,null,"MCP5 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I184","v":0},{"$f":"'Inputs master'!J184","v":0},{"$f":"'Inputs master'!K184","v":0},{"$f":"'Inputs master'!L184","v":0},{"$f":"'Inputs master'!M184","v":0},{"$f":"'Inputs master'!N184","v":0},{"$f":"'Inputs master'!O184","v":0},{"$f":"'Inputs master'!P184","v":0},{"$f":"'Inputs master'!Q184","v":0},{"$f":"'Inputs master'!R184","v":0},{"$f":"'Inputs master'!S184","v":0},{"$f":"'Inputs master'!T184","v":0},{"$f":"'Inputs master'!U184","v":0},{"$f":"'Inputs master'!V184","v":0},{"$f":"'Inputs master'!W184","v":0}]
[null,null,null,"MCP5 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I185","v":0},{"$f":"'Inputs master'!J185","v":0},{"$f":"'Inputs master'!K185","v":0},{"$f":"'Inputs master'!L185","v":0},{"$f":"'Inputs master'!M185","v":0},{"$f":"'Inputs master'!N185","v":0},{"$f":"'Inputs master'!O185","v":0},{"$f":"'Inputs master'!P185","v":0},{"$f":"'Inputs master'!Q185","v":0},{"$f":"'Inputs master'!R185","v":0},{"$f":"'Inputs master'!S185","v":0},{"$f":"'Inputs master'!T185","v":0},{"$f":"'Inputs master'!U185","v":0},{"$f":"'Inputs master'!V185","v":0},{"$f":"'Inputs master'!W185","v":0}]
[null,null,null,"MCP5 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I186","v":0},{"$f":"'Inputs master'!J186","v":0},{"$f":"'Inputs master'!K186","v":0},{"$f":"'Inputs master'!L186","v":0},{"$f":"'Inputs master'!M186","v":0},{"$f":"'Inputs master'!N186","v":0},{"$f":"'Inputs master'!O186","v":0},{"$f":"'Inputs master'!P186","v":0},{"$f":"'Inputs master'!Q186","v":0},{"$f":"'Inputs master'!R186","v":0},{"$f":"'Inputs master'!S186","v":0},{"$f":"'Inputs master'!T186","v":0},{"$f":"'Inputs master'!U186","v":0},{"$f":"'Inputs master'!V186","v":0},{"$f":"'Inputs master'!W186","v":0}]
[null,null,null,"MCP5 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I187","v":0},{"$f":"'Inputs master'!J187","v":0},{"$f":"'Inputs master'!K187","v":0},{"$f":"'Inputs master'!L187","v":0},{"$f":"'Inputs master'!M187","v":0},{"$f":"'Inputs master'!N187","v":0},{"$f":"'Inputs master'!O187","v":0},{"$f":"'Inputs master'!P187","v":0},{"$f":"'Inputs master'!Q187","v":0},{"$f":"'Inputs master'!R187","v":0},{"$f":"'Inputs master'!S187","v":0},{"$f":"'Inputs master'!T187","v":0},{"$f":"'Inputs master'!U187","v":0},{"$f":"'Inputs master'!V187","v":0},{"$f":"'Inputs master'!W187","v":0}]
[null,null,null,"Major capex sunk costs adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I188","v":0},{"$f":"'Inputs master'!J188","v":0},{"$f":"'Inputs master'!K188","v":0},{"$f":"'Inputs master'!L188","v":0},{"$f":"'Inputs master'!M188","v":0},{"$f":"'Inputs master'!N188","v":0},{"$f":"'Inputs master'!O188","v":0},{"$f":"'Inputs master'!P188","v":0},{"$f":"'Inputs master'!Q188","v":0},{"$f":"'Inputs master'!R188","v":0},{"$f":"'Inputs master'!S188","v":0},{"$f":"'Inputs master'!T188","v":0},{"$f":"'Inputs master'!U188","v":0},{"$f":"'Inputs master'!V188","v":0},{"$f":"'Inputs master'!W188","v":0}]
[]
[null,"Opex incentive parameters"]
[]
[null,null,null,"Capitalised operating lease costs",null,null,"$m",null,{"$f":"'Inputs master'!I192","v":9.8568077447999993},{"$f":"'Inputs master'!J192","v":11.510584813199998},{"$f":"'Inputs master'!K192","v":10.855604420000001},{"$f":"'Inputs master'!L192","v":11.230053},{"$f":"'Inputs master'!M192","v":11.828282036633119},{"$f":"'Inputs master'!N192","v":11.316470104213245},{"$f":"'Inputs master'!O192","v":12.872141522614406},{"$f":"'Inputs master'!P192","v":19.309089377240532},{"$f":"'Inputs master'!Q192","v":11.947270639878893},{"$f":"'Inputs master'!R192","v":11.099703442648385},{"$f":"'Inputs master'!S192","v":11.310340517745342},{"$f":"'Inputs master'!T192","v":11.346629726263322},{"$f":"'Inputs master'!U192","v":11.541027609963063},{"$f":"'Inputs master'!V192","v":11.736279551288836},{"$f":"'Inputs master'!W192","v":11.751980320924805}]
[null,null,null,"Operating expenditure allowance for IRIS (forecast CPI)",null,null,"$m",null,{"$f":"'Inputs master'!I193","v":286.26229826532375},{"$f":"'Inputs master'!J193","v":290.17940156993308},{"$f":"'Inputs master'!K193","v":299.94218265595492},{"$f":"'Inputs master'!L193","v":309.53219044866466},{"$f":"'Inputs master'!M193","v":309.68168983513601},{"$f":"'Inputs master'!N193+'Inputs master'!N494+'Inputs master'!N579","v":432.4212910483721},{"$f":"'Inputs master'!O193+'Inputs master'!O494+'Inputs master'!O579","v":447.61772012560141},{"$f":"'Inputs master'!P193+'Inputs master'!P494+'Inputs master'!P579","v":460.10326057069409},{"$f":"'Inputs master'!Q193+'Inputs master'!Q494+'Inputs master'!Q579","v":456.96406988581231},{"$f":"'Inputs master'!R193+'Inputs master'!R494+'Inputs master'!R579","v":448.72815690869135},{"$f":"'Inputs master'!S193","v":473.42952552512872},{"$f":"'Inputs master'!T193","v":483.39478400751841},{"$f":"'Inputs master'!U193","v":503.85689932819014},{"$f":"'Inputs master'!V193","v":516.06877596826325},{"$f":"'Inputs master'!W193","v":524.26366446067721}]
[null,null,null,"Amounts carried forward into RCP3",null,null,"$m",null,{"$f":"'Inputs master'!I194","v":20.944984309954862},{"$f":"'Inputs master'!J194","v":3.6454556858966782},{"$f":"'Inputs master'!K194","v":-4.6602020816819447},{"$f":"'Inputs master'!L194","v":0.22771059638819224},{"$f":"'Inputs master'!M194","v":0}]
[]
[null,null,null,"RCP3 base year adjustment term",null,null,"$m",null,null,{"$f":"'Inputs master'!J196","v":7.7386081641629527}]
[null,null,null,"RCP3 baseline adjustment term",null,null,"$m",null,null,{"$f":"'Inputs master'!J197","v":-1.0519447997875551}]
[null,null,null,"Non-recurrent amount",null,null,"$m",null,null,null,{"$f":"'Inputs master'!K198","v":-14.7},null,null,null,null,{"$f":"'Inputs master'!P198","v":0},null,null,null,null,{"$f":"'Inputs master'!U198","v":0}]
[]
[null,"Service measure incentive parameters"]
[]
[null,null,"GP1"]
[null,null,"Note:"]
[]
[null,null,null,"N-1 security high economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I205","v":0},{"$f":"'Inputs master'!J205","v":0},{"$f":"'Inputs master'!K205","v":0},{"$f":"'Inputs master'!L205","v":0},{"$f":"'Inputs master'!M205","v":0},{"$f":"'Inputs master'!N205","v":0},{"$f":"'Inputs master'!O205","v":0},{"$f":"'Inputs master'!P205","v":0},{"$f":"'Inputs master'!Q205","v":0},{"$f":"'Inputs master'!R205","v":0},{"$f":"'Inputs master'!S205","v":0},{"$f":"'Inputs master'!T205","v":0},{"$f":"'Inputs master'!U205","v":0},{"$f":"'Inputs master'!V205","v":0},{"$f":"'Inputs master'!W205","v":0}]
[null,null,null,"N-1 security material economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I206","v":7},{"$f":"'Inputs master'!J206","v":7},{"$f":"'Inputs master'!K206","v":7},{"$f":"'Inputs master'!L206","v":7},{"$f":"'Inputs master'!M206","v":7},{"$f":"'Inputs master'!N206","v":4},{"$f":"'Inputs master'!O206","v":4},{"$f":"'Inputs master'!P206","v":4},{"$f":"'Inputs master'!Q206","v":4},{"$f":"'Inputs master'!R206","v":4},{"$f":"'Inputs master'!S206","v":4},{"$f":"'Inputs master'!T206","v":4},{"$f":"'Inputs master'!U206","v":4},{"$f":"'Inputs master'!V206","v":4},{"$f":"'Inputs master'!W206","v":4}]
[null,null,null,"N security high economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I207","v":4},{"$f":"'Inputs master'!J207","v":4},{"$f":"'Inputs master'!K207","v":4},{"$f":"'Inputs master'!L207","v":4},{"$f":"'Inputs master'!M207","v":4},{"$f":"'Inputs master'!N207","v":0},{"$f":"'Inputs master'!O207","v":0},{"$f":"'Inputs master'!P207","v":0},{"$f":"'Inputs master'!Q207","v":0},{"$f":"'Inputs master'!R207","v":0},{"$f":"'Inputs master'!S207","v":0},{"$f":"'Inputs master'!T207","v":0},{"$f":"'Inputs master'!U207","v":0},{"$f":"'Inputs master'!V207","v":0},{"$f":"'Inputs master'!W207","v":0}]
[null,null,null,"N security material economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I208","v":9},{"$f":"'Inputs master'!J208","v":9},{"$f":"'Inputs master'!K208","v":9},{"$f":"'Inputs master'!L208","v":9},{"$f":"'Inputs master'!M208","v":9},{"$f":"'Inputs master'!N208","v":4},{"$f":"'Inputs master'!O208","v":4},{"$f":"'Inputs master'!P208","v":4},{"$f":"'Inputs master'!Q208","v":4},{"$f":"'Inputs master'!R208","v":4},{"$f":"'Inputs master'!S208","v":4},{"$f":"'Inputs master'!T208","v":4},{"$f":"'Inputs master'!U208","v":4},{"$f":"'Inputs master'!V208","v":4},{"$f":"'Inputs master'!W208","v":4}]
[null,null,null,"N-1 security generator | Cap",null,null,"#",null,{"$f":"'Inputs master'!I209","v":5},{"$f":"'Inputs master'!J209","v":5},{"$f":"'Inputs master'!K209","v":5},{"$f":"'Inputs master'!L209","v":5},{"$f":"'Inputs master'!M209","v":5},{"$f":"'Inputs master'!N209","v":4},{"$f":"'Inputs master'!O209","v":4},{"$f":"'Inputs master'!P209","v":4},{"$f":"'Inputs master'!Q209","v":4},{"$f":"'Inputs master'!R209","v":4},{"$f":"'Inputs master'!S209","v":4},{"$f":"'Inputs master'!T209","v":4},{"$f":"'Inputs master'!U209","v":4},{"$f":"'Inputs master'!V209","v":4},{"$f":"'Inputs master'!W209","v":4}]
[null,null,null,"N security generator | Cap",null,null,"#",null,{"$f":"'Inputs master'!I210","v":6},{"$f":"'Inputs master'!J210","v":6},{"$f":"'Inputs master'!K210","v":6},{"$f":"'Inputs master'!L210","v":6},{"$f":"'Inputs master'!M210","v":6},{"$f":"'Inputs master'!N210","v":4},{"$f":"'Inputs master'!O210","v":4},{"$f":"'Inputs master'!P210","v":4},{"$f":"'Inputs master'!Q210","v":4},{"$f":"'Inputs master'!R210","v":4},{"$f":"'Inputs master'!S210","v":4},{"$f":"'Inputs master'!T210","v":4},{"$f":"'Inputs master'!U210","v":4},{"$f":"'Inputs master'!V210","v":4},{"$f":"'Inputs master'!W210","v":4}]
[null,null,null,"N-1 security high economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I211","v":7},{"$f":"'Inputs master'!J211","v":7},{"$f":"'Inputs master'!K211","v":7},{"$f":"'Inputs master'!L211","v":7},{"$f":"'Inputs master'!M211","v":7},{"$f":"'Inputs master'!N211","v":4},{"$f":"'Inputs master'!O211","v":4},{"$f":"'Inputs master'!P211","v":4},{"$f":"'Inputs master'!Q211","v":4},{"$f":"'Inputs master'!R211","v":4},{"$f":"'Inputs master'!S211","v":4},{"$f":"'Inputs master'!T211","v":4},{"$f":"'Inputs master'!U211","v":4},{"$f":"'Inputs master'!V211","v":4},{"$f":"'Inputs master'!W211","v":4}]
[null,null,null,"N-1 security material economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I212","v":24},{"$f":"'Inputs master'!J212","v":24},{"$f":"'Inputs master'!K212","v":24},{"$f":"'Inputs master'!L212","v":24},{"$f":"'Inputs master'!M212","v":24},{"$f":"'Inputs master'!N212","v":21},{"$f":"'Inputs master'!O212","v":21},{"$f":"'Inputs master'!P212","v":21},{"$f":"'Inputs master'!Q212","v":21},{"$f":"'Inputs master'!R212","v":21},{"$f":"'Inputs master'!S212","v":21},{"$f":"'Inputs master'!T212","v":21},{"$f":"'Inputs master'!U212","v":21},{"$f":"'Inputs master'!V212","v":21},{"$f":"'Inputs master'!W212","v":21}]
[null,null,null,"N security high economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I213","v":6},{"$f":"'Inputs master'!J213","v":6},{"$f":"'Inputs master'!K213","v":6},{"$f":"'Inputs master'!L213","v":6},{"$f":"'Inputs master'!M213","v":6},{"$f":"'Inputs master'!N213","v":2},{"$f":"'Inputs master'!O213","v":2},{"$f":"'Inputs master'!P213","v":2},{"$f":"'Inputs master'!Q213","v":2},{"$f":"'Inputs master'!R213","v":2},{"$f":"'Inputs master'!S213","v":2},{"$f":"'Inputs master'!T213","v":2},{"$f":"'Inputs master'!U213","v":2},{"$f":"'Inputs master'!V213","v":2},{"$f":"'Inputs master'!W213","v":2}]
[null,null,null,"N security material economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I214","v":23},{"$f":"'Inputs master'!J214","v":23},{"$f":"'Inputs master'!K214","v":23},{"$f":"'Inputs master'!L214","v":23},{"$f":"'Inputs master'!M214","v":23},{"$f":"'Inputs master'!N214","v":15},{"$f":"'Inputs master'!O214","v":15},{"$f":"'Inputs master'!P214","v":15},{"$f":"'Inputs master'!Q214","v":15},{"$f":"'Inputs master'!R214","v":15},{"$f":"'Inputs master'!S214","v":15},{"$f":"'Inputs master'!T214","v":15},{"$f":"'Inputs master'!U214","v":15},{"$f":"'Inputs master'!V214","v":15},{"$f":"'Inputs master'!W214","v":15}]
[null,null,null,"N-1 security generator | Target",null,null,"#",null,{"$f":"'Inputs master'!I215","v":9},{"$f":"'Inputs master'!J215","v":9},{"$f":"'Inputs master'!K215","v":9},{"$f":"'Inputs master'!L215","v":9},{"$f":"'Inputs master'!M215","v":9},{"$f":"'Inputs master'!N215","v":9},{"$f":"'Inputs master'!O215","v":9},{"$f":"'Inputs master'!P215","v":9},{"$f":"'Inputs master'!Q215","v":9},{"$f":"'Inputs master'!R215","v":9},{"$f":"'Inputs master'!S215","v":9},{"$f":"'Inputs master'!T215","v":9},{"$f":"'Inputs master'!U215","v":9},{"$f":"'Inputs master'!V215","v":9},{"$f":"'Inputs master'!W215","v":9}]
[null,null,null,"N security generator | Target",null,null,"#",null,{"$f":"'Inputs master'!I216","v":12},{"$f":"'Inputs master'!J216","v":12},{"$f":"'Inputs master'!K216","v":12},{"$f":"'Inputs master'!L216","v":12},{"$f":"'Inputs master'!M216","v":12},{"$f":"'Inputs master'!N216","v":7},{"$f":"'Inputs master'!O216","v":7},{"$f":"'Inputs master'!P216","v":7},{"$f":"'Inputs master'!Q216","v":7},{"$f":"'Inputs master'!R216","v":7},{"$f":"'Inputs master'!S216","v":7},{"$f":"'Inputs master'!T216","v":7},{"$f":"'Inputs master'!U216","v":7},{"$f":"'Inputs master'!V216","v":7},{"$f":"'Inputs master'!W216","v":7}]
[null,null,null,"N-1 security high economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I217","v":14},{"$f":"'Inputs master'!J217","v":14},{"$f":"'Inputs master'!K217","v":14},{"$f":"'Inputs master'!L217","v":14},{"$f":"'Inputs master'!M217","v":14},{"$f":"'Inputs master'!N217","v":8},{"$f":"'Inputs master'!O217","v":8},{"$f":"'Inputs master'!P217","v":8},{"$f":"'Inputs master'!Q217","v":8},{"$f":"'Inputs master'!R217","v":8},{"$f":"'Inputs master'!S217","v":8},{"$f":"'Inputs master'!T217","v":8},{"$f":"'Inputs master'!U217","v":8},{"$f":"'Inputs master'!V217","v":8},{"$f":"'Inputs master'!W217","v":8}]
[null,null,null,"N-1 security material economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I218","v":41},{"$f":"'Inputs master'!J218","v":41},{"$f":"'Inputs master'!K218","v":41},{"$f":"'Inputs master'!L218","v":41},{"$f":"'Inputs master'!M218","v":41},{"$f":"'Inputs master'!N218","v":38},{"$f":"'Inputs master'!O218","v":38},{"$f":"'Inputs master'!P218","v":38},{"$f":"'Inputs master'!Q218","v":38},{"$f":"'Inputs master'!R218","v":38},{"$f":"'Inputs master'!S218","v":38},{"$f":"'Inputs master'!T218","v":38},{"$f":"'Inputs master'!U218","v":38},{"$f":"'Inputs master'!V218","v":38},{"$f":"'Inputs master'!W218","v":38}]
[null,null,null,"N security high economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I219","v":8},{"$f":"'Inputs master'!J219","v":8},{"$f":"'Inputs master'!K219","v":8},{"$f":"'Inputs master'!L219","v":8},{"$f":"'Inputs master'!M219","v":8},{"$f":"'Inputs master'!N219","v":4},{"$f":"'Inputs master'!O219","v":4},{"$f":"'Inputs master'!P219","v":4},{"$f":"'Inputs master'!Q219","v":4},{"$f":"'Inputs master'!R219","v":4},{"$f":"'Inputs master'!S219","v":4},{"$f":"'Inputs master'!T219","v":4},{"$f":"'Inputs master'!U219","v":4},{"$f":"'Inputs master'!V219","v":4},{"$f":"'Inputs master'!W219","v":4}]
[null,null,null,"N security material economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I220","v":37},{"$f":"'Inputs master'!J220","v":37},{"$f":"'Inputs master'!K220","v":37},{"$f":"'Inputs master'!L220","v":37},{"$f":"'Inputs master'!M220","v":37},{"$f":"'Inputs master'!N220","v":26},{"$f":"'Inputs master'!O220","v":26},{"$f":"'Inputs master'!P220","v":26},{"$f":"'Inputs master'!Q220","v":26},{"$f":"'Inputs master'!R220","v":26},{"$f":"'Inputs master'!S220","v":26},{"$f":"'Inputs master'!T220","v":26},{"$f":"'Inputs master'!U220","v":26},{"$f":"'Inputs master'!V220","v":26},{"$f":"'Inputs master'!W220","v":26}]
[null,null,null,"N-1 security generator | Collar",null,null,"#",null,{"$f":"'Inputs master'!I221","v":13},{"$f":"'Inputs master'!J221","v":13},{"$f":"'Inputs master'!K221","v":13},{"$f":"'Inputs master'!L221","v":13},{"$f":"'Inputs master'!M221","v":13},{"$f":"'Inputs master'!N221","v":14},{"$f":"'Inputs master'!O221","v":14},{"$f":"'Inputs master'!P221","v":14},{"$f":"'Inputs master'!Q221","v":14},{"$f":"'Inputs master'!R221","v":14},{"$f":"'Inputs master'!S221","v":14},{"$f":"'Inputs master'!T221","v":14},{"$f":"'Inputs master'!U221","v":14},{"$f":"'Inputs master'!V221","v":14},{"$f":"'Inputs master'!W221","v":14}]
[null,null,null,"N security generator | Collar",null,null,"#",null,{"$f":"'Inputs master'!I222","v":18},{"$f":"'Inputs master'!J222","v":18},{"$f":"'Inputs master'!K222","v":18},{"$f":"'Inputs master'!L222","v":18},{"$f":"'Inputs master'!M222","v":18},{"$f":"'Inputs master'!N222","v":10},{"$f":"'Inputs master'!O222","v":10},{"$f":"'Inputs master'!P222","v":10},{"$f":"'Inputs master'!Q222","v":10},{"$f":"'Inputs master'!R222","v":10},{"$f":"'Inputs master'!S222","v":10},{"$f":"'Inputs master'!T222","v":10},{"$f":"'Inputs master'!U222","v":10},{"$f":"'Inputs master'!V222","v":10},{"$f":"'Inputs master'!W222","v":10}]
[null,null,null,"N-1 security high economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I223","v":14},{"$f":"'Inputs master'!J223","v":14},{"$f":"'Inputs master'!K223","v":14},{"$f":"'Inputs master'!L223","v":14},{"$f":"'Inputs master'!M223","v":14},{"$f":"'Inputs master'!N223","v":8},{"$f":"'Inputs master'!O223","v":8},{"$f":"'Inputs master'!P223","v":8},{"$f":"'Inputs master'!Q223","v":8},{"$f":"'Inputs master'!R223","v":8},{"$f":"'Inputs master'!S223","v":8},{"$f":"'Inputs master'!T223","v":8},{"$f":"'Inputs master'!U223","v":8},{"$f":"'Inputs master'!V223","v":8},{"$f":"'Inputs master'!W223","v":8}]
[null,null,null,"N-1 security material economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I224","v":41},{"$f":"'Inputs master'!J224","v":41},{"$f":"'Inputs master'!K224","v":41},{"$f":"'Inputs master'!L224","v":41},{"$f":"'Inputs master'!M224","v":41},{"$f":"'Inputs master'!N224","v":38},{"$f":"'Inputs master'!O224","v":38},{"$f":"'Inputs master'!P224","v":38},{"$f":"'Inputs master'!Q224","v":38},{"$f":"'Inputs master'!R224","v":38},{"$f":"'Inputs master'!S224","v":38},{"$f":"'Inputs master'!T224","v":38},{"$f":"'Inputs master'!U224","v":38},{"$f":"'Inputs master'!V224","v":38},{"$f":"'Inputs master'!W224","v":38}]
[null,null,null,"N security high economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I225","v":8},{"$f":"'Inputs master'!J225","v":8},{"$f":"'Inputs master'!K225","v":8},{"$f":"'Inputs master'!L225","v":8},{"$f":"'Inputs master'!M225","v":8},{"$f":"'Inputs master'!N225","v":4},{"$f":"'Inputs master'!O225","v":4},{"$f":"'Inputs master'!P225","v":4},{"$f":"'Inputs master'!Q225","v":4},{"$f":"'Inputs master'!R225","v":4},{"$f":"'Inputs master'!S225","v":4},{"$f":"'Inputs master'!T225","v":4},{"$f":"'Inputs master'!U225","v":4},{"$f":"'Inputs master'!V225","v":4},{"$f":"'Inputs master'!W225","v":4}]
[null,null,null,"N security material economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I226","v":37},{"$f":"'Inputs master'!J226","v":37},{"$f":"'Inputs master'!K226","v":37},{"$f":"'Inputs master'!L226","v":37},{"$f":"'Inputs master'!M226","v":37},{"$f":"'Inputs master'!N226","v":26},{"$f":"'Inputs master'!O226","v":26},{"$f":"'Inputs master'!P226","v":26},{"$f":"'Inputs master'!Q226","v":26},{"$f":"'Inputs master'!R226","v":26},{"$f":"'Inputs master'!S226","v":26},{"$f":"'Inputs master'!T226","v":26},{"$f":"'Inputs master'!U226","v":26},{"$f":"'Inputs master'!V226","v":26},{"$f":"'Inputs master'!W226","v":26}]
[null,null,null,"N-1 security generator | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I227","v":13},{"$f":"'Inputs master'!J227","v":13},{"$f":"'Inputs master'!K227","v":13},{"$f":"'Inputs master'!L227","v":13},{"$f":"'Inputs master'!M227","v":13},{"$f":"'Inputs master'!N227","v":14},{"$f":"'Inputs master'!O227","v":14},{"$f":"'Inputs master'!P227","v":14},{"$f":"'Inputs master'!Q227","v":14},{"$f":"'Inputs master'!R227","v":14},{"$f":"'Inputs master'!S227","v":14},{"$f":"'Inputs master'!T227","v":14},{"$f":"'Inputs master'!U227","v":14},{"$f":"'Inputs master'!V227","v":14},{"$f":"'Inputs master'!W227","v":14}]
[null,null,null,"N security generator | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I228","v":18},{"$f":"'Inputs master'!J228","v":18},{"$f":"'Inputs master'!K228","v":18},{"$f":"'Inputs master'!L228","v":18},{"$f":"'Inputs master'!M228","v":18},{"$f":"'Inputs master'!N228","v":10},{"$f":"'Inputs master'!O228","v":10},{"$f":"'Inputs master'!P228","v":10},{"$f":"'Inputs master'!Q228","v":10},{"$f":"'Inputs master'!R228","v":10},{"$f":"'Inputs master'!S228","v":10},{"$f":"'Inputs master'!T228","v":10},{"$f":"'Inputs master'!U228","v":10},{"$f":"'Inputs master'!V228","v":10},{"$f":"'Inputs master'!W228","v":10}]
[null,null,null,"N-1 security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I229","v":335714},{"$f":"'Inputs master'!J229","v":335714},{"$f":"'Inputs master'!K229","v":335714},{"$f":"'Inputs master'!L229","v":335714},{"$f":"'Inputs master'!M229","v":335714},{"$f":"'Inputs master'!N229","v":789666},{"$f":"'Inputs master'!O229","v":789666},{"$f":"'Inputs master'!P229","v":789666},{"$f":"'Inputs master'!Q229","v":789666},{"$f":"'Inputs master'!R229","v":789666},{"$f":"'Inputs master'!S229","v":789666},{"$f":"'Inputs master'!T229","v":789666},{"$f":"'Inputs master'!U229","v":789666},{"$f":"'Inputs master'!V229","v":789666},{"$f":"'Inputs master'!W229","v":789666}]
[null,null,null,"N-1 security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I230","v":40294},{"$f":"'Inputs master'!J230","v":40294},{"$f":"'Inputs master'!K230","v":40294},{"$f":"'Inputs master'!L230","v":40294},{"$f":"'Inputs master'!M230","v":40294},{"$f":"'Inputs master'!N230","v":170537},{"$f":"'Inputs master'!O230","v":170537},{"$f":"'Inputs master'!P230","v":170537},{"$f":"'Inputs master'!Q230","v":170537},{"$f":"'Inputs master'!R230","v":170537},{"$f":"'Inputs master'!S230","v":170537},{"$f":"'Inputs master'!T230","v":170537},{"$f":"'Inputs master'!U230","v":170537},{"$f":"'Inputs master'!V230","v":170537},{"$f":"'Inputs master'!W230","v":170537}]
[null,null,null,"N security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I231","v":250000},{"$f":"'Inputs master'!J231","v":250000},{"$f":"'Inputs master'!K231","v":250000},{"$f":"'Inputs master'!L231","v":250000},{"$f":"'Inputs master'!M231","v":250000},{"$f":"'Inputs master'!N231","v":185592},{"$f":"'Inputs master'!O231","v":185592},{"$f":"'Inputs master'!P231","v":185592},{"$f":"'Inputs master'!Q231","v":185592},{"$f":"'Inputs master'!R231","v":185592},{"$f":"'Inputs master'!S231","v":185592},{"$f":"'Inputs master'!T231","v":185592},{"$f":"'Inputs master'!U231","v":185592},{"$f":"'Inputs master'!V231","v":185592},{"$f":"'Inputs master'!W231","v":185592}]
[null,null,null,"N security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I232","v":41786},{"$f":"'Inputs master'!J232","v":41786},{"$f":"'Inputs master'!K232","v":41786},{"$f":"'Inputs master'!L232","v":41786},{"$f":"'Inputs master'!M232","v":41786},{"$f":"'Inputs master'!N232","v":57795},{"$f":"'Inputs master'!O232","v":57795},{"$f":"'Inputs master'!P232","v":57795},{"$f":"'Inputs master'!Q232","v":57795},{"$f":"'Inputs master'!R232","v":57795},{"$f":"'Inputs master'!S232","v":57795},{"$f":"'Inputs master'!T232","v":57795},{"$f":"'Inputs master'!U232","v":57795},{"$f":"'Inputs master'!V232","v":57795},{"$f":"'Inputs master'!W232","v":57795}]
[null,null,null,"N-1 security generator | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I233","v":62500},{"$f":"'Inputs master'!J233","v":62500},{"$f":"'Inputs master'!K233","v":62500},{"$f":"'Inputs master'!L233","v":62500},{"$f":"'Inputs master'!M233","v":62500},{"$f":"'Inputs master'!N233","v":50000},{"$f":"'Inputs master'!O233","v":50000},{"$f":"'Inputs master'!P233","v":50000},{"$f":"'Inputs master'!Q233","v":50000},{"$f":"'Inputs master'!R233","v":50000},{"$f":"'Inputs master'!S233","v":50000},{"$f":"'Inputs master'!T233","v":50000},{"$f":"'Inputs master'!U233","v":50000},{"$f":"'Inputs master'!V233","v":50000},{"$f":"'Inputs master'!W233","v":50000}]
[null,null,null,"N security generator | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I234","v":41667},{"$f":"'Inputs master'!J234","v":41667},{"$f":"'Inputs master'!K234","v":41667},{"$f":"'Inputs master'!L234","v":41667},{"$f":"'Inputs master'!M234","v":41667},{"$f":"'Inputs master'!N234","v":83333},{"$f":"'Inputs master'!O234","v":83333},{"$f":"'Inputs master'!P234","v":83333},{"$f":"'Inputs master'!Q234","v":83333},{"$f":"'Inputs master'!R234","v":83333},{"$f":"'Inputs master'!S234","v":83333},{"$f":"'Inputs master'!T234","v":83333},{"$f":"'Inputs master'!U234","v":83333},{"$f":"'Inputs master'!V234","v":83333},{"$f":"'Inputs master'!W234","v":83333}]
[null,null,null,"N-1 security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I235","v":1},{"$f":"'Inputs master'!J235","v":0},{"$f":"'Inputs master'!K235","v":5},{"$f":"'Inputs master'!L235","v":5},{"$f":"'Inputs master'!M235","v":7},{"$f":"'Inputs master'!N235","v":4},{"$f":"'Inputs master'!O235","v":4},{"$f":"'Inputs master'!P235","v":4},{"$f":"'Inputs master'!Q235","v":4},{"$f":"'Inputs master'!R235","v":4},{"$f":"'Inputs master'!S235","v":4},{"$f":"'Inputs master'!T235","v":4},{"$f":"'Inputs master'!U235","v":4},{"$f":"'Inputs master'!V235","v":4},{"$f":"'Inputs master'!W235","v":4}]
[null,null,null,"N-1 security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I236","v":10},{"$f":"'Inputs master'!J236","v":17},{"$f":"'Inputs master'!K236","v":11},{"$f":"'Inputs master'!L236","v":10},{"$f":"'Inputs master'!M236","v":24},{"$f":"'Inputs master'!N236","v":21},{"$f":"'Inputs master'!O236","v":21},{"$f":"'Inputs master'!P236","v":21},{"$f":"'Inputs master'!Q236","v":21},{"$f":"'Inputs master'!R236","v":21},{"$f":"'Inputs master'!S236","v":21},{"$f":"'Inputs master'!T236","v":21},{"$f":"'Inputs master'!U236","v":21},{"$f":"'Inputs master'!V236","v":21},{"$f":"'Inputs master'!W236","v":21}]
[null,null,null,"N security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I237","v":7},{"$f":"'Inputs master'!J237","v":3},{"$f":"'Inputs master'!K237","v":2},{"$f":"'Inputs master'!L237","v":2},{"$f":"'Inputs master'!M237","v":6},{"$f":"'Inputs master'!N237","v":2},{"$f":"'Inputs master'!O237","v":2},{"$f":"'Inputs master'!P237","v":2},{"$f":"'Inputs master'!Q237","v":2},{"$f":"'Inputs master'!R237","v":2},{"$f":"'Inputs master'!S237","v":2},{"$f":"'Inputs master'!T237","v":2},{"$f":"'Inputs master'!U237","v":2},{"$f":"'Inputs master'!V237","v":2},{"$f":"'Inputs master'!W237","v":2}]
[null,null,null,"N security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I238","v":13},{"$f":"'Inputs master'!J238","v":12},{"$f":"'Inputs master'!K238","v":16},{"$f":"'Inputs master'!L238","v":12},{"$f":"'Inputs master'!M238","v":23},{"$f":"'Inputs master'!N238","v":15},{"$f":"'Inputs master'!O238","v":15},{"$f":"'Inputs master'!P238","v":15},{"$f":"'Inputs master'!Q238","v":15},{"$f":"'Inputs master'!R238","v":15},{"$f":"'Inputs master'!S238","v":15},{"$f":"'Inputs master'!T238","v":15},{"$f":"'Inputs master'!U238","v":15},{"$f":"'Inputs master'!V238","v":15},{"$f":"'Inputs master'!W238","v":15}]
[null,null,null,"N-1 security generator | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I239","v":11},{"$f":"'Inputs master'!J239","v":7},{"$f":"'Inputs master'!K239","v":9},{"$f":"'Inputs master'!L239","v":3},{"$f":"'Inputs master'!M239","v":9},{"$f":"'Inputs master'!N239","v":9},{"$f":"'Inputs master'!O239","v":9},{"$f":"'Inputs master'!P239","v":9},{"$f":"'Inputs master'!Q239","v":9},{"$f":"'Inputs master'!R239","v":9},{"$f":"'Inputs master'!S239","v":9},{"$f":"'Inputs master'!T239","v":9},{"$f":"'Inputs master'!U239","v":9},{"$f":"'Inputs master'!V239","v":9},{"$f":"'Inputs master'!W239","v":9}]
[null,null,null,"N security generator | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I240","v":2},{"$f":"'Inputs master'!J240","v":13},{"$f":"'Inputs master'!K240","v":16},{"$f":"'Inputs master'!L240","v":6},{"$f":"'Inputs master'!M240","v":12},{"$f":"'Inputs master'!N240","v":7},{"$f":"'Inputs master'!O240","v":7},{"$f":"'Inputs master'!P240","v":7},{"$f":"'Inputs master'!Q240","v":7},{"$f":"'Inputs master'!R240","v":7},{"$f":"'Inputs master'!S240","v":7},{"$f":"'Inputs master'!T240","v":7},{"$f":"'Inputs master'!U240","v":7},{"$f":"'Inputs master'!V240","v":7},{"$f":"'Inputs master'!W240","v":7}]
[]
[null,null,"GP2"]
[null,null,"Note:"]
[]
[null,null,null,"N-1 security high economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I245","v":30},{"$f":"'Inputs master'!J245","v":30},{"$f":"'Inputs master'!K245","v":30},{"$f":"'Inputs master'!L245","v":30},{"$f":"'Inputs master'!M245","v":30},{"$f":"'Inputs master'!N245","v":23},{"$f":"'Inputs master'!O245","v":23},{"$f":"'Inputs master'!P245","v":23},{"$f":"'Inputs master'!Q245","v":23},{"$f":"'Inputs master'!R245","v":23},{"$f":"'Inputs master'!S245","v":23},{"$f":"'Inputs master'!T245","v":23},{"$f":"'Inputs master'!U245","v":23},{"$f":"'Inputs master'!V245","v":23},{"$f":"'Inputs master'!W245","v":23}]
[null,null,null,"N-1 security material economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I246","v":36},{"$f":"'Inputs master'!J246","v":36},{"$f":"'Inputs master'!K246","v":36},{"$f":"'Inputs master'!L246","v":36},{"$f":"'Inputs master'!M246","v":36},{"$f":"'Inputs master'!N246","v":27},{"$f":"'Inputs master'!O246","v":27},{"$f":"'Inputs master'!P246","v":27},{"$f":"'Inputs master'!Q246","v":27},{"$f":"'Inputs master'!R246","v":27},{"$f":"'Inputs master'!S246","v":27},{"$f":"'Inputs master'!T246","v":27},{"$f":"'Inputs master'!U246","v":27},{"$f":"'Inputs master'!V246","v":27},{"$f":"'Inputs master'!W246","v":27}]
[null,null,null,"N security high economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I247","v":0},{"$f":"'Inputs master'!J247","v":0},{"$f":"'Inputs master'!K247","v":0},{"$f":"'Inputs master'!L247","v":0},{"$f":"'Inputs master'!M247","v":0},{"$f":"'Inputs master'!N247","v":15},{"$f":"'Inputs master'!O247","v":15},{"$f":"'Inputs master'!P247","v":15},{"$f":"'Inputs master'!Q247","v":15},{"$f":"'Inputs master'!R247","v":15},{"$f":"'Inputs master'!S247","v":15},{"$f":"'Inputs master'!T247","v":15},{"$f":"'Inputs master'!U247","v":15},{"$f":"'Inputs master'!V247","v":15},{"$f":"'Inputs master'!W247","v":15}]
[null,null,null,"N security material economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I248","v":0},{"$f":"'Inputs master'!J248","v":0},{"$f":"'Inputs master'!K248","v":0},{"$f":"'Inputs master'!L248","v":0},{"$f":"'Inputs master'!M248","v":0},{"$f":"'Inputs master'!N248","v":0},{"$f":"'Inputs master'!O248","v":0},{"$f":"'Inputs master'!P248","v":0},{"$f":"'Inputs master'!Q248","v":0},{"$f":"'Inputs master'!R248","v":0},{"$f":"'Inputs master'!S248","v":0},{"$f":"'Inputs master'!T248","v":0},{"$f":"'Inputs master'!U248","v":0},{"$f":"'Inputs master'!V248","v":0},{"$f":"'Inputs master'!W248","v":0}]
[null,null,null,"N-1 security generator | Cap",null,null,"#",null,{"$f":"'Inputs master'!I249","v":50},{"$f":"'Inputs master'!J249","v":50},{"$f":"'Inputs master'!K249","v":50},{"$f":"'Inputs master'!L249","v":50},{"$f":"'Inputs master'!M249","v":50},{"$f":"'Inputs master'!N249","v":30},{"$f":"'Inputs master'!O249","v":30},{"$f":"'Inputs master'!P249","v":30},{"$f":"'Inputs master'!Q249","v":30},{"$f":"'Inputs master'!R249","v":30},{"$f":"'Inputs master'!S249","v":30},{"$f":"'Inputs master'!T249","v":30},{"$f":"'Inputs master'!U249","v":30},{"$f":"'Inputs master'!V249","v":30},{"$f":"'Inputs master'!W249","v":30}]
[null,null,null,"N security generator | Cap",null,null,"#",null,{"$f":"'Inputs master'!I250","v":11},{"$f":"'Inputs master'!J250","v":11},{"$f":"'Inputs master'!K250","v":11},{"$f":"'Inputs master'!L250","v":11},{"$f":"'Inputs master'!M250","v":11},{"$f":"'Inputs master'!N250","v":0},{"$f":"'Inputs master'!O250","v":0},{"$f":"'Inputs master'!P250","v":0},{"$f":"'Inputs master'!Q250","v":0},{"$f":"'Inputs master'!R250","v":0},{"$f":"'Inputs master'!S250","v":0},{"$f":"'Inputs master'!T250","v":0},{"$f":"'Inputs master'!U250","v":0},{"$f":"'Inputs master'!V250","v":0},{"$f":"'Inputs master'!W250","v":0}]
[null,null,null,"N-1 security high economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I251","v":92},{"$f":"'Inputs master'!J251","v":92},{"$f":"'Inputs master'!K251","v":92},{"$f":"'Inputs master'!L251","v":92},{"$f":"'Inputs master'!M251","v":92},{"$f":"'Inputs master'!N251","v":73},{"$f":"'Inputs master'!O251","v":73},{"$f":"'Inputs master'!P251","v":73},{"$f":"'Inputs master'!Q251","v":73},{"$f":"'Inputs master'!R251","v":73},{"$f":"'Inputs master'!S251","v":73},{"$f":"'Inputs master'!T251","v":73},{"$f":"'Inputs master'!U251","v":73},{"$f":"'Inputs master'!V251","v":73},{"$f":"'Inputs master'!W251","v":73}]
[null,null,null,"N-1 security material economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I252","v":61},{"$f":"'Inputs master'!J252","v":61},{"$f":"'Inputs master'!K252","v":61},{"$f":"'Inputs master'!L252","v":61},{"$f":"'Inputs master'!M252","v":61},{"$f":"'Inputs master'!N252","v":74},{"$f":"'Inputs master'!O252","v":74},{"$f":"'Inputs master'!P252","v":74},{"$f":"'Inputs master'!Q252","v":74},{"$f":"'Inputs master'!R252","v":74},{"$f":"'Inputs master'!S252","v":74},{"$f":"'Inputs master'!T252","v":74},{"$f":"'Inputs master'!U252","v":74},{"$f":"'Inputs master'!V252","v":74},{"$f":"'Inputs master'!W252","v":74}]
[null,null,null,"N security high economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I253","v":103},{"$f":"'Inputs master'!J253","v":103},{"$f":"'Inputs master'!K253","v":103},{"$f":"'Inputs master'!L253","v":103},{"$f":"'Inputs master'!M253","v":103},{"$f":"'Inputs master'!N253","v":66},{"$f":"'Inputs master'!O253","v":66},{"$f":"'Inputs master'!P253","v":66},{"$f":"'Inputs master'!Q253","v":66},{"$f":"'Inputs master'!R253","v":66},{"$f":"'Inputs master'!S253","v":66},{"$f":"'Inputs master'!T253","v":66},{"$f":"'Inputs master'!U253","v":66},{"$f":"'Inputs master'!V253","v":66},{"$f":"'Inputs master'!W253","v":66}]
[null,null,null,"N security material economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I254","v":140},{"$f":"'Inputs master'!J254","v":140},{"$f":"'Inputs master'!K254","v":140},{"$f":"'Inputs master'!L254","v":140},{"$f":"'Inputs master'!M254","v":140},{"$f":"'Inputs master'!N254","v":104},{"$f":"'Inputs master'!O254","v":104},{"$f":"'Inputs master'!P254","v":104},{"$f":"'Inputs master'!Q254","v":104},{"$f":"'Inputs master'!R254","v":104},{"$f":"'Inputs master'!S254","v":104},{"$f":"'Inputs master'!T254","v":104},{"$f":"'Inputs master'!U254","v":104},{"$f":"'Inputs master'!V254","v":104},{"$f":"'Inputs master'!W254","v":104}]
[null,null,null,"N-1 security generator | Target",null,null,"#",null,{"$f":"'Inputs master'!I255","v":174},{"$f":"'Inputs master'!J255","v":174},{"$f":"'Inputs master'!K255","v":174},{"$f":"'Inputs master'!L255","v":174},{"$f":"'Inputs master'!M255","v":174},{"$f":"'Inputs master'!N255","v":225},{"$f":"'Inputs master'!O255","v":225},{"$f":"'Inputs master'!P255","v":225},{"$f":"'Inputs master'!Q255","v":225},{"$f":"'Inputs master'!R255","v":225},{"$f":"'Inputs master'!S255","v":225},{"$f":"'Inputs master'!T255","v":225},{"$f":"'Inputs master'!U255","v":225},{"$f":"'Inputs master'!V255","v":225},{"$f":"'Inputs master'!W255","v":225}]
[null,null,null,"N security generator | Target",null,null,"#",null,{"$f":"'Inputs master'!I256","v":93},{"$f":"'Inputs master'!J256","v":93},{"$f":"'Inputs master'!K256","v":93},{"$f":"'Inputs master'!L256","v":93},{"$f":"'Inputs master'!M256","v":93},{"$f":"'Inputs master'!N256","v":123},{"$f":"'Inputs master'!O256","v":123},{"$f":"'Inputs master'!P256","v":123},{"$f":"'Inputs master'!Q256","v":123},{"$f":"'Inputs master'!R256","v":123},{"$f":"'Inputs master'!S256","v":123},{"$f":"'Inputs master'!T256","v":123},{"$f":"'Inputs master'!U256","v":123},{"$f":"'Inputs master'!V256","v":123},{"$f":"'Inputs master'!W256","v":123}]
[null,null,null,"N-1 security high economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I257","v":154},{"$f":"'Inputs master'!J257","v":154},{"$f":"'Inputs master'!K257","v":154},{"$f":"'Inputs master'!L257","v":154},{"$f":"'Inputs master'!M257","v":154},{"$f":"'Inputs master'!N257","v":123},{"$f":"'Inputs master'!O257","v":123},{"$f":"'Inputs master'!P257","v":123},{"$f":"'Inputs master'!Q257","v":123},{"$f":"'Inputs master'!R257","v":123},{"$f":"'Inputs master'!S257","v":123},{"$f":"'Inputs master'!T257","v":123},{"$f":"'Inputs master'!U257","v":123},{"$f":"'Inputs master'!V257","v":123},{"$f":"'Inputs master'!W257","v":123}]
[null,null,null,"N-1 security material economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I258","v":86},{"$f":"'Inputs master'!J258","v":86},{"$f":"'Inputs master'!K258","v":86},{"$f":"'Inputs master'!L258","v":86},{"$f":"'Inputs master'!M258","v":86},{"$f":"'Inputs master'!N258","v":121},{"$f":"'Inputs master'!O258","v":121},{"$f":"'Inputs master'!P258","v":121},{"$f":"'Inputs master'!Q258","v":121},{"$f":"'Inputs master'!R258","v":121},{"$f":"'Inputs master'!S258","v":121},{"$f":"'Inputs master'!T258","v":121},{"$f":"'Inputs master'!U258","v":121},{"$f":"'Inputs master'!V258","v":121},{"$f":"'Inputs master'!W258","v":121}]
[null,null,null,"N security high economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I259","v":206},{"$f":"'Inputs master'!J259","v":206},{"$f":"'Inputs master'!K259","v":206},{"$f":"'Inputs master'!L259","v":206},{"$f":"'Inputs master'!M259","v":206},{"$f":"'Inputs master'!N259","v":117},{"$f":"'Inputs master'!O259","v":117},{"$f":"'Inputs master'!P259","v":117},{"$f":"'Inputs master'!Q259","v":117},{"$f":"'Inputs master'!R259","v":117},{"$f":"'Inputs master'!S259","v":117},{"$f":"'Inputs master'!T259","v":117},{"$f":"'Inputs master'!U259","v":117},{"$f":"'Inputs master'!V259","v":117},{"$f":"'Inputs master'!W259","v":117}]
[null,null,null,"N security material economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I260","v":280},{"$f":"'Inputs master'!J260","v":280},{"$f":"'Inputs master'!K260","v":280},{"$f":"'Inputs master'!L260","v":280},{"$f":"'Inputs master'!M260","v":280},{"$f":"'Inputs master'!N260","v":208},{"$f":"'Inputs master'!O260","v":208},{"$f":"'Inputs master'!P260","v":208},{"$f":"'Inputs master'!Q260","v":208},{"$f":"'Inputs master'!R260","v":208},{"$f":"'Inputs master'!S260","v":208},{"$f":"'Inputs master'!T260","v":208},{"$f":"'Inputs master'!U260","v":208},{"$f":"'Inputs master'!V260","v":208},{"$f":"'Inputs master'!W260","v":208}]
[null,null,null,"N-1 security generator | Collar",null,null,"#",null,{"$f":"'Inputs master'!I261","v":298},{"$f":"'Inputs master'!J261","v":298},{"$f":"'Inputs master'!K261","v":298},{"$f":"'Inputs master'!L261","v":298},{"$f":"'Inputs master'!M261","v":298},{"$f":"'Inputs master'!N261","v":420},{"$f":"'Inputs master'!O261","v":420},{"$f":"'Inputs master'!P261","v":420},{"$f":"'Inputs master'!Q261","v":420},{"$f":"'Inputs master'!R261","v":420},{"$f":"'Inputs master'!S261","v":420},{"$f":"'Inputs master'!T261","v":420},{"$f":"'Inputs master'!U261","v":420},{"$f":"'Inputs master'!V261","v":420},{"$f":"'Inputs master'!W261","v":420}]
[null,null,null,"N security generator | Collar",null,null,"#",null,{"$f":"'Inputs master'!I262","v":175},{"$f":"'Inputs master'!J262","v":175},{"$f":"'Inputs master'!K262","v":175},{"$f":"'Inputs master'!L262","v":175},{"$f":"'Inputs master'!M262","v":175},{"$f":"'Inputs master'!N262","v":246},{"$f":"'Inputs master'!O262","v":246},{"$f":"'Inputs master'!P262","v":246},{"$f":"'Inputs master'!Q262","v":246},{"$f":"'Inputs master'!R262","v":246},{"$f":"'Inputs master'!S262","v":246},{"$f":"'Inputs master'!T262","v":246},{"$f":"'Inputs master'!U262","v":246},{"$f":"'Inputs master'!V262","v":246},{"$f":"'Inputs master'!W262","v":246}]
[null,null,null,"N-1 security high economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I263","v":154},{"$f":"'Inputs master'!J263","v":154},{"$f":"'Inputs master'!K263","v":154},{"$f":"'Inputs master'!L263","v":154},{"$f":"'Inputs master'!M263","v":154},{"$f":"'Inputs master'!N263","v":123},{"$f":"'Inputs master'!O263","v":123},{"$f":"'Inputs master'!P263","v":123},{"$f":"'Inputs master'!Q263","v":123},{"$f":"'Inputs master'!R263","v":123},{"$f":"'Inputs master'!S263","v":123},{"$f":"'Inputs master'!T263","v":123},{"$f":"'Inputs master'!U263","v":123},{"$f":"'Inputs master'!V263","v":123},{"$f":"'Inputs master'!W263","v":123}]
[null,null,null,"N-1 security material economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I264","v":86},{"$f":"'Inputs master'!J264","v":86},{"$f":"'Inputs master'!K264","v":86},{"$f":"'Inputs master'!L264","v":86},{"$f":"'Inputs master'!M264","v":86},{"$f":"'Inputs master'!N264","v":121},{"$f":"'Inputs master'!O264","v":121},{"$f":"'Inputs master'!P264","v":121},{"$f":"'Inputs master'!Q264","v":121},{"$f":"'Inputs master'!R264","v":121},{"$f":"'Inputs master'!S264","v":121},{"$f":"'Inputs master'!T264","v":121},{"$f":"'Inputs master'!U264","v":121},{"$f":"'Inputs master'!V264","v":121},{"$f":"'Inputs master'!W264","v":121}]
[null,null,null,"N security high economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I265","v":206},{"$f":"'Inputs master'!J265","v":206},{"$f":"'Inputs master'!K265","v":206},{"$f":"'Inputs master'!L265","v":206},{"$f":"'Inputs master'!M265","v":206},{"$f":"'Inputs master'!N265","v":117},{"$f":"'Inputs master'!O265","v":117},{"$f":"'Inputs master'!P265","v":117},{"$f":"'Inputs master'!Q265","v":117},{"$f":"'Inputs master'!R265","v":117},{"$f":"'Inputs master'!S265","v":117},{"$f":"'Inputs master'!T265","v":117},{"$f":"'Inputs master'!U265","v":117},{"$f":"'Inputs master'!V265","v":117},{"$f":"'Inputs master'!W265","v":117}]
[null,null,null,"N security material economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I266","v":280},{"$f":"'Inputs master'!J266","v":280},{"$f":"'Inputs master'!K266","v":280},{"$f":"'Inputs master'!L266","v":280},{"$f":"'Inputs master'!M266","v":280},{"$f":"'Inputs master'!N266","v":208},{"$f":"'Inputs master'!O266","v":208},{"$f":"'Inputs master'!P266","v":208},{"$f":"'Inputs master'!Q266","v":208},{"$f":"'Inputs master'!R266","v":208},{"$f":"'Inputs master'!S266","v":208},{"$f":"'Inputs master'!T266","v":208},{"$f":"'Inputs master'!U266","v":208},{"$f":"'Inputs master'!V266","v":208},{"$f":"'Inputs master'!W266","v":208}]
[null,null,null,"N-1 security generator | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I267","v":298},{"$f":"'Inputs master'!J267","v":298},{"$f":"'Inputs master'!K267","v":298},{"$f":"'Inputs master'!L267","v":298},{"$f":"'Inputs master'!M267","v":298},{"$f":"'Inputs master'!N267","v":420},{"$f":"'Inputs master'!O267","v":420},{"$f":"'Inputs master'!P267","v":420},{"$f":"'Inputs master'!Q267","v":420},{"$f":"'Inputs master'!R267","v":420},{"$f":"'Inputs master'!S267","v":420},{"$f":"'Inputs master'!T267","v":420},{"$f":"'Inputs master'!U267","v":420},{"$f":"'Inputs master'!V267","v":420},{"$f":"'Inputs master'!W267","v":420}]
[null,null,null,"N security generator | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I268","v":175},{"$f":"'Inputs master'!J268","v":175},{"$f":"'Inputs master'!K268","v":175},{"$f":"'Inputs master'!L268","v":175},{"$f":"'Inputs master'!M268","v":175},{"$f":"'Inputs master'!N268","v":246},{"$f":"'Inputs master'!O268","v":246},{"$f":"'Inputs master'!P268","v":246},{"$f":"'Inputs master'!Q268","v":246},{"$f":"'Inputs master'!R268","v":246},{"$f":"'Inputs master'!S268","v":246},{"$f":"'Inputs master'!T268","v":246},{"$f":"'Inputs master'!U268","v":246},{"$f":"'Inputs master'!V268","v":246},{"$f":"'Inputs master'!W268","v":246}]
[null,null,null,"N-1 security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I269","v":37903},{"$f":"'Inputs master'!J269","v":37903},{"$f":"'Inputs master'!K269","v":37903},{"$f":"'Inputs master'!L269","v":37903},{"$f":"'Inputs master'!M269","v":37903},{"$f":"'Inputs master'!N269","v":63173},{"$f":"'Inputs master'!O269","v":63173},{"$f":"'Inputs master'!P269","v":63173},{"$f":"'Inputs master'!Q269","v":63173},{"$f":"'Inputs master'!R269","v":63173},{"$f":"'Inputs master'!S269","v":63173},{"$f":"'Inputs master'!T269","v":63173},{"$f":"'Inputs master'!U269","v":63173},{"$f":"'Inputs master'!V269","v":63173},{"$f":"'Inputs master'!W269","v":63173}]
[null,null,null,"N-1 security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I270","v":27400},{"$f":"'Inputs master'!J270","v":27400},{"$f":"'Inputs master'!K270","v":27400},{"$f":"'Inputs master'!L270","v":27400},{"$f":"'Inputs master'!M270","v":27400},{"$f":"'Inputs master'!N270","v":61683},{"$f":"'Inputs master'!O270","v":61683},{"$f":"'Inputs master'!P270","v":61683},{"$f":"'Inputs master'!Q270","v":61683},{"$f":"'Inputs master'!R270","v":61683},{"$f":"'Inputs master'!S270","v":61683},{"$f":"'Inputs master'!T270","v":61683},{"$f":"'Inputs master'!U270","v":61683},{"$f":"'Inputs master'!V270","v":61683},{"$f":"'Inputs master'!W270","v":61683}]
[null,null,null,"N security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I271","v":4854},{"$f":"'Inputs master'!J271","v":4854},{"$f":"'Inputs master'!K271","v":4854},{"$f":"'Inputs master'!L271","v":4854},{"$f":"'Inputs master'!M271","v":4854},{"$f":"'Inputs master'!N271","v":7278},{"$f":"'Inputs master'!O271","v":7278},{"$f":"'Inputs master'!P271","v":7278},{"$f":"'Inputs master'!Q271","v":7278},{"$f":"'Inputs master'!R271","v":7278},{"$f":"'Inputs master'!S271","v":7278},{"$f":"'Inputs master'!T271","v":7278},{"$f":"'Inputs master'!U271","v":7278},{"$f":"'Inputs master'!V271","v":7278},{"$f":"'Inputs master'!W271","v":7278}]
[null,null,null,"N security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I272","v":4179},{"$f":"'Inputs master'!J272","v":4179},{"$f":"'Inputs master'!K272","v":4179},{"$f":"'Inputs master'!L272","v":4179},{"$f":"'Inputs master'!M272","v":4179},{"$f":"'Inputs master'!N272","v":6113},{"$f":"'Inputs master'!O272","v":6113},{"$f":"'Inputs master'!P272","v":6113},{"$f":"'Inputs master'!Q272","v":6113},{"$f":"'Inputs master'!R272","v":6113},{"$f":"'Inputs master'!S272","v":6113},{"$f":"'Inputs master'!T272","v":6113},{"$f":"'Inputs master'!U272","v":6113},{"$f":"'Inputs master'!V272","v":6113},{"$f":"'Inputs master'!W272","v":6113}]
[null,null,null,"N-1 security generator | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I273","v":2016},{"$f":"'Inputs master'!J273","v":2016},{"$f":"'Inputs master'!K273","v":2016},{"$f":"'Inputs master'!L273","v":2016},{"$f":"'Inputs master'!M273","v":2016},{"$f":"'Inputs master'!N273","v":1282},{"$f":"'Inputs master'!O273","v":1282},{"$f":"'Inputs master'!P273","v":1282},{"$f":"'Inputs master'!Q273","v":1282},{"$f":"'Inputs master'!R273","v":1282},{"$f":"'Inputs master'!S273","v":1282},{"$f":"'Inputs master'!T273","v":1282},{"$f":"'Inputs master'!U273","v":1282},{"$f":"'Inputs master'!V273","v":1282},{"$f":"'Inputs master'!W273","v":1282}]
[null,null,null,"N security generator | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I274","v":3049},{"$f":"'Inputs master'!J274","v":3049},{"$f":"'Inputs master'!K274","v":3049},{"$f":"'Inputs master'!L274","v":3049},{"$f":"'Inputs master'!M274","v":3049},{"$f":"'Inputs master'!N274","v":2033},{"$f":"'Inputs master'!O274","v":2033},{"$f":"'Inputs master'!P274","v":2033},{"$f":"'Inputs master'!Q274","v":2033},{"$f":"'Inputs master'!R274","v":2033},{"$f":"'Inputs master'!S274","v":2033},{"$f":"'Inputs master'!T274","v":2033},{"$f":"'Inputs master'!U274","v":2033},{"$f":"'Inputs master'!V274","v":2033},{"$f":"'Inputs master'!W274","v":2033}]
[null,null,null,"N-1 security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I275","v":28},{"$f":"'Inputs master'!J275","v":0},{"$f":"'Inputs master'!K275","v":51.2},{"$f":"'Inputs master'!L275","v":72},{"$f":"'Inputs master'!M275","v":92},{"$f":"'Inputs master'!N275","v":73},{"$f":"'Inputs master'!O275","v":73},{"$f":"'Inputs master'!P275","v":73},{"$f":"'Inputs master'!Q275","v":73},{"$f":"'Inputs master'!R275","v":73},{"$f":"'Inputs master'!S275","v":73},{"$f":"'Inputs master'!T275","v":73},{"$f":"'Inputs master'!U275","v":73},{"$f":"'Inputs master'!V275","v":73},{"$f":"'Inputs master'!W275","v":73}]
[null,null,null,"N-1 security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I276","v":89.2},{"$f":"'Inputs master'!J276","v":77.599999999999994},{"$f":"'Inputs master'!K276","v":60.363636363636367},{"$f":"'Inputs master'!L276","v":47.3},{"$f":"'Inputs master'!M276","v":61},{"$f":"'Inputs master'!N276","v":74},{"$f":"'Inputs master'!O276","v":74},{"$f":"'Inputs master'!P276","v":74},{"$f":"'Inputs master'!Q276","v":74},{"$f":"'Inputs master'!R276","v":74},{"$f":"'Inputs master'!S276","v":74},{"$f":"'Inputs master'!T276","v":74},{"$f":"'Inputs master'!U276","v":74},{"$f":"'Inputs master'!V276","v":74},{"$f":"'Inputs master'!W276","v":74}]
[null,null,null,"N security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I277","v":87.1},{"$f":"'Inputs master'!J277","v":62},{"$f":"'Inputs master'!K277","v":36},{"$f":"'Inputs master'!L277","v":20.5},{"$f":"'Inputs master'!M277","v":103},{"$f":"'Inputs master'!N277","v":66},{"$f":"'Inputs master'!O277","v":66},{"$f":"'Inputs master'!P277","v":66},{"$f":"'Inputs master'!Q277","v":66},{"$f":"'Inputs master'!R277","v":66},{"$f":"'Inputs master'!S277","v":66},{"$f":"'Inputs master'!T277","v":66},{"$f":"'Inputs master'!U277","v":66},{"$f":"'Inputs master'!V277","v":66},{"$f":"'Inputs master'!W277","v":66}]
[null,null,null,"N security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I278","v":85.5},{"$f":"'Inputs master'!J278","v":114.3},{"$f":"'Inputs master'!K278","v":68.125},{"$f":"'Inputs master'!L278","v":102.75},{"$f":"'Inputs master'!M278","v":140},{"$f":"'Inputs master'!N278","v":104},{"$f":"'Inputs master'!O278","v":104},{"$f":"'Inputs master'!P278","v":104},{"$f":"'Inputs master'!Q278","v":104},{"$f":"'Inputs master'!R278","v":104},{"$f":"'Inputs master'!S278","v":104},{"$f":"'Inputs master'!T278","v":104},{"$f":"'Inputs master'!U278","v":104},{"$f":"'Inputs master'!V278","v":104},{"$f":"'Inputs master'!W278","v":104}]
[null,null,null,"N-1 security generator | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I279","v":131},{"$f":"'Inputs master'!J279","v":324.89999999999998},{"$f":"'Inputs master'!K279","v":1140},{"$f":"'Inputs master'!L279","v":142},{"$f":"'Inputs master'!M279","v":174},{"$f":"'Inputs master'!N279","v":225},{"$f":"'Inputs master'!O279","v":225},{"$f":"'Inputs master'!P279","v":225},{"$f":"'Inputs master'!Q279","v":225},{"$f":"'Inputs master'!R279","v":225},{"$f":"'Inputs master'!S279","v":225},{"$f":"'Inputs master'!T279","v":225},{"$f":"'Inputs master'!U279","v":225},{"$f":"'Inputs master'!V279","v":225},{"$f":"'Inputs master'!W279","v":225}]
[null,null,null,"N security generator | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I280","v":43},{"$f":"'Inputs master'!J280","v":72.8},{"$f":"'Inputs master'!K280","v":71.5},{"$f":"'Inputs master'!L280","v":263},{"$f":"'Inputs master'!M280","v":93},{"$f":"'Inputs master'!N280","v":123},{"$f":"'Inputs master'!O280","v":123},{"$f":"'Inputs master'!P280","v":123},{"$f":"'Inputs master'!Q280","v":123},{"$f":"'Inputs master'!R280","v":123},{"$f":"'Inputs master'!S280","v":123},{"$f":"'Inputs master'!T280","v":123},{"$f":"'Inputs master'!U280","v":123},{"$f":"'Inputs master'!V280","v":123},{"$f":"'Inputs master'!W280","v":123}]
[]
[null,null,"AP1: HVDC availability (%)"]
[null,null,"Note:"]
[]
[null,null,null,"HVDC availability | Cap",null,null,"%",null,{"$f":"'Inputs master'!I285","v":0.99750000000000005},{"$f":"'Inputs master'!J285","v":0.99750000000000005},{"$f":"'Inputs master'!K285","v":0.99750000000000005},{"$f":"'Inputs master'!L285","v":0.99750000000000005},{"$f":"'Inputs master'!M285","v":0.99750000000000005},{"$f":"'Inputs master'!N285","v":0.99},{"$f":"'Inputs master'!O285","v":0.99},{"$f":"'Inputs master'!P285","v":0.99},{"$f":"'Inputs master'!Q285","v":0.99},{"$f":"'Inputs master'!R285","v":0.99},{"$f":"'Inputs master'!S285","v":0.99},{"$f":"'Inputs master'!T285","v":0.99},{"$f":"'Inputs master'!U285","v":0.99},{"$f":"'Inputs master'!V285","v":0.99},{"$f":"'Inputs master'!W285","v":0.99}]
[null,null,null,"HVDC availability | Target",null,null,"%",null,{"$f":"'Inputs master'!I286","v":0.98750000000000004},{"$f":"'Inputs master'!J286","v":0.98750000000000004},{"$f":"'Inputs master'!K286","v":0.98750000000000004},{"$f":"'Inputs master'!L286","v":0.98750000000000004},{"$f":"'Inputs master'!M286","v":0.98750000000000004},{"$f":"'Inputs master'!N286","v":0.98},{"$f":"'Inputs master'!O286","v":0.98},{"$f":"'Inputs master'!P286","v":0.98},{"$f":"'Inputs master'!Q286","v":0.98},{"$f":"'Inputs master'!R286","v":0.98},{"$f":"'Inputs master'!S286","v":0.98},{"$f":"'Inputs master'!T286","v":0.98},{"$f":"'Inputs master'!U286","v":0.98},{"$f":"'Inputs master'!V286","v":0.98},{"$f":"'Inputs master'!W286","v":0.98}]
[null,null,null,"HVDC availability | Collar",null,null,"%",null,{"$f":"'Inputs master'!I287","v":0.97750000000000004},{"$f":"'Inputs master'!J287","v":0.97750000000000004},{"$f":"'Inputs master'!K287","v":0.97750000000000004},{"$f":"'Inputs master'!L287","v":0.97750000000000004},{"$f":"'Inputs master'!M287","v":0.97750000000000004},{"$f":"'Inputs master'!N287","v":0.97},{"$f":"'Inputs master'!O287","v":0.97},{"$f":"'Inputs master'!P287","v":0.97},{"$f":"'Inputs master'!Q287","v":0.97},{"$f":"'Inputs master'!R287","v":0.97},{"$f":"'Inputs master'!S287","v":0.97},{"$f":"'Inputs master'!T287","v":0.97},{"$f":"'Inputs master'!U287","v":0.97},{"$f":"'Inputs master'!V287","v":0.97},{"$f":"'Inputs master'!W287","v":0.97}]
[null,null,null,"HVDC availability | Quality standard",null,null,"%",null,{"$f":"'Inputs master'!I288","v":0.96750000000000003},{"$f":"'Inputs master'!J288","v":0.96750000000000003},{"$f":"'Inputs master'!K288","v":0.96750000000000003},{"$f":"'Inputs master'!L288","v":0.96750000000000003},{"$f":"'Inputs master'!M288","v":0.96750000000000003},{"$f":"'Inputs master'!N288","v":0.96},{"$f":"'Inputs master'!O288","v":0.96},{"$f":"'Inputs master'!P288","v":0.96},{"$f":"'Inputs master'!Q288","v":0.96},{"$f":"'Inputs master'!R288","v":0.96},{"$f":"'Inputs master'!S288","v":0.96},{"$f":"'Inputs master'!T288","v":0.96},{"$f":"'Inputs master'!U288","v":0.96},{"$f":"'Inputs master'!V288","v":0.96},{"$f":"'Inputs master'!W288","v":0.96}]
[null,null,null,"HVDC availability | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I289","v":500000},{"$f":"'Inputs master'!J289","v":500000},{"$f":"'Inputs master'!K289","v":500000},{"$f":"'Inputs master'!L289","v":500000},{"$f":"'Inputs master'!M289","v":500000},{"$f":"'Inputs master'!N289","v":1000000},{"$f":"'Inputs master'!O289","v":1000000},{"$f":"'Inputs master'!P289","v":1000000},{"$f":"'Inputs master'!Q289","v":1000000},{"$f":"'Inputs master'!R289","v":1000000},{"$f":"'Inputs master'!S289","v":1000000},{"$f":"'Inputs master'!T289","v":1000000},{"$f":"'Inputs master'!U289","v":1000000},{"$f":"'Inputs master'!V289","v":1000000},{"$f":"'Inputs master'!W289","v":1000000}]
[null,null,null,"HVDC availability | Assessed value",null,null,"%",null,{"$f":"'Inputs master'!I290","v":0.98670000000000002},{"$f":"'Inputs master'!J290","v":0.9718},{"$f":"'Inputs master'!K290","v":0.97889999999999999},{"$f":"'Inputs master'!L290","v":0.96989999999999998},{"$f":"'Inputs master'!M290","v":0.98750000000000004},{"$f":"'Inputs master'!N290","v":0.98},{"$f":"'Inputs master'!O290","v":0.98},{"$f":"'Inputs master'!P290","v":0.98},{"$f":"'Inputs master'!Q290","v":0.98},{"$f":"'Inputs master'!R290","v":0.98},{"$f":"'Inputs master'!S290","v":0.98},{"$f":"'Inputs master'!T290","v":0.98},{"$f":"'Inputs master'!U290","v":0.98},{"$f":"'Inputs master'!V290","v":0.98},{"$f":"'Inputs master'!W290","v":0.98}]
[]
[null,null,"AP2: HVAC availability (%)"]
[null,null,"Note:"]
[]
[null,null,null,"HVAC availability | Cap",null,null,"%",null,{"$f":"'Inputs master'!I295","v":0.99199999999999999},{"$f":"'Inputs master'!J295","v":0.99199999999999999},{"$f":"'Inputs master'!K295","v":0.99199999999999999},{"$f":"'Inputs master'!L295","v":0.99199999999999999},{"$f":"'Inputs master'!M295","v":0.99199999999999999},{"$f":"'Inputs master'!N295","v":0.98619999999999997},{"$f":"'Inputs master'!O295","v":0.98619999999999997},{"$f":"'Inputs master'!P295","v":0.98619999999999997},{"$f":"'Inputs master'!Q295","v":0.98619999999999997},{"$f":"'Inputs master'!R295","v":0.98619999999999997},{"$f":"'Inputs master'!S295","v":0.98619999999999997},{"$f":"'Inputs master'!T295","v":0.98619999999999997},{"$f":"'Inputs master'!U295","v":0.98619999999999997},{"$f":"'Inputs master'!V295","v":0.98619999999999997},{"$f":"'Inputs master'!W295","v":0.98619999999999997}]
[null,null,null,"HVAC availability | Target",null,null,"%",null,{"$f":"'Inputs master'!I296","v":0.99},{"$f":"'Inputs master'!J296","v":0.99},{"$f":"'Inputs master'!K296","v":0.99},{"$f":"'Inputs master'!L296","v":0.99},{"$f":"'Inputs master'!M296","v":0.99},{"$f":"'Inputs master'!N296","v":0.98250000000000004},{"$f":"'Inputs master'!O296","v":0.98250000000000004},{"$f":"'Inputs master'!P296","v":0.98250000000000004},{"$f":"'Inputs master'!Q296","v":0.98250000000000004},{"$f":"'Inputs master'!R296","v":0.98250000000000004},{"$f":"'Inputs master'!S296","v":0.98250000000000004},{"$f":"'Inputs master'!T296","v":0.98250000000000004},{"$f":"'Inputs master'!U296","v":0.98250000000000004},{"$f":"'Inputs master'!V296","v":0.98250000000000004},{"$f":"'Inputs master'!W296","v":0.98250000000000004}]
[null,null,null,"HVAC availability | Collar",null,null,"%",null,{"$f":"'Inputs master'!I297","v":0.98799999999999999},{"$f":"'Inputs master'!J297","v":0.98799999999999999},{"$f":"'Inputs master'!K297","v":0.98799999999999999},{"$f":"'Inputs master'!L297","v":0.98799999999999999},{"$f":"'Inputs master'!M297","v":0.98799999999999999},{"$f":"'Inputs master'!N297","v":0.978738533121014},{"$f":"'Inputs master'!O297","v":0.978738533121014},{"$f":"'Inputs master'!P297","v":0.978738533121014},{"$f":"'Inputs master'!Q297","v":0.978738533121014},{"$f":"'Inputs master'!R297","v":0.978738533121014},{"$f":"'Inputs master'!S297","v":0.978738533121014},{"$f":"'Inputs master'!T297","v":0.978738533121014},{"$f":"'Inputs master'!U297","v":0.978738533121014},{"$f":"'Inputs master'!V297","v":0.978738533121014},{"$f":"'Inputs master'!W297","v":0.978738533121014}]
[null,null,null,"HVDC availability | Quality standard",null,null,"%",null,{"$f":"'Inputs master'!I298","v":0.98599999999999999},{"$f":"'Inputs master'!J298","v":0.98599999999999999},{"$f":"'Inputs master'!K298","v":0.98599999999999999},{"$f":"'Inputs master'!L298","v":0.98599999999999999},{"$f":"'Inputs master'!M298","v":0.98599999999999999},{"$f":"'Inputs master'!N298","v":0.97450000000000003},{"$f":"'Inputs master'!O298","v":0.97450000000000003},{"$f":"'Inputs master'!P298","v":0.97450000000000003},{"$f":"'Inputs master'!Q298","v":0.97450000000000003},{"$f":"'Inputs master'!R298","v":0.97450000000000003},{"$f":"'Inputs master'!S298","v":0.97450000000000003},{"$f":"'Inputs master'!T298","v":0.97450000000000003},{"$f":"'Inputs master'!U298","v":0.97450000000000003},{"$f":"'Inputs master'!V298","v":0.97450000000000003},{"$f":"'Inputs master'!W298","v":0.97450000000000003}]
[null,null,null,"HVAC availability | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I299","v":5000000},{"$f":"'Inputs master'!J299","v":5000000},{"$f":"'Inputs master'!K299","v":5000000},{"$f":"'Inputs master'!L299","v":5000000},{"$f":"'Inputs master'!M299","v":5000000},{"$f":"'Inputs master'!N299","v":5320564},{"$f":"'Inputs master'!O299","v":5320564},{"$f":"'Inputs master'!P299","v":5320564},{"$f":"'Inputs master'!Q299","v":5320564},{"$f":"'Inputs master'!R299","v":5320564},{"$f":"'Inputs master'!S299","v":5320564},{"$f":"'Inputs master'!T299","v":5320564},{"$f":"'Inputs master'!U299","v":5320564},{"$f":"'Inputs master'!V299","v":5320564},{"$f":"'Inputs master'!W299","v":5320564}]
[null,null,null,"HVAC availability | Assessed value",null,null,"%",null,{"$f":"'Inputs master'!I300","v":0.97939999999999994},{"$f":"'Inputs master'!J300","v":0.97609999999999997},{"$f":"'Inputs master'!K300","v":0.9869},{"$f":"'Inputs master'!L300","v":0.97909999999999997},{"$f":"'Inputs master'!M300","v":0.99},{"$f":"'Inputs master'!N300","v":0.98250000000000004},{"$f":"'Inputs master'!O300","v":0.98250000000000004},{"$f":"'Inputs master'!P300","v":0.98250000000000004},{"$f":"'Inputs master'!Q300","v":0.98250000000000004},{"$f":"'Inputs master'!R300","v":0.98250000000000004},{"$f":"'Inputs master'!S300","v":0.98250000000000004},{"$f":"'Inputs master'!T300","v":0.98250000000000004},{"$f":"'Inputs master'!U300","v":0.98250000000000004},{"$f":"'Inputs master'!V300","v":0.98250000000000004},{"$f":"'Inputs master'!W300","v":0.98250000000000004}]
[]
[null,"Other regulatory parameters"]
[]
[null,null,"Cashflow timing assumption"]
[null,null,"Note: Reflected in days from year-end"]
[]
[null,null,null,"Days in year",null,null,"days",null,{"$f":"'Inputs master'!I307","v":365},{"$f":"'Inputs master'!J307","v":365},{"$f":"'Inputs master'!K307","v":365},{"$f":"'Inputs master'!L307","v":365},{"$f":"'Inputs master'!M307","v":365},{"$f":"'Inputs master'!N307","v":365},{"$f":"'Inputs master'!O307","v":365},{"$f":"'Inputs master'!P307","v":365},{"$f":"'Inputs master'!Q307","v":365},{"$f":"'Inputs master'!R307","v":365},{"$f":"'Inputs master'!S307","v":365},{"$f":"'Inputs master'!T307","v":365},{"$f":"'Inputs master'!U307","v":365},{"$f":"'Inputs master'!V307","v":365},{"$f":"'Inputs master'!W307","v":365}]
[null,null,null,"Revenue",null,null,"days",null,{"$f":"'Inputs master'!I308","v":163},{"$f":"'Inputs master'!J308","v":163},{"$f":"'Inputs master'!K308","v":163},{"$f":"'Inputs master'!L308","v":163},{"$f":"'Inputs master'!M308","v":163},{"$f":"'Inputs master'!N308","v":163},{"$f":"'Inputs master'!O308","v":163},{"$f":"'Inputs master'!P308","v":163},{"$f":"'Inputs master'!Q308","v":163},{"$f":"'Inputs master'!R308","v":163},{"$f":"'Inputs master'!S308","v":163},{"$f":"'Inputs master'!T308","v":163},{"$f":"'Inputs master'!U308","v":163},{"$f":"'Inputs master'!V308","v":163},{"$f":"'Inputs master'!W308","v":163}]
[null,null,null,"Mid-year",null,null,"days",null,{"$f":"'Inputs master'!I309","v":182},{"$f":"'Inputs master'!J309","v":182},{"$f":"'Inputs master'!K309","v":182},{"$f":"'Inputs master'!L309","v":182},{"$f":"'Inputs master'!M309","v":182},{"$f":"'Inputs master'!N309","v":182},{"$f":"'Inputs master'!O309","v":182},{"$f":"'Inputs master'!P309","v":182},{"$f":"'Inputs master'!Q309","v":182},{"$f":"'Inputs master'!R309","v":182},{"$f":"'Inputs master'!S309","v":182},{"$f":"'Inputs master'!T309","v":182},{"$f":"'Inputs master'!U309","v":182},{"$f":"'Inputs master'!V309","v":182},{"$f":"'Inputs master'!W309","v":182}]
[null,null,null,"Commissioned assets in July",null,null,"days",null,{"$f":"'Inputs master'!I310","v":349.5},{"$f":"'Inputs master'!J310","v":349.5},{"$f":"'Inputs master'!K310","v":349.5},{"$f":"'Inputs master'!L310","v":349.5},{"$f":"'Inputs master'!M310","v":349.5},{"$f":"'Inputs master'!N310","v":349.5},{"$f":"'Inputs master'!O310","v":349.5},{"$f":"'Inputs master'!P310","v":349.5},{"$f":"'Inputs master'!Q310","v":349.5},{"$f":"'Inputs master'!R310","v":349.5},{"$f":"'Inputs master'!S310","v":349.5},{"$f":"'Inputs master'!T310","v":349.5},{"$f":"'Inputs master'!U310","v":349.5},{"$f":"'Inputs master'!V310","v":349.5},{"$f":"'Inputs master'!W310","v":349.5}]
[null,null,null,"Commissioned assets in August",null,null,"days",null,{"$f":"'Inputs master'!I311","v":318.5},{"$f":"'Inputs master'!J311","v":318.5},{"$f":"'Inputs master'!K311","v":318.5},{"$f":"'Inputs master'!L311","v":318.5},{"$f":"'Inputs master'!M311","v":318.5},{"$f":"'Inputs master'!N311","v":318.5},{"$f":"'Inputs master'!O311","v":318.5},{"$f":"'Inputs master'!P311","v":318.5},{"$f":"'Inputs master'!Q311","v":318.5},{"$f":"'Inputs master'!R311","v":318.5},{"$f":"'Inputs master'!S311","v":318.5},{"$f":"'Inputs master'!T311","v":318.5},{"$f":"'Inputs master'!U311","v":318.5},{"$f":"'Inputs master'!V311","v":318.5},{"$f":"'Inputs master'!W311","v":318.5}]
[null,null,null,"Commissioned assets in September",null,null,"days",null,{"$f":"'Inputs master'!I312","v":288},{"$f":"'Inputs master'!J312","v":288},{"$f":"'Inputs master'!K312","v":288},{"$f":"'Inputs master'!L312","v":288},{"$f":"'Inputs master'!M312","v":288},{"$f":"'Inputs master'!N312","v":288},{"$f":"'Inputs master'!O312","v":288},{"$f":"'Inputs master'!P312","v":288},{"$f":"'Inputs master'!Q312","v":288},{"$f":"'Inputs master'!R312","v":288},{"$f":"'Inputs master'!S312","v":288},{"$f":"'Inputs master'!T312","v":288},{"$f":"'Inputs master'!U312","v":288},{"$f":"'Inputs master'!V312","v":288},{"$f":"'Inputs master'!W312","v":288}]
[null,null,null,"Commissioned assets in October",null,null,"days",null,{"$f":"'Inputs master'!I313","v":257.5},{"$f":"'Inputs master'!J313","v":257.5},{"$f":"'Inputs master'!K313","v":257.5},{"$f":"'Inputs master'!L313","v":257.5},{"$f":"'Inputs master'!M313","v":257.5},{"$f":"'Inputs master'!N313","v":257.5},{"$f":"'Inputs master'!O313","v":257.5},{"$f":"'Inputs master'!P313","v":257.5},{"$f":"'Inputs master'!Q313","v":257.5},{"$f":"'Inputs master'!R313","v":257.5},{"$f":"'Inputs master'!S313","v":257.5},{"$f":"'Inputs master'!T313","v":257.5},{"$f":"'Inputs master'!U313","v":257.5},{"$f":"'Inputs master'!V313","v":257.5},{"$f":"'Inputs master'!W313","v":257.5}]
[null,null,null,"Commissioned assets in November",null,null,"days",null,{"$f":"'Inputs master'!I314","v":227},{"$f":"'Inputs master'!J314","v":227},{"$f":"'Inputs master'!K314","v":227},{"$f":"'Inputs master'!L314","v":227},{"$f":"'Inputs master'!M314","v":227},{"$f":"'Inputs master'!N314","v":227},{"$f":"'Inputs master'!O314","v":227},{"$f":"'Inputs master'!P314","v":227},{"$f":"'Inputs master'!Q314","v":227},{"$f":"'Inputs master'!R314","v":227},{"$f":"'Inputs master'!S314","v":227},{"$f":"'Inputs master'!T314","v":227},{"$f":"'Inputs master'!U314","v":227},{"$f":"'Inputs master'!V314","v":227},{"$f":"'Inputs master'!W314","v":227}]
[null,null,null,"Commissioned assets in December",null,null,"days",null,{"$f":"'Inputs master'!I315","v":196.5},{"$f":"'Inputs master'!J315","v":196.5},{"$f":"'Inputs master'!K315","v":196.5},{"$f":"'Inputs master'!L315","v":196.5},{"$f":"'Inputs master'!M315","v":196.5},{"$f":"'Inputs master'!N315","v":196.5},{"$f":"'Inputs master'!O315","v":196.5},{"$f":"'Inputs master'!P315","v":196.5},{"$f":"'Inputs master'!Q315","v":196.5},{"$f":"'Inputs master'!R315","v":196.5},{"$f":"'Inputs master'!S315","v":196.5},{"$f":"'Inputs master'!T315","v":196.5},{"$f":"'Inputs master'!U315","v":196.5},{"$f":"'Inputs master'!V315","v":196.5},{"$f":"'Inputs master'!W315","v":196.5}]
[null,null,null,"Commissioned assets in January",null,null,"days",null,{"$f":"'Inputs master'!I316","v":165.5},{"$f":"'Inputs master'!J316","v":165.5},{"$f":"'Inputs master'!K316","v":165.5},{"$f":"'Inputs master'!L316","v":165.5},{"$f":"'Inputs master'!M316","v":165.5},{"$f":"'Inputs master'!N316","v":165.5},{"$f":"'Inputs master'!O316","v":165.5},{"$f":"'Inputs master'!P316","v":165.5},{"$f":"'Inputs master'!Q316","v":165.5},{"$f":"'Inputs master'!R316","v":165.5},{"$f":"'Inputs master'!S316","v":165.5},{"$f":"'Inputs master'!T316","v":165.5},{"$f":"'Inputs master'!U316","v":165.5},{"$f":"'Inputs master'!V316","v":165.5},{"$f":"'Inputs master'!W316","v":165.5}]
[null,null,null,"Commissioned assets in February",null,null,"days",null,{"$f":"'Inputs master'!I317","v":136},{"$f":"'Inputs master'!J317","v":136},{"$f":"'Inputs master'!K317","v":136},{"$f":"'Inputs master'!L317","v":136},{"$f":"'Inputs master'!M317","v":136},{"$f":"'Inputs master'!N317","v":136},{"$f":"'Inputs master'!O317","v":136},{"$f":"'Inputs master'!P317","v":136},{"$f":"'Inputs master'!Q317","v":136},{"$f":"'Inputs master'!R317","v":136},{"$f":"'Inputs master'!S317","v":136},{"$f":"'Inputs master'!T317","v":136},{"$f":"'Inputs master'!U317","v":136},{"$f":"'Inputs master'!V317","v":136},{"$f":"'Inputs master'!W317","v":136}]
[null,null,null,"Commissioned assets in March",null,null,"days",null,{"$f":"'Inputs master'!I318","v":106.5},{"$f":"'Inputs master'!J318","v":106.5},{"$f":"'Inputs master'!K318","v":106.5},{"$f":"'Inputs master'!L318","v":106.5},{"$f":"'Inputs master'!M318","v":106.5},{"$f":"'Inputs master'!N318","v":106.5},{"$f":"'Inputs master'!O318","v":106.5},{"$f":"'Inputs master'!P318","v":106.5},{"$f":"'Inputs master'!Q318","v":106.5},{"$f":"'Inputs master'!R318","v":106.5},{"$f":"'Inputs master'!S318","v":106.5},{"$f":"'Inputs master'!T318","v":106.5},{"$f":"'Inputs master'!U318","v":106.5},{"$f":"'Inputs master'!V318","v":106.5},{"$f":"'Inputs master'!W318","v":106.5}]
[null,null,null,"Commissioned assets in April",null,null,"days",null,{"$f":"'Inputs master'!I319","v":76},{"$f":"'Inputs master'!J319","v":76},{"$f":"'Inputs master'!K319","v":76},{"$f":"'Inputs master'!L319","v":76},{"$f":"'Inputs master'!M319","v":76},{"$f":"'Inputs master'!N319","v":76},{"$f":"'Inputs master'!O319","v":76},{"$f":"'Inputs master'!P319","v":76},{"$f":"'Inputs master'!Q319","v":76},{"$f":"'Inputs master'!R319","v":76},{"$f":"'Inputs master'!S319","v":76},{"$f":"'Inputs master'!T319","v":76},{"$f":"'Inputs master'!U319","v":76},{"$f":"'Inputs master'!V319","v":76},{"$f":"'Inputs master'!W319","v":76}]
[null,null,null,"Commissioned assets in May",null,null,"days",null,{"$f":"'Inputs master'!I320","v":45.5},{"$f":"'Inputs master'!J320","v":45.5},{"$f":"'Inputs master'!K320","v":45.5},{"$f":"'Inputs master'!L320","v":45.5},{"$f":"'Inputs master'!M320","v":45.5},{"$f":"'Inputs master'!N320","v":45.5},{"$f":"'Inputs master'!O320","v":45.5},{"$f":"'Inputs master'!P320","v":45.5},{"$f":"'Inputs master'!Q320","v":45.5},{"$f":"'Inputs master'!R320","v":45.5},{"$f":"'Inputs master'!S320","v":45.5},{"$f":"'Inputs master'!T320","v":45.5},{"$f":"'Inputs master'!U320","v":45.5},{"$f":"'Inputs master'!V320","v":45.5},{"$f":"'Inputs master'!W320","v":45.5}]
[null,null,null,"Commissioned assets in June",null,null,"days",null,{"$f":"'Inputs master'!I321","v":15},{"$f":"'Inputs master'!J321","v":15},{"$f":"'Inputs master'!K321","v":15},{"$f":"'Inputs master'!L321","v":15},{"$f":"'Inputs master'!M321","v":15},{"$f":"'Inputs master'!N321","v":15},{"$f":"'Inputs master'!O321","v":15},{"$f":"'Inputs master'!P321","v":15},{"$f":"'Inputs master'!Q321","v":15},{"$f":"'Inputs master'!R321","v":15},{"$f":"'Inputs master'!S321","v":15},{"$f":"'Inputs master'!T321","v":15},{"$f":"'Inputs master'!U321","v":15},{"$f":"'Inputs master'!V321","v":15},{"$f":"'Inputs master'!W321","v":15}]
[]
[null,null,"Other building block inputs"]
[null,null,"Note:"]
[]
[null,null,null,"Opening RAB (carried forward into 2020)",null,null,"$m",null,{"$f":"'Inputs master'!I326","v":4863.1110816469754}]
[null,null,null,"Adjustments to RAB",null,null,"$m",null,{"$f":"'Inputs master'!I327","v":0},{"$f":"'Inputs master'!J327","v":-4.7087271824000005},{"$f":"'Inputs master'!K327","v":0},{"$f":"'Inputs master'!L327","v":0},{"$f":"'Inputs master'!M327","v":0},{"$f":"'Inputs master'!N327","v":0},{"$f":"'Inputs master'!O327","v":0},{"$f":"'Inputs master'!P327","v":0},{"$f":"'Inputs master'!Q327","v":0},{"$f":"'Inputs master'!R327","v":0},{"$f":"'Inputs master'!S327","v":0},{"$f":"'Inputs master'!T327","v":0},{"$f":"'Inputs master'!U327","v":0},{"$f":"'Inputs master'!V327","v":0},{"$f":"'Inputs master'!W327","v":0}]
[null,null,null,"Miscellaneous RAB adjustments (to opening balance)",null,null,"$m",null,{"$f":"'Inputs master'!I328","v":0},{"$f":"'Inputs master'!J328","v":-2.949383917666637E-3},{"$f":"'Inputs master'!K328","v":5.5288262501562713E-7},{"$f":"'Inputs master'!L328","v":0},{"$f":"'Inputs master'!M328","v":0},{"$f":"'Inputs master'!N328","v":0},{"$f":"'Inputs master'!O328","v":0},{"$f":"'Inputs master'!P328","v":0},{"$f":"'Inputs master'!Q328","v":0},{"$f":"'Inputs master'!R328","v":0},{"$f":"'Inputs master'!S328","v":0},{"$f":"'Inputs master'!T328","v":0},{"$f":"'Inputs master'!U328","v":0},{"$f":"'Inputs master'!V328","v":0},{"$f":"'Inputs master'!W328","v":0}]
[null,null,null,"Actual revaluation amount",null,null,"$m",null,null,null,null,null,null,{"$f":"'Inputs master'!N329","v":0},{"$f":"'Inputs master'!O329","v":0},{"$f":"'Inputs master'!P329","v":0},{"$f":"'Inputs master'!Q329","v":0},{"$f":"'Inputs master'!R329","v":0},{"$f":"'Inputs master'!S329","v":0},{"$f":"'Inputs master'!T329","v":0},{"$f":"'Inputs master'!U329","v":0},{"$f":"'Inputs master'!V329","v":0},{"$f":"'Inputs master'!W329","v":0}]
[]
[null,null,null,"Actual revenue received",null,null,"$m",null,{"$f":"'Inputs master'!I331","v":787.95826113112298},{"$f":"'Inputs master'!J331","v":791.85940120000009},{"$f":"'Inputs master'!K331","v":824.96859761147573},{"$f":"'Inputs master'!L331","v":825.3158680395976},{"$f":"'Inputs master'!M331","v":0},{"$f":"'Inputs master'!N331","v":0},{"$f":"'Inputs master'!O331","v":0},{"$f":"'Inputs master'!P331","v":0},{"$f":"'Inputs master'!Q331","v":0},{"$f":"'Inputs master'!R331","v":0},{"$f":"'Inputs master'!S331","v":0},{"$f":"'Inputs master'!T331","v":0},{"$f":"'Inputs master'!U331","v":0},{"$f":"'Inputs master'!V331","v":0},{"$f":"'Inputs master'!W331","v":0}]
[null,null,null,"Voluntary revenue reduction",null,null,"$m",null,{"$f":"'Inputs master'!I332","v":0},{"$f":"'Inputs master'!J332","v":0},{"$f":"'Inputs master'!K332","v":-14.077713664900505},{"$f":"'Inputs master'!L332","v":0},{"$f":"'Inputs master'!M332","v":0},{"$f":"'Inputs master'!N332","v":0},{"$f":"'Inputs master'!O332","v":0},{"$f":"'Inputs master'!P332","v":0},{"$f":"'Inputs master'!Q332","v":0},{"$f":"'Inputs master'!R332","v":0},{"$f":"'Inputs master'!S332","v":0},{"$f":"'Inputs master'!T332","v":0},{"$f":"'Inputs master'!U332","v":0},{"$f":"'Inputs master'!V332","v":0},{"$f":"'Inputs master'!W332","v":0}]
[null,null,null,"MAR as determined by IPP",null,null,"$m",null,{"$f":"'Inputs master'!I333","v":810.55287524421374},{"$f":"'Inputs master'!J333","v":795.62685485668646},{"$f":"'Inputs master'!K333","v":790.89191515482162},{"$f":"'Inputs master'!L333","v":830.1789153132346},{"$f":"'Inputs master'!M333","v":835.5419388760962},{"$f":"TRANSPOSE(Results!G567:G571)","v":1075.9994812760901},1129.9184947086042,1163.8153853357283,1232.7481402967956,1274.1572621117739,{"$f":"'Inputs master'!S333","v":0},{"$f":"'Inputs master'!T333","v":0},{"$f":"'Inputs master'!U333","v":0},{"$f":"'Inputs master'!V333","v":0},{"$f":"'Inputs master'!W333","v":0}]
[null,null,null,"SMAR as determined by IPP",null,null,"$m",null,{"$f":"'Inputs master'!I334","v":788.70813218364503},{"$f":"'Inputs master'!J334","v":798.84427779550265},{"$f":"'Inputs master'!K334","v":808.95208125345118},{"$f":"'Inputs master'!L334","v":828.09895546736539},{"$f":"'Inputs master'!M334","v":840.17793069256095},{"$f":"TRANSPOSE(Results!G582:G586)","v":976.7170136720124},1141.3736871143651,1198.4423714700833,1258.3644900435875,1321.282714545767,{"$f":"'Inputs master'!S334","v":0},{"$f":"'Inputs master'!T334","v":0},{"$f":"'Inputs master'!U334","v":0},{"$f":"'Inputs master'!V334","v":0},{"$f":"'Inputs master'!W334","v":0}]
[]
[null,null,null,"Actual term credit spread differential",null,null,"$m",null,{"$f":"'Inputs master'!I336","v":4.103640050600589},{"$f":"'Inputs master'!J336","v":3.1867651585539765},{"$f":"'Inputs master'!K336","v":3.0247439666530678},{"$f":"'Inputs master'!L336","v":2.5360516328984106},{"$f":"'Inputs master'!M336","v":0},{"$f":"'Inputs master'!N336","v":0},{"$f":"'Inputs master'!O336","v":0},{"$f":"'Inputs master'!P336","v":0},{"$f":"'Inputs master'!Q336","v":0},{"$f":"'Inputs master'!R336","v":0},{"$f":"'Inputs master'!S336","v":0},{"$f":"'Inputs master'!T336","v":0},{"$f":"'Inputs master'!U336","v":0},{"$f":"'Inputs master'!V336","v":0},{"$f":"'Inputs master'!W336","v":0}]
[null,null,null,"Forecast TCSD factor = A/B*C",null,null,"scalar",null,{"$f":"'Inputs master'!I337","v":0},{"$f":"'Inputs master'!J337","v":0},{"$f":"'Inputs master'!K337","v":0},{"$f":"'Inputs master'!L337","v":0},{"$f":"'Inputs master'!M337","v":5.0578386164873055E-4},{"$f":"'Inputs master'!N337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!O337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!P337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!Q337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!R337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!S337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!T337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!U337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!V337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!W337","v":5.8576947135010899E-4}]
[null,null,null,"Pass-through costs",null,null,"$m",null,{"$f":"'Inputs master'!I338","v":17.267025519999997},{"$f":"'Inputs master'!J338","v":18.469512080000001},{"$f":"'Inputs master'!K338","v":17.033042179999999},{"$f":"'Inputs master'!L338","v":21.485083889999999},{"$f":"'Inputs master'!M338","v":21.386001363439998},{"$f":"'Inputs master'!N338","v":22.283521472515201},{"$f":"'Inputs master'!O338","v":22.898319931415802},{"$f":"'Inputs master'!P338","v":23.444232905358284},{"$f":"'Inputs master'!Q338","v":24.003702536039032},{"$f":"'Inputs master'!R338","v":24.577079108510603},{"$f":"'Inputs master'!S338","v":25.068620690680813},{"$f":"'Inputs master'!T338","v":25.569993104494429},{"$f":"'Inputs master'!U338","v":26.081392966584318},{"$f":"'Inputs master'!V338","v":26.603020825916005},{"$f":"'Inputs master'!W338","v":27.135081242434321}]
[null,null,null,"Recoverable costs (non-IRIS)",null,null,"$m",null,{"$f":"'Inputs master'!I339","v":6.8198356143482055},{"$f":"'Inputs master'!J339","v":0.22575468000000001},{"$f":"'Inputs master'!K339","v":8.8743859199999999},{"$f":"'Inputs master'!L339","v":1.7653898700000004},{"$f":"'Inputs master'!M339","v":1.9},{"$f":"'Inputs master'!N339","v":1.9379999999999999},{"$f":"'Inputs master'!O339","v":1.9767600000000001},{"$f":"'Inputs master'!P339","v":2.0162952000000001},{"$f":"'Inputs master'!Q339","v":2.056621104},{"$f":"'Inputs master'!R339","v":2.0977535260800004},{"$f":"'Inputs master'!S339","v":2.1397085966016003},{"$f":"'Inputs master'!T339","v":2.1825027685336322},{"$f":"'Inputs master'!U339","v":2.2261528239043047},{"$f":"'Inputs master'!V339","v":2.2706758803823908},{"$f":"'Inputs master'!W339","v":2.3160893979900385}]
[null,null,null,"RCP2 pass-through and recoverable costs wash-up",null,null,"$m",null,{"$f":"'Inputs master'!I340","v":0.15405999480054255},{"$f":"'Inputs master'!J340","v":1.6815297156179336},{"$f":"'Inputs master'!K340","v":-2.1850299587470117}]
[]
[null,null,null,"2021 opening EV account balance",null,null,"$m",null,{"$f":"'Inputs master'!I342","v":72.634526522876286}]
[null,null,null,"EV account balance recovery from previous RCP",null,null,"$m",null,{"$f":"'Inputs master'!I343","v":17.969549354854479},{"$f":"'Inputs master'!J343","v":17.969549354854479},{"$f":"'Inputs master'!K343","v":17.969549354854479},{"$f":"'Inputs master'!L343","v":17.969549354854479},{"$f":"'Inputs master'!M343","v":17.969549354854479}]
[null,null,null,"RCP4 HVDC transitional adjustment",null,null,"$m"]
[null,null,null,"RCP4 HVDC transitional adjustment offset",null,null,"$m"]
[]
[null,null,"Regulatory depreciation"]
[null,null,"Note:"]
[]
[null,null,null,"Existing asset depreciation",null,null,"$m",null,{"$f":"'Inputs master'!I350","v":251.92327892690059},{"$f":"'Inputs master'!J350","v":246.58153156488663},{"$f":"'Inputs master'!K350","v":249.35836971106775},{"$f":"'Inputs master'!L350","v":254.73254425826067},{"$f":"'Inputs master'!M350","v":238.2398593814456},{"$f":"'Inputs master'!N350","v":224.75086909670944},{"$f":"'Inputs master'!O350","v":212.42730702067612},{"$f":"'Inputs master'!P350","v":198.75223930817032},{"$f":"'Inputs master'!Q350","v":187.89509981500615},{"$f":"'Inputs master'!R350","v":179.28680060138944},{"$f":"'Inputs master'!S350","v":169.88557453283948},{"$f":"'Inputs master'!T350","v":159.31914727563944},{"$f":"'Inputs master'!U350","v":150.36247801930617},{"$f":"'Inputs master'!V350","v":143.33742453410616},{"$f":"'Inputs master'!W350","v":137.41814936473949}]
[null,null,null,"Operating lease assets amortisation",null,null,"$m",null,{"$f":"'Inputs master'!I351","v":0},{"$f":"'Inputs master'!J351","v":0},{"$f":"'Inputs master'!K351","v":0},{"$f":"'Inputs master'!L351","v":0},{"$f":"'Inputs master'!M351","v":11.429717912702527},{"$f":"'Inputs master'!N351","v":10.807360856867705},{"$f":"'Inputs master'!O351","v":12.12701967715364},{"$f":"'Inputs master'!P351","v":12.446079635850596},{"$f":"'Inputs master'!Q351","v":10.780840037070741},{"$f":"'Inputs master'!R351","v":10.517357214981851},{"$f":"'Inputs master'!S351","v":10.256015794840749},{"$f":"'Inputs master'!T351","v":10.291945783358083},{"$f":"'Inputs master'!U351","v":10.295994203939454},{"$f":"'Inputs master'!V351","v":10.284954773977331},{"$f":"'Inputs master'!W351","v":10.287592434114551}]
[null,null,null,"Pseudo asset depreciation",null,null,"$m",null,{"$f":"'Inputs master'!I352","v":1.9953529999999999},{"$f":"'Inputs master'!J352","v":1.9953529999999999},{"$f":"'Inputs master'!K352","v":1.9953529999999999},{"$f":"'Inputs master'!L352","v":1.9953529999999999},{"$f":"'Inputs master'!M352","v":1.9953529999999999},{"$f":"'Inputs master'!N352","v":1.9953529999999999},{"$f":"'Inputs master'!O352","v":1.9953529999999999},{"$f":"'Inputs master'!P352","v":1.9953529999999999},{"$f":"'Inputs master'!Q352","v":1.9953529999999999},{"$f":"'Inputs master'!R352","v":1.9953529999999999},{"$f":"'Inputs master'!S352","v":1.9953529999999999},{"$f":"'Inputs master'!T352","v":1.9953529999999999},{"$f":"'Inputs master'!U352","v":1.9953529999999999},{"$f":"'Inputs master'!V352","v":1.9953529999999999},{"$f":"'Inputs master'!W352","v":1.9953529999999999}]
[null,null,null,"Write-offs",null,null,"$m",null,{"$f":"'Inputs master'!I353","v":12.189900041999893},{"$f":"'Inputs master'!J353","v":8.9916931499997368},{"$f":"'Inputs master'!K353","v":7.919620652999992},{"$f":"'Inputs master'!L353","v":2.9404001699999966},{"$f":"'Inputs master'!M353","v":6.5572674301335798},{"$f":"'Inputs master'!N353","v":6},{"$f":"'Inputs master'!O353","v":6},{"$f":"'Inputs master'!P353","v":6},{"$f":"'Inputs master'!Q353","v":6},{"$f":"'Inputs master'!R353","v":6},{"$f":"'Inputs master'!S353","v":6},{"$f":"'Inputs master'!T353","v":6},{"$f":"'Inputs master'!U353","v":6},{"$f":"'Inputs master'!V353","v":6},{"$f":"'Inputs master'!W353","v":6}]
[]
[null,null,null,"Dismantling costs",null,null,"$m",null,{"$f":"'Inputs master'!I355","v":9.1962752200000004},{"$f":"'Inputs master'!J355","v":20.3555679344},{"$f":"'Inputs master'!K355","v":15.828981940000002},{"$f":"'Inputs master'!L355","v":2.6592715099999937},{"$f":"'Inputs master'!M355","v":6.6739459999999999},{"$f":"'Inputs master'!N355","v":6},{"$f":"'Inputs master'!O355","v":6},{"$f":"'Inputs master'!P355","v":6},{"$f":"'Inputs master'!Q355","v":6},{"$f":"'Inputs master'!R355","v":6},{"$f":"'Inputs master'!S355","v":6},{"$f":"'Inputs master'!T355","v":6},{"$f":"'Inputs master'!U355","v":6},{"$f":"'Inputs master'!V355","v":6},{"$f":"'Inputs master'!W355","v":6}]
[null,null,null,"Lost assets",null,null,"$m",null,{"$f":"'Inputs master'!I356","v":0},{"$f":"'Inputs master'!J356","v":0},{"$f":"'Inputs master'!K356","v":0},{"$f":"'Inputs master'!L356","v":0},{"$f":"'Inputs master'!M356","v":0},{"$f":"'Inputs master'!N356","v":0},{"$f":"'Inputs master'!O356","v":0},{"$f":"'Inputs master'!P356","v":0},{"$f":"'Inputs master'!Q356","v":0},{"$f":"'Inputs master'!R356","v":0},{"$f":"'Inputs master'!S356","v":0},{"$f":"'Inputs master'!T356","v":0},{"$f":"'Inputs master'!U356","v":0},{"$f":"'Inputs master'!V356","v":0},{"$f":"'Inputs master'!W356","v":0}]
[null,null,null,"Found assets",null,null,"$m",null,{"$f":"'Inputs master'!I357","v":0},{"$f":"'Inputs master'!J357","v":0},{"$f":"'Inputs master'!K357","v":0},{"$f":"'Inputs master'!L357","v":0},{"$f":"'Inputs master'!M357","v":0},{"$f":"'Inputs master'!N357","v":0},{"$f":"'Inputs master'!O357","v":0},{"$f":"'Inputs master'!P357","v":0},{"$f":"'Inputs master'!Q357","v":0},{"$f":"'Inputs master'!R357","v":0},{"$f":"'Inputs master'!S357","v":0},{"$f":"'Inputs master'!T357","v":0},{"$f":"'Inputs master'!U357","v":0},{"$f":"'Inputs master'!V357","v":0},{"$f":"'Inputs master'!W357","v":0}]
[null,null,null,"Cash proceeds from asset disposals",null,null,"$m",null,{"$f":"'Inputs master'!I358","v":2.2812928399999999},{"$f":"'Inputs master'!J358","v":2.0776160200000002},{"$f":"'Inputs master'!K358","v":2.7806007100000003},{"$f":"'Inputs master'!L358","v":0.20371440999999998},{"$f":"'Inputs master'!M358","v":0},{"$f":"'Inputs master'!N358","v":0},{"$f":"'Inputs master'!O358","v":0},{"$f":"'Inputs master'!P358","v":0},{"$f":"'Inputs master'!Q358","v":0},{"$f":"'Inputs master'!R358","v":0},{"$f":"'Inputs master'!S358","v":0},{"$f":"'Inputs master'!T358","v":0},{"$f":"'Inputs master'!U358","v":0},{"$f":"'Inputs master'!V358","v":0},{"$f":"'Inputs master'!W358","v":0}]
[null,null,null,"Capitalised interest depreciation adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I359","v":0.44991696197278841},{"$f":"'Inputs master'!J359","v":0.10039219028363686},{"$f":"'Inputs master'!K359","v":0},{"$f":"'Inputs master'!L359","v":0.3813906474506028},{"$f":"'Inputs master'!M359","v":0},{"$f":"'Inputs master'!N359","v":0},{"$f":"'Inputs master'!O359","v":0},{"$f":"'Inputs master'!P359","v":0},{"$f":"'Inputs master'!Q359","v":0},{"$f":"'Inputs master'!R359","v":0},{"$f":"'Inputs master'!S359","v":0},{"$f":"'Inputs master'!T359","v":0},{"$f":"'Inputs master'!U359","v":0},{"$f":"'Inputs master'!V359","v":0},{"$f":"'Inputs master'!W359","v":0}]
[]
[null,null,"Tax depreciation"]
[null,null,"Note:"]
[]
[null,null,null,"Existing asset tax depreciation",null,null,"$m",null,{"$f":"'Inputs master'!I364","v":262.22545471891812},{"$f":"'Inputs master'!J364","v":261.00971379374187},{"$f":"'Inputs master'!K364","v":256.34642943146247},{"$f":"'Inputs master'!L364","v":256.26961590524974},{"$f":"'Inputs master'!M364","v":228.52950265875086},{"$f":"'Inputs master'!N364","v":196.67424167523271},{"$f":"'Inputs master'!O364","v":172.54234731795671},{"$f":"'Inputs master'!P364","v":153.1958828345179},{"$f":"'Inputs master'!Q364","v":137.0428044609649},{"$f":"'Inputs master'!R364","v":123.27948695619382},{"$f":"'Inputs master'!S364","v":111.30146119547435},{"$f":"'Inputs master'!T364","v":100.63886160824255},{"$f":"'Inputs master'!U364","v":91.263291497746451},{"$f":"'Inputs master'!V364","v":82.888583747784807},{"$f":"'Inputs master'!W364","v":75.387447751772868}]
[null,null,null,"Tower painting and attachment points",null,null,"$m",null,{"$f":"'Inputs master'!I365","v":44.13612486000001},{"$f":"'Inputs master'!J365","v":39.357008350000022},{"$f":"'Inputs master'!K365","v":44.329176250000017},{"$f":"'Inputs master'!L365","v":63.823966170000013},{"$f":"'Inputs master'!M365","v":52.861185999999996},{"$f":"'Inputs master'!N365","v":73.541175999999993},{"$f":"'Inputs master'!O365","v":78.394439000000006},{"$f":"'Inputs master'!P365","v":83.853054},{"$f":"'Inputs master'!Q365","v":85.902157000000003},{"$f":"'Inputs master'!R365","v":86.229563999999996},{"$f":"'Inputs master'!S365","v":88.062336000000002},{"$f":"'Inputs master'!T365","v":91.973848000000004},{"$f":"'Inputs master'!U365","v":94.242391999999995},{"$f":"'Inputs master'!V365","v":96.010654000000002},{"$f":"'Inputs master'!W365","v":98.417426000000006}]
[null,null,null,"Capitalised lease costs",null,null,"$m",null,{"$f":"'Inputs master'!I366","v":9.8568077447999993},{"$f":"'Inputs master'!J366","v":9.8568077447999993},{"$f":"'Inputs master'!K366","v":12.579336258393319},{"$f":"'Inputs master'!L366","v":11.230053},{"$f":"'Inputs master'!M366","v":11.828282036633119},{"$f":"'Inputs master'!N366","v":11.316470104213245},{"$f":"'Inputs master'!O366","v":12.872141522614406},{"$f":"'Inputs master'!P366","v":19.309089377240532},{"$f":"'Inputs master'!Q366","v":11.947270639878893},{"$f":"'Inputs master'!R366","v":11.099703442648385},{"$f":"'Inputs master'!S366","v":11.310340517745342},{"$f":"'Inputs master'!T366","v":11.346629726263322},{"$f":"'Inputs master'!U366","v":11.541027609963063},{"$f":"'Inputs master'!V366","v":11.736279551288836},{"$f":"'Inputs master'!W366","v":11.751980320924805}]
[null,null,null,"Tax write-offs",null,null,"$m",null,{"$f":"'Inputs master'!I367","v":12.32663794999951},{"$f":"'Inputs master'!J367","v":13.084526213000192},{"$f":"'Inputs master'!K367","v":7.8814378170000081},{"$f":"'Inputs master'!L367","v":23.020015799999946},{"$f":"'Inputs master'!M367","v":13.231213430133581},{"$f":"'Inputs master'!N367","v":12},{"$f":"'Inputs master'!O367","v":12},{"$f":"'Inputs master'!P367","v":12},{"$f":"'Inputs master'!Q367","v":12},{"$f":"'Inputs master'!R367","v":12},{"$f":"'Inputs master'!S367","v":12},{"$f":"'Inputs master'!T367","v":12},{"$f":"'Inputs master'!U367","v":12},{"$f":"'Inputs master'!V367","v":12},{"$f":"'Inputs master'!W367","v":12}]
[]
[null,"Depreciation module parameters"]
[]
[null,null,"New commissioning assets useful lives"]
[null,null,"Note: Regulatory useful life for new commissioned assets for depreciation module."]
[]
[null,null,null,"Buildings",null,null,"years",{"$f":"'Inputs master'!H374","v":50}]
[null,null,null,"Communications",null,null,"years",{"$f":"'Inputs master'!H375","v":12.5}]
[null,null,null,"Easements",null,null,"years",{"$f":"'Inputs master'!H376","v":0}]
[null,null,null,"Furniture and fittings",null,null,"years",{"$f":"'Inputs master'!H377","v":16.7}]
[null,null,null,"HVDC cables",null,null,"years",{"$f":"'Inputs master'!H378","v":30.3}]
[null,null,null,"HVDC lines",null,null,"years",{"$f":"'Inputs master'!H379","v":50}]
[null,null,null,"HVDC stations",null,null,"years",{"$f":"'Inputs master'!H380","v":30.3}]
[null,null,null,"ICT",null,null,"years",{"$f":"'Inputs master'!H381","v":5.6}]
[null,null,null,"Intangible assets",null,null,"years",{"$f":"'Inputs master'!H382","v":6.7}]
[null,null,null,"Land",null,null,"years",{"$f":"'Inputs master'!H383","v":0}]
[null,null,null,"Other assets",null,null,"years",{"$f":"'Inputs master'!H384","v":10}]
[null,null,null,"Software",null,null,"years",{"$f":"'Inputs master'!H385","v":5}]
[null,null,null,"Substations",null,null,"years",{"$f":"'Inputs master'!H386","v":40}]
[null,null,null,"Tower painting",null,null,"years",{"$f":"'Inputs master'!H387","v":15}]
[null,null,null,"Transmission lines",null,null,"years",{"$f":"'Inputs master'!H388","v":51.3}]
[null,null,null,"Operating lease assets",null,null,"years",{"$f":"'Inputs master'!H389","v":5}]
[]
[null,null,"New commissioning assets tax depreciation rates"]
[null,null,"Note: Tax depreciation rate for new commissioned assets for depreciation module."]
[]
[null,null,null,"Buildings",null,null,"%",{"$f":"'Inputs master'!H394","v":0}]
[null,null,null,"Communications",null,null,"%",{"$f":"'Inputs master'!H395","v":0.3}]
[null,null,null,"Easements",null,null,"%",{"$f":"'Inputs master'!H396","v":0}]
[null,null,null,"Furniture and fittings",null,null,"%",{"$f":"'Inputs master'!H397","v":0.17}]
[null,null,null,"HVDC cables",null,null,"%",{"$f":"'Inputs master'!H398","v":0.1}]
[null,null,null,"HVDC lines",null,null,"%",{"$f":"'Inputs master'!H399","v":0.1}]
[null,null,null,"HVDC stations",null,null,"%",{"$f":"'Inputs master'!H400","v":0.09}]
[null,null,null,"ICT",null,null,"%",{"$f":"'Inputs master'!H401","v":0.45}]
[null,null,null,"Intangible assets",null,null,"%",{"$f":"'Inputs master'!H402","v":0.5}]
[null,null,null,"Land",null,null,"%",{"$f":"'Inputs master'!H403","v":0}]
[null,null,null,"Other assets",null,null,"%",{"$f":"'Inputs master'!H404","v":0.33}]
[null,null,null,"Software",null,null,"%",{"$f":"'Inputs master'!H405","v":0.5}]
[null,null,null,"Substations",null,null,"%",{"$f":"'Inputs master'!H406","v":9.2999999999999999E-2}]
[null,null,null,"Tower painting",null,null,"%",{"$f":"'Inputs master'!H407","v":0}]
[null,null,null,"Transmission lines",null,null,"%",{"$f":"'Inputs master'!H408","v":0.09}]
[null,null,null,"Operating lease assets",null,null,"%",{"$f":"'Inputs master'!H409","v":0}]
[]
[null,null,"New asset regulatory commissioning"]
[null,null,"Note: By system asset profile. Used for depreciation module."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I414+'Inputs master'!I499+'Inputs master'!I584","v":295.29821752489795},{"$f":"'Inputs master'!J414+'Inputs master'!J499+'Inputs master'!J584","v":275.33145255900001},{"$f":"'Inputs master'!K414+'Inputs master'!K499+'Inputs master'!K584","v":331.92189096590005},{"$f":"'Inputs master'!L414+'Inputs master'!L499+'Inputs master'!L584","v":331.88979880039994},{"$f":"'Inputs master'!M414+'Inputs master'!M499+'Inputs master'!M584","v":0},{"$f":"'Inputs master'!N414+'Inputs master'!N499+'Inputs master'!N584","v":0},{"$f":"'Inputs master'!O414+'Inputs master'!O499+'Inputs master'!O584","v":0},{"$f":"'Inputs master'!P414+'Inputs master'!P499+'Inputs master'!P584","v":0},{"$f":"'Inputs master'!Q414+'Inputs master'!Q499+'Inputs master'!Q584","v":0},{"$f":"'Inputs master'!R414+'Inputs master'!R499+'Inputs master'!R584","v":0},{"$f":"'Inputs master'!S414+'Inputs master'!S499+'Inputs master'!S584","v":0},{"$f":"'Inputs master'!T414+'Inputs master'!T499+'Inputs master'!T584","v":0},{"$f":"'Inputs master'!U414+'Inputs master'!U499+'Inputs master'!U584","v":0},{"$f":"'Inputs master'!V414+'Inputs master'!V499+'Inputs master'!V584","v":0},{"$f":"'Inputs master'!W414+'Inputs master'!W499+'Inputs master'!W584","v":0}]
[null,null,null,"Buildings",null,null,"$m",null,{"$f":"'Inputs master'!I415+'Inputs master'!I500+'Inputs master'!I585","v":0},{"$f":"'Inputs master'!J415+'Inputs master'!J500+'Inputs master'!J585","v":0},{"$f":"'Inputs master'!K415+'Inputs master'!K500+'Inputs master'!K585","v":0},{"$f":"'Inputs master'!L415+'Inputs master'!L500+'Inputs master'!L585","v":0},{"$f":"'Inputs master'!M415+'Inputs master'!M500+'Inputs master'!M585","v":16.745659399999997},{"$f":"'Inputs master'!N415+'Inputs master'!N500+'Inputs master'!N585","v":12.1113114004},{"$f":"'Inputs master'!O415+'Inputs master'!O500+'Inputs master'!O585","v":3.3134526516756484},{"$f":"'Inputs master'!P415+'Inputs master'!P500+'Inputs master'!P585","v":5.5366067003999992},{"$f":"'Inputs master'!Q415+'Inputs master'!Q500+'Inputs master'!Q585","v":4.7205938804000001},{"$f":"'Inputs master'!R415+'Inputs master'!R500+'Inputs master'!R585","v":8.2784308196000005},{"$f":"'Inputs master'!S415+'Inputs master'!S500+'Inputs master'!S585","v":1.98733},{"$f":"'Inputs master'!T415+'Inputs master'!T500+'Inputs master'!T585","v":3.4473340000000001},{"$f":"'Inputs master'!U415+'Inputs master'!U500+'Inputs master'!U585","v":3.9658859999999998},{"$f":"'Inputs master'!V415+'Inputs master'!V500+'Inputs master'!V585","v":2.7570000000000001},{"$f":"'Inputs master'!W415+'Inputs master'!W500+'Inputs master'!W585","v":7.772354}]
[null,null,null,"Communications",null,null,"$m",null,{"$f":"'Inputs master'!I416+'Inputs master'!I501+'Inputs master'!I586","v":0},{"$f":"'Inputs master'!J416+'Inputs master'!J501+'Inputs master'!J586","v":0},{"$f":"'Inputs master'!K416+'Inputs master'!K501+'Inputs master'!K586","v":0},{"$f":"'Inputs master'!L416+'Inputs master'!L501+'Inputs master'!L586","v":0},{"$f":"'Inputs master'!M416+'Inputs master'!M501+'Inputs master'!M586","v":4.5794370000000013},{"$f":"'Inputs master'!N416+'Inputs master'!N501+'Inputs master'!N586","v":8.8372460000000004},{"$f":"'Inputs master'!O416+'Inputs master'!O501+'Inputs master'!O586","v":6.3741194212764904},{"$f":"'Inputs master'!P416+'Inputs master'!P501+'Inputs master'!P586","v":4.7268479999999995},{"$f":"'Inputs master'!Q416+'Inputs master'!Q501+'Inputs master'!Q586","v":6.2380259999999996},{"$f":"'Inputs master'!R416+'Inputs master'!R501+'Inputs master'!R586","v":10.280030999999999},{"$f":"'Inputs master'!S416+'Inputs master'!S501+'Inputs master'!S586","v":6.5169649999999999},{"$f":"'Inputs master'!T416+'Inputs master'!T501+'Inputs master'!T586","v":4.9625640000000004},{"$f":"'Inputs master'!U416+'Inputs master'!U501+'Inputs master'!U586","v":9.2751090000000005},{"$f":"'Inputs master'!V416+'Inputs master'!V501+'Inputs master'!V586","v":5.7648510000000002},{"$f":"'Inputs master'!W416+'Inputs master'!W501+'Inputs master'!W586","v":7.7111999999999998}]
[null,null,null,"Easements",null,null,"$m",null,{"$f":"'Inputs master'!I417+'Inputs master'!I502+'Inputs master'!I587","v":0},{"$f":"'Inputs master'!J417+'Inputs master'!J502+'Inputs master'!J587","v":0},{"$f":"'Inputs master'!K417+'Inputs master'!K502+'Inputs master'!K587","v":0},{"$f":"'Inputs master'!L417+'Inputs master'!L502+'Inputs master'!L587","v":0},{"$f":"'Inputs master'!M417+'Inputs master'!M502+'Inputs master'!M587","v":1.0167617897774139},{"$f":"'Inputs master'!N417+'Inputs master'!N502+'Inputs master'!N587","v":2.4715862102225872},{"$f":"'Inputs master'!O417+'Inputs master'!O502+'Inputs master'!O587","v":0},{"$f":"'Inputs master'!P417+'Inputs master'!P502+'Inputs master'!P587","v":0},{"$f":"'Inputs master'!Q417+'Inputs master'!Q502+'Inputs master'!Q587","v":0},{"$f":"'Inputs master'!R417+'Inputs master'!R502+'Inputs master'!R587","v":6.5301349999999996},{"$f":"'Inputs master'!S417+'Inputs master'!S502+'Inputs master'!S587","v":0},{"$f":"'Inputs master'!T417+'Inputs master'!T502+'Inputs master'!T587","v":0},{"$f":"'Inputs master'!U417+'Inputs master'!U502+'Inputs master'!U587","v":0},{"$f":"'Inputs master'!V417+'Inputs master'!V502+'Inputs master'!V587","v":0},{"$f":"'Inputs master'!W417+'Inputs master'!W502+'Inputs master'!W587","v":0}]
[null,null,null,"Furniture and fittings",null,null,"$m",null,{"$f":"'Inputs master'!I418+'Inputs master'!I503+'Inputs master'!I588","v":0},{"$f":"'Inputs master'!J418+'Inputs master'!J503+'Inputs master'!J588","v":0},{"$f":"'Inputs master'!K418+'Inputs master'!K503+'Inputs master'!K588","v":0},{"$f":"'Inputs master'!L418+'Inputs master'!L503+'Inputs master'!L588","v":0},{"$f":"'Inputs master'!M418+'Inputs master'!M503+'Inputs master'!M588","v":2.1865019999999999},{"$f":"'Inputs master'!N418+'Inputs master'!N503+'Inputs master'!N588","v":1.6464019999999999},{"$f":"'Inputs master'!O418+'Inputs master'!O503+'Inputs master'!O588","v":13.544878432678741},{"$f":"'Inputs master'!P418+'Inputs master'!P503+'Inputs master'!P588","v":1.870854},{"$f":"'Inputs master'!Q418+'Inputs master'!Q503+'Inputs master'!Q588","v":1.9082619999999997},{"$f":"'Inputs master'!R418+'Inputs master'!R503+'Inputs master'!R588","v":1.9464279999999967},{"$f":"'Inputs master'!S418+'Inputs master'!S503+'Inputs master'!S588","v":1.9853559999999997},{"$f":"'Inputs master'!T418+'Inputs master'!T503+'Inputs master'!T588","v":2.0250620000000001},{"$f":"'Inputs master'!U418+'Inputs master'!U503+'Inputs master'!U588","v":1.6631810000000002},{"$f":"'Inputs master'!V418+'Inputs master'!V503+'Inputs master'!V588","v":2.5092569999999998},{"$f":"'Inputs master'!W418+'Inputs master'!W503+'Inputs master'!W588","v":2.1490119999999999}]
[null,null,null,"HVDC cables",null,null,"$m",null,{"$f":"'Inputs master'!I419+'Inputs master'!I504+'Inputs master'!I589","v":0},{"$f":"'Inputs master'!J419+'Inputs master'!J504+'Inputs master'!J589","v":0},{"$f":"'Inputs master'!K419+'Inputs master'!K504+'Inputs master'!K589","v":0},{"$f":"'Inputs master'!L419+'Inputs master'!L504+'Inputs master'!L589","v":0},{"$f":"'Inputs master'!M419+'Inputs master'!M504+'Inputs master'!M589","v":1.181702},{"$f":"'Inputs master'!N419+'Inputs master'!N504+'Inputs master'!N589","v":1.4838610000000001},{"$f":"'Inputs master'!O419+'Inputs master'!O504+'Inputs master'!O589","v":0},{"$f":"'Inputs master'!P419+'Inputs master'!P504+'Inputs master'!P589","v":0},{"$f":"'Inputs master'!Q419+'Inputs master'!Q504+'Inputs master'!Q589","v":104.697581},{"$f":"'Inputs master'!R419+'Inputs master'!R504+'Inputs master'!R589","v":4.0386469999999965},{"$f":"'Inputs master'!S419+'Inputs master'!S504+'Inputs master'!S589","v":0},{"$f":"'Inputs master'!T419+'Inputs master'!T504+'Inputs master'!T589","v":0},{"$f":"'Inputs master'!U419+'Inputs master'!U504+'Inputs master'!U589","v":0},{"$f":"'Inputs master'!V419+'Inputs master'!V504+'Inputs master'!V589","v":0},{"$f":"'Inputs master'!W419+'Inputs master'!W504+'Inputs master'!W589","v":0}]
[null,null,null,"HVDC lines",null,null,"$m",null,{"$f":"'Inputs master'!I420+'Inputs master'!I505+'Inputs master'!I590","v":0},{"$f":"'Inputs master'!J420+'Inputs master'!J505+'Inputs master'!J590","v":0},{"$f":"'Inputs master'!K420+'Inputs master'!K505+'Inputs master'!K590","v":0},{"$f":"'Inputs master'!L420+'Inputs master'!L505+'Inputs master'!L590","v":0},{"$f":"'Inputs master'!M420+'Inputs master'!M505+'Inputs master'!M590","v":0},{"$f":"'Inputs master'!N420+'Inputs master'!N505+'Inputs master'!N590","v":0},{"$f":"'Inputs master'!O420+'Inputs master'!O505+'Inputs master'!O590","v":0},{"$f":"'Inputs master'!P420+'Inputs master'!P505+'Inputs master'!P590","v":0},{"$f":"'Inputs master'!Q420+'Inputs master'!Q505+'Inputs master'!Q590","v":0},{"$f":"'Inputs master'!R420+'Inputs master'!R505+'Inputs master'!R590","v":0},{"$f":"'Inputs master'!S420+'Inputs master'!S505+'Inputs master'!S590","v":0},{"$f":"'Inputs master'!T420+'Inputs master'!T505+'Inputs master'!T590","v":0},{"$f":"'Inputs master'!U420+'Inputs master'!U505+'Inputs master'!U590","v":0},{"$f":"'Inputs master'!V420+'Inputs master'!V505+'Inputs master'!V590","v":0},{"$f":"'Inputs master'!W420+'Inputs master'!W505+'Inputs master'!W590","v":0}]
[null,null,null,"HVDC stations",null,null,"$m",null,{"$f":"'Inputs master'!I421+'Inputs master'!I506+'Inputs master'!I591","v":0},{"$f":"'Inputs master'!J421+'Inputs master'!J506+'Inputs master'!J591","v":0},{"$f":"'Inputs master'!K421+'Inputs master'!K506+'Inputs master'!K591","v":0},{"$f":"'Inputs master'!L421+'Inputs master'!L506+'Inputs master'!L591","v":0},{"$f":"'Inputs master'!M421+'Inputs master'!M506+'Inputs master'!M591","v":25.818856398411295},{"$f":"'Inputs master'!N421+'Inputs master'!N506+'Inputs master'!N591","v":30.332056914717249},{"$f":"'Inputs master'!O421+'Inputs master'!O506+'Inputs master'!O591","v":27.049822095949132},{"$f":"'Inputs master'!P421+'Inputs master'!P506+'Inputs master'!P591","v":34.264182085282755},{"$f":"'Inputs master'!Q421+'Inputs master'!Q506+'Inputs master'!Q591","v":12.886521},{"$f":"'Inputs master'!R421+'Inputs master'!R506+'Inputs master'!R591","v":14.52566},{"$f":"'Inputs master'!S421+'Inputs master'!S506+'Inputs master'!S591","v":24.883486999999999},{"$f":"'Inputs master'!T421+'Inputs master'!T506+'Inputs master'!T591","v":26.04551},{"$f":"'Inputs master'!U421+'Inputs master'!U506+'Inputs master'!U591","v":26.705264},{"$f":"'Inputs master'!V421+'Inputs master'!V506+'Inputs master'!V591","v":26.200918999999999},{"$f":"'Inputs master'!W421+'Inputs master'!W506+'Inputs master'!W591","v":26.612126}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I422+'Inputs master'!I507+'Inputs master'!I592","v":0},{"$f":"'Inputs master'!J422+'Inputs master'!J507+'Inputs master'!J592","v":0},{"$f":"'Inputs master'!K422+'Inputs master'!K507+'Inputs master'!K592","v":0},{"$f":"'Inputs master'!L422+'Inputs master'!L507+'Inputs master'!L592","v":0},{"$f":"'Inputs master'!M422+'Inputs master'!M507+'Inputs master'!M592","v":37.857159234999997},{"$f":"'Inputs master'!N422+'Inputs master'!N507+'Inputs master'!N592","v":61.077427667830662},{"$f":"'Inputs master'!O422+'Inputs master'!O507+'Inputs master'!O592","v":62.343869221369104},{"$f":"'Inputs master'!P422+'Inputs master'!P507+'Inputs master'!P592","v":46.492302359999996},{"$f":"'Inputs master'!Q422+'Inputs master'!Q507+'Inputs master'!Q592","v":23.579890532799997},{"$f":"'Inputs master'!R422+'Inputs master'!R507+'Inputs master'!R592","v":14.292208220000001},{"$f":"'Inputs master'!S422+'Inputs master'!S507+'Inputs master'!S592","v":45.246762894999989},{"$f":"'Inputs master'!T422+'Inputs master'!T507+'Inputs master'!T592","v":19.337860420000002},{"$f":"'Inputs master'!U422+'Inputs master'!U507+'Inputs master'!U592","v":15.674006960000002},{"$f":"'Inputs master'!V422+'Inputs master'!V507+'Inputs master'!V592","v":24.822322020000005},{"$f":"'Inputs master'!W422+'Inputs master'!W507+'Inputs master'!W592","v":20.804213000000001}]
[null,null,null,"Intangible assets",null,null,"$m",null,{"$f":"'Inputs master'!I423+'Inputs master'!I508+'Inputs master'!I593","v":0},{"$f":"'Inputs master'!J423+'Inputs master'!J508+'Inputs master'!J593","v":0},{"$f":"'Inputs master'!K423+'Inputs master'!K508+'Inputs master'!K593","v":0},{"$f":"'Inputs master'!L423+'Inputs master'!L508+'Inputs master'!L593","v":0},{"$f":"'Inputs master'!M423+'Inputs master'!M508+'Inputs master'!M593","v":0},{"$f":"'Inputs master'!N423+'Inputs master'!N508+'Inputs master'!N593","v":0},{"$f":"'Inputs master'!O423+'Inputs master'!O508+'Inputs master'!O593","v":0},{"$f":"'Inputs master'!P423+'Inputs master'!P508+'Inputs master'!P593","v":0},{"$f":"'Inputs master'!Q423+'Inputs master'!Q508+'Inputs master'!Q593","v":0},{"$f":"'Inputs master'!R423+'Inputs master'!R508+'Inputs master'!R593","v":0},{"$f":"'Inputs master'!S423+'Inputs master'!S508+'Inputs master'!S593","v":0},{"$f":"'Inputs master'!T423+'Inputs master'!T508+'Inputs master'!T593","v":0},{"$f":"'Inputs master'!U423+'Inputs master'!U508+'Inputs master'!U593","v":0},{"$f":"'Inputs master'!V423+'Inputs master'!V508+'Inputs master'!V593","v":0},{"$f":"'Inputs master'!W423+'Inputs master'!W508+'Inputs master'!W593","v":0}]
[null,null,null,"Land",null,null,"$m",null,{"$f":"'Inputs master'!I424+'Inputs master'!I509+'Inputs master'!I594","v":0},{"$f":"'Inputs master'!J424+'Inputs master'!J509+'Inputs master'!J594","v":0},{"$f":"'Inputs master'!K424+'Inputs master'!K509+'Inputs master'!K594","v":0},{"$f":"'Inputs master'!L424+'Inputs master'!L509+'Inputs master'!L594","v":0},{"$f":"'Inputs master'!M424+'Inputs master'!M509+'Inputs master'!M594","v":0},{"$f":"'Inputs master'!N424+'Inputs master'!N509+'Inputs master'!N594","v":0},{"$f":"'Inputs master'!O424+'Inputs master'!O509+'Inputs master'!O594","v":0},{"$f":"'Inputs master'!P424+'Inputs master'!P509+'Inputs master'!P594","v":0},{"$f":"'Inputs master'!Q424+'Inputs master'!Q509+'Inputs master'!Q594","v":0},{"$f":"'Inputs master'!R424+'Inputs master'!R509+'Inputs master'!R594","v":0},{"$f":"'Inputs master'!S424+'Inputs master'!S509+'Inputs master'!S594","v":0},{"$f":"'Inputs master'!T424+'Inputs master'!T509+'Inputs master'!T594","v":0},{"$f":"'Inputs master'!U424+'Inputs master'!U509+'Inputs master'!U594","v":0},{"$f":"'Inputs master'!V424+'Inputs master'!V509+'Inputs master'!V594","v":0},{"$f":"'Inputs master'!W424+'Inputs master'!W509+'Inputs master'!W594","v":0}]
[null,null,null,"Other assets",null,null,"$m",null,{"$f":"'Inputs master'!I425+'Inputs master'!I510+'Inputs master'!I595","v":0},{"$f":"'Inputs master'!J425+'Inputs master'!J510+'Inputs master'!J595","v":0},{"$f":"'Inputs master'!K425+'Inputs master'!K510+'Inputs master'!K595","v":0},{"$f":"'Inputs master'!L425+'Inputs master'!L510+'Inputs master'!L595","v":0},{"$f":"'Inputs master'!M425+'Inputs master'!M510+'Inputs master'!M595","v":0},{"$f":"'Inputs master'!N425+'Inputs master'!N510+'Inputs master'!N595","v":0},{"$f":"'Inputs master'!O425+'Inputs master'!O510+'Inputs master'!O595","v":0},{"$f":"'Inputs master'!P425+'Inputs master'!P510+'Inputs master'!P595","v":0},{"$f":"'Inputs master'!Q425+'Inputs master'!Q510+'Inputs master'!Q595","v":0},{"$f":"'Inputs master'!R425+'Inputs master'!R510+'Inputs master'!R595","v":0},{"$f":"'Inputs master'!S425+'Inputs master'!S510+'Inputs master'!S595","v":0.41836200000000001},{"$f":"'Inputs master'!T425+'Inputs master'!T510+'Inputs master'!T595","v":0.41353099999999998},{"$f":"'Inputs master'!U425+'Inputs master'!U510+'Inputs master'!U595","v":0.216947},{"$f":"'Inputs master'!V425+'Inputs master'!V510+'Inputs master'!V595","v":0},{"$f":"'Inputs master'!W425+'Inputs master'!W510+'Inputs master'!W595","v":0.25393199999999999}]
[null,null,null,"Software",null,null,"$m",null,{"$f":"'Inputs master'!I426+'Inputs master'!I511+'Inputs master'!I596","v":0},{"$f":"'Inputs master'!J426+'Inputs master'!J511+'Inputs master'!J596","v":0},{"$f":"'Inputs master'!K426+'Inputs master'!K511+'Inputs master'!K596","v":0},{"$f":"'Inputs master'!L426+'Inputs master'!L511+'Inputs master'!L596","v":0},{"$f":"'Inputs master'!M426+'Inputs master'!M511+'Inputs master'!M596","v":10.140270920000001},{"$f":"'Inputs master'!N426+'Inputs master'!N511+'Inputs master'!N596","v":2.7427362399999966},{"$f":"'Inputs master'!O426+'Inputs master'!O511+'Inputs master'!O596","v":5.828465095368391},{"$f":"'Inputs master'!P426+'Inputs master'!P511+'Inputs master'!P596","v":7.4691399999997576E-2},{"$f":"'Inputs master'!Q426+'Inputs master'!Q511+'Inputs master'!Q596","v":17.82774087},{"$f":"'Inputs master'!R426+'Inputs master'!R511+'Inputs master'!R596","v":7.5485253183999985},{"$f":"'Inputs master'!S426+'Inputs master'!S511+'Inputs master'!S596","v":22.995391000000001},{"$f":"'Inputs master'!T426+'Inputs master'!T511+'Inputs master'!T596","v":31.103524000000004},{"$f":"'Inputs master'!U426+'Inputs master'!U511+'Inputs master'!U596","v":31.665958999999997},{"$f":"'Inputs master'!V426+'Inputs master'!V511+'Inputs master'!V596","v":32.293836000000006},{"$f":"'Inputs master'!W426+'Inputs master'!W511+'Inputs master'!W596","v":33.072462000000002}]
[null,null,null,"Substations",null,null,"$m",null,{"$f":"'Inputs master'!I427+'Inputs master'!I512+'Inputs master'!I597","v":0},{"$f":"'Inputs master'!J427+'Inputs master'!J512+'Inputs master'!J597","v":0},{"$f":"'Inputs master'!K427+'Inputs master'!K512+'Inputs master'!K597","v":0},{"$f":"'Inputs master'!L427+'Inputs master'!L512+'Inputs master'!L597","v":0},{"$f":"'Inputs master'!M427+'Inputs master'!M512+'Inputs master'!M597","v":180.02694952482815},{"$f":"'Inputs master'!N427+'Inputs master'!N512+'Inputs master'!N597","v":266.87324046104374},{"$f":"'Inputs master'!O427+'Inputs master'!O512+'Inputs master'!O597","v":327.68319064207662},{"$f":"'Inputs master'!P427+'Inputs master'!P512+'Inputs master'!P597","v":215.46378330167784},{"$f":"'Inputs master'!Q427+'Inputs master'!Q512+'Inputs master'!Q597","v":188.38975180361737},{"$f":"'Inputs master'!R427+'Inputs master'!R512+'Inputs master'!R597","v":258.62146800872745},{"$f":"'Inputs master'!S427+'Inputs master'!S512+'Inputs master'!S597","v":164.60166326978998},{"$f":"'Inputs master'!T427+'Inputs master'!T512+'Inputs master'!T597","v":287.01014036000004},{"$f":"'Inputs master'!U427+'Inputs master'!U512+'Inputs master'!U597","v":271.84993186000003},{"$f":"'Inputs master'!V427+'Inputs master'!V512+'Inputs master'!V597","v":272.73680024999999},{"$f":"'Inputs master'!W427+'Inputs master'!W512+'Inputs master'!W597","v":300.24184782999998}]
[null,null,null,"Tower painting",null,null,"$m",null,{"$f":"'Inputs master'!I428+'Inputs master'!I513+'Inputs master'!I598","v":0},{"$f":"'Inputs master'!J428+'Inputs master'!J513+'Inputs master'!J598","v":0},{"$f":"'Inputs master'!K428+'Inputs master'!K513+'Inputs master'!K598","v":0},{"$f":"'Inputs master'!L428+'Inputs master'!L513+'Inputs master'!L598","v":0},{"$f":"'Inputs master'!M428+'Inputs master'!M513+'Inputs master'!M598","v":49.238020000000006},{"$f":"'Inputs master'!N428+'Inputs master'!N513+'Inputs master'!N598","v":3.283833},{"$f":"'Inputs master'!O428+'Inputs master'!O513+'Inputs master'!O598","v":4.4240164879380846},{"$f":"'Inputs master'!P428+'Inputs master'!P513+'Inputs master'!P598","v":4.5448029999999999},{"$f":"'Inputs master'!Q428+'Inputs master'!Q513+'Inputs master'!Q598","v":4.4720300000000002},{"$f":"'Inputs master'!R428+'Inputs master'!R513+'Inputs master'!R598","v":4.2459439999999997},{"$f":"'Inputs master'!S428+'Inputs master'!S513+'Inputs master'!S598","v":82.046981000000002},{"$f":"'Inputs master'!T428+'Inputs master'!T513+'Inputs master'!T598","v":85.891964000000002},{"$f":"'Inputs master'!U428+'Inputs master'!U513+'Inputs master'!U598","v":88.044128999999998},{"$f":"'Inputs master'!V428+'Inputs master'!V513+'Inputs master'!V598","v":89.685665999999998},{"$f":"'Inputs master'!W428+'Inputs master'!W513+'Inputs master'!W598","v":91.976912999999996}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"'Inputs master'!I429+'Inputs master'!I514+'Inputs master'!I599","v":0},{"$f":"'Inputs master'!J429+'Inputs master'!J514+'Inputs master'!J599","v":0},{"$f":"'Inputs master'!K429+'Inputs master'!K514+'Inputs master'!K599","v":0},{"$f":"'Inputs master'!L429+'Inputs master'!L514+'Inputs master'!L599","v":0},{"$f":"'Inputs master'!M429+'Inputs master'!M514+'Inputs master'!M599","v":104.34554922191909},{"$f":"'Inputs master'!N429+'Inputs master'!N514+'Inputs master'!N599","v":156.20037755000001},{"$f":"'Inputs master'!O429+'Inputs master'!O514+'Inputs master'!O599","v":165.50389417147704},{"$f":"'Inputs master'!P429+'Inputs master'!P514+'Inputs master'!P599","v":232.02427932000001},{"$f":"'Inputs master'!Q429+'Inputs master'!Q514+'Inputs master'!Q599","v":164.78423796999999},{"$f":"'Inputs master'!R429+'Inputs master'!R514+'Inputs master'!R599","v":417.53379682000002},{"$f":"'Inputs master'!S429+'Inputs master'!S514+'Inputs master'!S599","v":106.36698256},{"$f":"'Inputs master'!T429+'Inputs master'!T514+'Inputs master'!T599","v":109.08093554999999},{"$f":"'Inputs master'!U429+'Inputs master'!U514+'Inputs master'!U599","v":112.66749243000001},{"$f":"'Inputs master'!V429+'Inputs master'!V514+'Inputs master'!V599","v":124.23978023000001},{"$f":"'Inputs master'!W429+'Inputs master'!W514+'Inputs master'!W599","v":199.43317646}]
[null,null,null,"Operating lease assets",null,null,"$m",null,{"$f":"'Inputs master'!I430+'Inputs master'!I515+'Inputs master'!I600","v":0},{"$f":"'Inputs master'!J430+'Inputs master'!J515+'Inputs master'!J600","v":0},{"$f":"'Inputs master'!K430+'Inputs master'!K515+'Inputs master'!K600","v":0},{"$f":"'Inputs master'!L430+'Inputs master'!L515+'Inputs master'!L600","v":0},{"$f":"'Inputs master'!M430+'Inputs master'!M515+'Inputs master'!M600","v":0.54911136159761897},{"$f":"'Inputs master'!N430+'Inputs master'!N515+'Inputs master'!N600","v":0.34016067102269337},{"$f":"'Inputs master'!O430+'Inputs master'!O515+'Inputs master'!O600","v":2.7703371381890816},{"$f":"'Inputs master'!P430+'Inputs master'!P515+'Inputs master'!P600","v":6.6240977167597697},{"$f":"'Inputs master'!Q430+'Inputs master'!Q515+'Inputs master'!Q600","v":12.393106593857253},{"$f":"'Inputs master'!R430+'Inputs master'!R515+'Inputs master'!R600","v":9.9203015521595557},{"$f":"'Inputs master'!S430+'Inputs master'!S515+'Inputs master'!S600","v":9.3567960364531029},{"$f":"'Inputs master'!T430+'Inputs master'!T515+'Inputs master'!T600","v":0.49489164231789468},{"$f":"'Inputs master'!U430+'Inputs master'!U515+'Inputs master'!U600","v":0.35428682658284671},{"$f":"'Inputs master'!V430+'Inputs master'!V515+'Inputs master'!V600","v":6.4981509594175986},{"$f":"'Inputs master'!W430+'Inputs master'!W515+'Inputs master'!W600","v":0.65844122890719925}]
[null,null,null,"Total base capex commissioning",null,null,"$m",null,{"$f":"'Inputs master'!I431+'Inputs master'!I516+'Inputs master'!I601","v":0},{"$f":"'Inputs master'!J431+'Inputs master'!J516+'Inputs master'!J601","v":0},{"$f":"'Inputs master'!K431+'Inputs master'!K516+'Inputs master'!K601","v":0},{"$f":"'Inputs master'!L431+'Inputs master'!L516+'Inputs master'!L601","v":0},{"$f":"'Inputs master'!M431+'Inputs master'!M516+'Inputs master'!M601","v":417.15109885153362},{"$f":"'Inputs master'!N431+'Inputs master'!N516+'Inputs master'!N601","v":460.52916111523689},{"$f":"'Inputs master'!O431+'Inputs master'!O516+'Inputs master'!O601","v":614.81383535799841},{"$f":"'Inputs master'!P431+'Inputs master'!P516+'Inputs master'!P601","v":436.99857088412034},{"$f":"'Inputs master'!Q431+'Inputs master'!Q516+'Inputs master'!Q601","v":437.2001606506746},{"$f":"'Inputs master'!R431+'Inputs master'!R516+'Inputs master'!R601","v":630.37971773888694},{"$f":"'Inputs master'!S431+'Inputs master'!S516+'Inputs master'!S601","v":466.40607676124307},{"$f":"'Inputs master'!T431+'Inputs master'!T516+'Inputs master'!T601","v":569.81331697231792},{"$f":"'Inputs master'!U431+'Inputs master'!U516+'Inputs master'!U601","v":562.08219307658294},{"$f":"'Inputs master'!V431+'Inputs master'!V516+'Inputs master'!V601","v":587.50858245941754},{"$f":"'Inputs master'!W431+'Inputs master'!W516+'Inputs master'!W601","v":690.68567751890714}]
[null,null,null,"Total major capex commissioning",null,null,"$m",null,{"$f":"'Inputs master'!I432+'Inputs master'!I517+'Inputs master'!I602","v":0},{"$f":"'Inputs master'!J432+'Inputs master'!J517+'Inputs master'!J602","v":0},{"$f":"'Inputs master'!K432+'Inputs master'!K517+'Inputs master'!K602","v":0},{"$f":"'Inputs master'!L432+'Inputs master'!L517+'Inputs master'!L602","v":0},{"$f":"'Inputs master'!M432+'Inputs master'!M517+'Inputs master'!M602","v":16.534879999999998},{"$f":"'Inputs master'!N432+'Inputs master'!N517+'Inputs master'!N602","v":86.871078000000011},{"$f":"'Inputs master'!O432+'Inputs master'!O517+'Inputs master'!O602","v":4.0222100000000003},{"$f":"'Inputs master'!P432+'Inputs master'!P517+'Inputs master'!P602","v":114.62387699999999},{"$f":"'Inputs master'!Q432+'Inputs master'!Q517+'Inputs master'!Q602","v":104.697581},{"$f":"'Inputs master'!R432+'Inputs master'!R517+'Inputs master'!R602","v":127.38185799999999},{"$f":"'Inputs master'!S432+'Inputs master'!S517+'Inputs master'!S602","v":0},{"$f":"'Inputs master'!T432+'Inputs master'!T517+'Inputs master'!T602","v":0},{"$f":"'Inputs master'!U432+'Inputs master'!U517+'Inputs master'!U602","v":0},{"$f":"'Inputs master'!V432+'Inputs master'!V517+'Inputs master'!V602","v":0},{"$f":"'Inputs master'!W432+'Inputs master'!W517+'Inputs master'!W602","v":0}]
[]
[null,null,"New asset tax commissioning"]
[null,null,"Note: By system asset profile. Used for tax depreciation module."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I437+'Inputs master'!I522+'Inputs master'!I607","v":0},{"$f":"'Inputs master'!J437+'Inputs master'!J522+'Inputs master'!J607","v":0},{"$f":"'Inputs master'!K437+'Inputs master'!K522+'Inputs master'!K607","v":0},{"$f":"'Inputs master'!L437+'Inputs master'!L522+'Inputs master'!L607","v":0},{"$f":"'Inputs master'!M437+'Inputs master'!M522+'Inputs master'!M607","v":0},{"$f":"'Inputs master'!N437+'Inputs master'!N522+'Inputs master'!N607","v":0},{"$f":"'Inputs master'!O437+'Inputs master'!O522+'Inputs master'!O607","v":0},{"$f":"'Inputs master'!P437+'Inputs master'!P522+'Inputs master'!P607","v":0},{"$f":"'Inputs master'!Q437+'Inputs master'!Q522+'Inputs master'!Q607","v":0},{"$f":"'Inputs master'!R437+'Inputs master'!R522+'Inputs master'!R607","v":0},{"$f":"'Inputs master'!S437+'Inputs master'!S522+'Inputs master'!S607","v":0},{"$f":"'Inputs master'!T437+'Inputs master'!T522+'Inputs master'!T607","v":0},{"$f":"'Inputs master'!U437+'Inputs master'!U522+'Inputs master'!U607","v":0},{"$f":"'Inputs master'!V437+'Inputs master'!V522+'Inputs master'!V607","v":0},{"$f":"'Inputs master'!W437+'Inputs master'!W522+'Inputs master'!W607","v":0}]
[null,null,null,"Buildings",null,null,"$m",null,{"$f":"'Inputs master'!I438+'Inputs master'!I523+'Inputs master'!I608","v":0},{"$f":"'Inputs master'!J438+'Inputs master'!J523+'Inputs master'!J608","v":0},{"$f":"'Inputs master'!K438+'Inputs master'!K523+'Inputs master'!K608","v":0},{"$f":"'Inputs master'!L438+'Inputs master'!L523+'Inputs master'!L608","v":0},{"$f":"'Inputs master'!M438+'Inputs master'!M523+'Inputs master'!M608","v":16.038468639999998},{"$f":"'Inputs master'!N438+'Inputs master'!N523+'Inputs master'!N608","v":11.751085400399999},{"$f":"'Inputs master'!O438+'Inputs master'!O523+'Inputs master'!O608","v":3.1818306516756492},{"$f":"'Inputs master'!P438+'Inputs master'!P523+'Inputs master'!P608","v":5.3450577003999999},{"$f":"'Inputs master'!Q438+'Inputs master'!Q523+'Inputs master'!Q608","v":4.5237598804000001},{"$f":"'Inputs master'!R438+'Inputs master'!R523+'Inputs master'!R608","v":7.5993578196000007},{"$f":"'Inputs master'!S438+'Inputs master'!S523+'Inputs master'!S608","v":1.9428920000000001},{"$f":"'Inputs master'!T438+'Inputs master'!T523+'Inputs master'!T608","v":3.3679929999999998},{"$f":"'Inputs master'!U438+'Inputs master'!U523+'Inputs master'!U608","v":3.8771879999999999},{"$f":"'Inputs master'!V438+'Inputs master'!V523+'Inputs master'!V608","v":2.6953550000000002},{"$f":"'Inputs master'!W438+'Inputs master'!W523+'Inputs master'!W608","v":7.2248330000000003}]
[null,null,null,"Communications",null,null,"$m",null,{"$f":"'Inputs master'!I439+'Inputs master'!I524+'Inputs master'!I609","v":0},{"$f":"'Inputs master'!J439+'Inputs master'!J524+'Inputs master'!J609","v":0},{"$f":"'Inputs master'!K439+'Inputs master'!K524+'Inputs master'!K609","v":0},{"$f":"'Inputs master'!L439+'Inputs master'!L524+'Inputs master'!L609","v":0},{"$f":"'Inputs master'!M439+'Inputs master'!M524+'Inputs master'!M609","v":4.4700140000000008},{"$f":"'Inputs master'!N439+'Inputs master'!N524+'Inputs master'!N609","v":8.5869009999999992},{"$f":"'Inputs master'!O439+'Inputs master'!O524+'Inputs master'!O609","v":6.2245424212764906},{"$f":"'Inputs master'!P439+'Inputs master'!P524+'Inputs master'!P609","v":4.300514999999999},{"$f":"'Inputs master'!Q439+'Inputs master'!Q524+'Inputs master'!Q609","v":6.0764189999999996},{"$f":"'Inputs master'!R439+'Inputs master'!R524+'Inputs master'!R609","v":9.3134589999999999},{"$f":"'Inputs master'!S439+'Inputs master'!S524+'Inputs master'!S609","v":6.3619050000000001},{"$f":"'Inputs master'!T439+'Inputs master'!T524+'Inputs master'!T609","v":4.8333630000000003},{"$f":"'Inputs master'!U439+'Inputs master'!U524+'Inputs master'!U609","v":9.0427809999999997},{"$f":"'Inputs master'!V439+'Inputs master'!V524+'Inputs master'!V609","v":5.6207859999999998},{"$f":"'Inputs master'!W439+'Inputs master'!W524+'Inputs master'!W609","v":7.5253139999999998}]
[null,null,null,"Easements",null,null,"$m",null,{"$f":"'Inputs master'!I440+'Inputs master'!I525+'Inputs master'!I610","v":0},{"$f":"'Inputs master'!J440+'Inputs master'!J525+'Inputs master'!J610","v":0},{"$f":"'Inputs master'!K440+'Inputs master'!K525+'Inputs master'!K610","v":0},{"$f":"'Inputs master'!L440+'Inputs master'!L525+'Inputs master'!L610","v":0},{"$f":"'Inputs master'!M440+'Inputs master'!M525+'Inputs master'!M610","v":1},{"$f":"'Inputs master'!N440+'Inputs master'!N525+'Inputs master'!N610","v":2.0816850000000011},{"$f":"'Inputs master'!O440+'Inputs master'!O525+'Inputs master'!O610","v":0},{"$f":"'Inputs master'!P440+'Inputs master'!P525+'Inputs master'!P610","v":0},{"$f":"'Inputs master'!Q440+'Inputs master'!Q525+'Inputs master'!Q610","v":0},{"$f":"'Inputs master'!R440+'Inputs master'!R525+'Inputs master'!R610","v":5.6654730000000004},{"$f":"'Inputs master'!S440+'Inputs master'!S525+'Inputs master'!S610","v":0},{"$f":"'Inputs master'!T440+'Inputs master'!T525+'Inputs master'!T610","v":0},{"$f":"'Inputs master'!U440+'Inputs master'!U525+'Inputs master'!U610","v":0},{"$f":"'Inputs master'!V440+'Inputs master'!V525+'Inputs master'!V610","v":0},{"$f":"'Inputs master'!W440+'Inputs master'!W525+'Inputs master'!W610","v":0}]
[null,null,null,"Furniture and fittings",null,null,"$m",null,{"$f":"'Inputs master'!I441+'Inputs master'!I526+'Inputs master'!I611","v":0},{"$f":"'Inputs master'!J441+'Inputs master'!J526+'Inputs master'!J611","v":0},{"$f":"'Inputs master'!K441+'Inputs master'!K526+'Inputs master'!K611","v":0},{"$f":"'Inputs master'!L441+'Inputs master'!L526+'Inputs master'!L611","v":0},{"$f":"'Inputs master'!M441+'Inputs master'!M526+'Inputs master'!M611","v":2.1865019999999999},{"$f":"'Inputs master'!N441+'Inputs master'!N526+'Inputs master'!N611","v":1.6464019999999999},{"$f":"'Inputs master'!O441+'Inputs master'!O526+'Inputs master'!O611","v":13.009814432678741},{"$f":"'Inputs master'!P441+'Inputs master'!P526+'Inputs master'!P611","v":1.870854},{"$f":"'Inputs master'!Q441+'Inputs master'!Q526+'Inputs master'!Q611","v":1.9082619999999997},{"$f":"'Inputs master'!R441+'Inputs master'!R526+'Inputs master'!R611","v":1.9464279999999967},{"$f":"'Inputs master'!S441+'Inputs master'!S526+'Inputs master'!S611","v":1.9853559999999997},{"$f":"'Inputs master'!T441+'Inputs master'!T526+'Inputs master'!T611","v":2.0250620000000001},{"$f":"'Inputs master'!U441+'Inputs master'!U526+'Inputs master'!U611","v":1.6631810000000002},{"$f":"'Inputs master'!V441+'Inputs master'!V526+'Inputs master'!V611","v":2.5092569999999998},{"$f":"'Inputs master'!W441+'Inputs master'!W526+'Inputs master'!W611","v":2.1490119999999999}]
[null,null,null,"HVDC cables",null,null,"$m",null,{"$f":"'Inputs master'!I442+'Inputs master'!I527+'Inputs master'!I612","v":0},{"$f":"'Inputs master'!J442+'Inputs master'!J527+'Inputs master'!J612","v":0},{"$f":"'Inputs master'!K442+'Inputs master'!K527+'Inputs master'!K612","v":0},{"$f":"'Inputs master'!L442+'Inputs master'!L527+'Inputs master'!L612","v":0},{"$f":"'Inputs master'!M442+'Inputs master'!M527+'Inputs master'!M612","v":1.166156},{"$f":"'Inputs master'!N442+'Inputs master'!N527+'Inputs master'!N612","v":1.440464},{"$f":"'Inputs master'!O442+'Inputs master'!O527+'Inputs master'!O612","v":0},{"$f":"'Inputs master'!P442+'Inputs master'!P527+'Inputs master'!P612","v":0},{"$f":"'Inputs master'!Q442+'Inputs master'!Q527+'Inputs master'!Q612","v":98.508341000000001},{"$f":"'Inputs master'!R442+'Inputs master'!R527+'Inputs master'!R612","v":2.8934869999999964},{"$f":"'Inputs master'!S442+'Inputs master'!S527+'Inputs master'!S612","v":0},{"$f":"'Inputs master'!T442+'Inputs master'!T527+'Inputs master'!T612","v":0},{"$f":"'Inputs master'!U442+'Inputs master'!U527+'Inputs master'!U612","v":0},{"$f":"'Inputs master'!V442+'Inputs master'!V527+'Inputs master'!V612","v":0},{"$f":"'Inputs master'!W442+'Inputs master'!W527+'Inputs master'!W612","v":0}]
[null,null,null,"HVDC lines",null,null,"$m",null,{"$f":"'Inputs master'!I443+'Inputs master'!I528+'Inputs master'!I613","v":0},{"$f":"'Inputs master'!J443+'Inputs master'!J528+'Inputs master'!J613","v":0},{"$f":"'Inputs master'!K443+'Inputs master'!K528+'Inputs master'!K613","v":0},{"$f":"'Inputs master'!L443+'Inputs master'!L528+'Inputs master'!L613","v":0},{"$f":"'Inputs master'!M443+'Inputs master'!M528+'Inputs master'!M613","v":0},{"$f":"'Inputs master'!N443+'Inputs master'!N528+'Inputs master'!N613","v":0},{"$f":"'Inputs master'!O443+'Inputs master'!O528+'Inputs master'!O613","v":0},{"$f":"'Inputs master'!P443+'Inputs master'!P528+'Inputs master'!P613","v":0},{"$f":"'Inputs master'!Q443+'Inputs master'!Q528+'Inputs master'!Q613","v":0},{"$f":"'Inputs master'!R443+'Inputs master'!R528+'Inputs master'!R613","v":0},{"$f":"'Inputs master'!S443+'Inputs master'!S528+'Inputs master'!S613","v":0},{"$f":"'Inputs master'!T443+'Inputs master'!T528+'Inputs master'!T613","v":0},{"$f":"'Inputs master'!U443+'Inputs master'!U528+'Inputs master'!U613","v":0},{"$f":"'Inputs master'!V443+'Inputs master'!V528+'Inputs master'!V613","v":0},{"$f":"'Inputs master'!W443+'Inputs master'!W528+'Inputs master'!W613","v":0}]
[null,null,null,"HVDC stations",null,null,"$m",null,{"$f":"'Inputs master'!I444+'Inputs master'!I529+'Inputs master'!I614","v":0},{"$f":"'Inputs master'!J444+'Inputs master'!J529+'Inputs master'!J614","v":0},{"$f":"'Inputs master'!K444+'Inputs master'!K529+'Inputs master'!K614","v":0},{"$f":"'Inputs master'!L444+'Inputs master'!L529+'Inputs master'!L614","v":0},{"$f":"'Inputs master'!M444+'Inputs master'!M529+'Inputs master'!M614","v":25.353794000000001},{"$f":"'Inputs master'!N444+'Inputs master'!N529+'Inputs master'!N614","v":28.809834000000002},{"$f":"'Inputs master'!O444+'Inputs master'!O529+'Inputs master'!O614","v":26.098994095949131},{"$f":"'Inputs master'!P444+'Inputs master'!P529+'Inputs master'!P614","v":32.667898000000001},{"$f":"'Inputs master'!Q444+'Inputs master'!Q529+'Inputs master'!Q614","v":12.251950000000001},{"$f":"'Inputs master'!R444+'Inputs master'!R529+'Inputs master'!R614","v":13.941426},{"$f":"'Inputs master'!S444+'Inputs master'!S529+'Inputs master'!S614","v":24.246441000000001},{"$f":"'Inputs master'!T444+'Inputs master'!T529+'Inputs master'!T614","v":25.361143999999999},{"$f":"'Inputs master'!U444+'Inputs master'!U529+'Inputs master'!U614","v":26.022103999999999},{"$f":"'Inputs master'!V444+'Inputs master'!V529+'Inputs master'!V614","v":25.527318999999999},{"$f":"'Inputs master'!W444+'Inputs master'!W529+'Inputs master'!W614","v":25.927574}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I445+'Inputs master'!I530+'Inputs master'!I615","v":0},{"$f":"'Inputs master'!J445+'Inputs master'!J530+'Inputs master'!J615","v":0},{"$f":"'Inputs master'!K445+'Inputs master'!K530+'Inputs master'!K615","v":0},{"$f":"'Inputs master'!L445+'Inputs master'!L530+'Inputs master'!L615","v":0},{"$f":"'Inputs master'!M445+'Inputs master'!M530+'Inputs master'!M615","v":37.435626374999998},{"$f":"'Inputs master'!N445+'Inputs master'!N530+'Inputs master'!N615","v":59.736611113099997},{"$f":"'Inputs master'!O445+'Inputs master'!O530+'Inputs master'!O615","v":61.557059661369095},{"$f":"'Inputs master'!P445+'Inputs master'!P530+'Inputs master'!P615","v":45.909730079999996},{"$f":"'Inputs master'!Q445+'Inputs master'!Q530+'Inputs master'!Q615","v":23.021842352799997},{"$f":"'Inputs master'!R445+'Inputs master'!R530+'Inputs master'!R615","v":14.054351920000002},{"$f":"'Inputs master'!S445+'Inputs master'!S530+'Inputs master'!S615","v":41.956045514999992},{"$f":"'Inputs master'!T445+'Inputs master'!T530+'Inputs master'!T615","v":18.975191079999998},{"$f":"'Inputs master'!U445+'Inputs master'!U530+'Inputs master'!U615","v":15.33237984},{"$f":"'Inputs master'!V445+'Inputs master'!V530+'Inputs master'!V615","v":24.446145400000002},{"$f":"'Inputs master'!W445+'Inputs master'!W530+'Inputs master'!W615","v":20.453291}]
[null,null,null,"Intangible assets",null,null,"$m",null,{"$f":"'Inputs master'!I446+'Inputs master'!I531+'Inputs master'!I616","v":0},{"$f":"'Inputs master'!J446+'Inputs master'!J531+'Inputs master'!J616","v":0},{"$f":"'Inputs master'!K446+'Inputs master'!K531+'Inputs master'!K616","v":0},{"$f":"'Inputs master'!L446+'Inputs master'!L531+'Inputs master'!L616","v":0},{"$f":"'Inputs master'!M446+'Inputs master'!M531+'Inputs master'!M616","v":0},{"$f":"'Inputs master'!N446+'Inputs master'!N531+'Inputs master'!N616","v":0},{"$f":"'Inputs master'!O446+'Inputs master'!O531+'Inputs master'!O616","v":0},{"$f":"'Inputs master'!P446+'Inputs master'!P531+'Inputs master'!P616","v":0},{"$f":"'Inputs master'!Q446+'Inputs master'!Q531+'Inputs master'!Q616","v":0},{"$f":"'Inputs master'!R446+'Inputs master'!R531+'Inputs master'!R616","v":0},{"$f":"'Inputs master'!S446+'Inputs master'!S531+'Inputs master'!S616","v":0},{"$f":"'Inputs master'!T446+'Inputs master'!T531+'Inputs master'!T616","v":0},{"$f":"'Inputs master'!U446+'Inputs master'!U531+'Inputs master'!U616","v":0},{"$f":"'Inputs master'!V446+'Inputs master'!V531+'Inputs master'!V616","v":0},{"$f":"'Inputs master'!W446+'Inputs master'!W531+'Inputs master'!W616","v":0}]
[null,null,null,"Land",null,null,"$m",null,{"$f":"'Inputs master'!I447+'Inputs master'!I532+'Inputs master'!I617","v":0},{"$f":"'Inputs master'!J447+'Inputs master'!J532+'Inputs master'!J617","v":0},{"$f":"'Inputs master'!K447+'Inputs master'!K532+'Inputs master'!K617","v":0},{"$f":"'Inputs master'!L447+'Inputs master'!L532+'Inputs master'!L617","v":0},{"$f":"'Inputs master'!M447+'Inputs master'!M532+'Inputs master'!M617","v":0},{"$f":"'Inputs master'!N447+'Inputs master'!N532+'Inputs master'!N617","v":0},{"$f":"'Inputs master'!O447+'Inputs master'!O532+'Inputs master'!O617","v":0},{"$f":"'Inputs master'!P447+'Inputs master'!P532+'Inputs master'!P617","v":0},{"$f":"'Inputs master'!Q447+'Inputs master'!Q532+'Inputs master'!Q617","v":0},{"$f":"'Inputs master'!R447+'Inputs master'!R532+'Inputs master'!R617","v":0},{"$f":"'Inputs master'!S447+'Inputs master'!S532+'Inputs master'!S617","v":0},{"$f":"'Inputs master'!T447+'Inputs master'!T532+'Inputs master'!T617","v":0},{"$f":"'Inputs master'!U447+'Inputs master'!U532+'Inputs master'!U617","v":0},{"$f":"'Inputs master'!V447+'Inputs master'!V532+'Inputs master'!V617","v":0},{"$f":"'Inputs master'!W447+'Inputs master'!W532+'Inputs master'!W617","v":0}]
[null,null,null,"Other assets",null,null,"$m",null,{"$f":"'Inputs master'!I448+'Inputs master'!I533+'Inputs master'!I618","v":0},{"$f":"'Inputs master'!J448+'Inputs master'!J533+'Inputs master'!J618","v":0},{"$f":"'Inputs master'!K448+'Inputs master'!K533+'Inputs master'!K618","v":0},{"$f":"'Inputs master'!L448+'Inputs master'!L533+'Inputs master'!L618","v":0},{"$f":"'Inputs master'!M448+'Inputs master'!M533+'Inputs master'!M618","v":0},{"$f":"'Inputs master'!N448+'Inputs master'!N533+'Inputs master'!N618","v":0},{"$f":"'Inputs master'!O448+'Inputs master'!O533+'Inputs master'!O618","v":0},{"$f":"'Inputs master'!P448+'Inputs master'!P533+'Inputs master'!P618","v":0},{"$f":"'Inputs master'!Q448+'Inputs master'!Q533+'Inputs master'!Q618","v":0},{"$f":"'Inputs master'!R448+'Inputs master'!R533+'Inputs master'!R618","v":0},{"$f":"'Inputs master'!S448+'Inputs master'!S533+'Inputs master'!S618","v":0.40900399999999998},{"$f":"'Inputs master'!T448+'Inputs master'!T533+'Inputs master'!T618","v":0.40426200000000001},{"$f":"'Inputs master'!U448+'Inputs master'!U533+'Inputs master'!U618","v":0.21209500000000001},{"$f":"'Inputs master'!V448+'Inputs master'!V533+'Inputs master'!V618","v":0},{"$f":"'Inputs master'!W448+'Inputs master'!W533+'Inputs master'!W618","v":0.248255}]
[null,null,null,"Software",null,null,"$m",null,{"$f":"'Inputs master'!I449+'Inputs master'!I534+'Inputs master'!I619","v":0},{"$f":"'Inputs master'!J449+'Inputs master'!J534+'Inputs master'!J619","v":0},{"$f":"'Inputs master'!K449+'Inputs master'!K534+'Inputs master'!K619","v":0},{"$f":"'Inputs master'!L449+'Inputs master'!L534+'Inputs master'!L619","v":0},{"$f":"'Inputs master'!M449+'Inputs master'!M534+'Inputs master'!M619","v":10.001393739999997},{"$f":"'Inputs master'!N449+'Inputs master'!N534+'Inputs master'!N619","v":2.2996262399999967},{"$f":"'Inputs master'!O449+'Inputs master'!O534+'Inputs master'!O619","v":5.486558095368391},{"$f":"'Inputs master'!P449+'Inputs master'!P534+'Inputs master'!P619","v":-0.26990160000000241},{"$f":"'Inputs master'!Q449+'Inputs master'!Q534+'Inputs master'!Q619","v":16.481438870000002},{"$f":"'Inputs master'!R449+'Inputs master'!R534+'Inputs master'!R619","v":7.206544318399998},{"$f":"'Inputs master'!S449+'Inputs master'!S534+'Inputs master'!S619","v":22.775798999999999},{"$f":"'Inputs master'!T449+'Inputs master'!T534+'Inputs master'!T619","v":30.608675999999999},{"$f":"'Inputs master'!U449+'Inputs master'!U534+'Inputs master'!U619","v":31.146932999999997},{"$f":"'Inputs master'!V449+'Inputs master'!V534+'Inputs master'!V619","v":31.785005000000005},{"$f":"'Inputs master'!W449+'Inputs master'!W534+'Inputs master'!W619","v":32.553452999999998}]
[null,null,null,"Substations",null,null,"$m",null,{"$f":"'Inputs master'!I450+'Inputs master'!I535+'Inputs master'!I620","v":0},{"$f":"'Inputs master'!J450+'Inputs master'!J535+'Inputs master'!J620","v":0},{"$f":"'Inputs master'!K450+'Inputs master'!K535+'Inputs master'!K620","v":0},{"$f":"'Inputs master'!L450+'Inputs master'!L535+'Inputs master'!L620","v":0},{"$f":"'Inputs master'!M450+'Inputs master'!M535+'Inputs master'!M620","v":176.98831780500001},{"$f":"'Inputs master'!N450+'Inputs master'!N535+'Inputs master'!N620","v":254.20977844162027},{"$f":"'Inputs master'!O450+'Inputs master'!O535+'Inputs master'!O620","v":314.35939798319419},{"$f":"'Inputs master'!P450+'Inputs master'!P535+'Inputs master'!P620","v":203.83414036237474},{"$f":"'Inputs master'!Q450+'Inputs master'!Q535+'Inputs master'!Q620","v":179.43269550327307},{"$f":"'Inputs master'!R450+'Inputs master'!R535+'Inputs master'!R620","v":245.89924821747269},{"$f":"'Inputs master'!S450+'Inputs master'!S535+'Inputs master'!S620","v":157.51013126978998},{"$f":"'Inputs master'!T450+'Inputs master'!T535+'Inputs master'!T620","v":277.61308436000002},{"$f":"'Inputs master'!U450+'Inputs master'!U535+'Inputs master'!U620","v":263.06371481999997},{"$f":"'Inputs master'!V450+'Inputs master'!V535+'Inputs master'!V620","v":263.56340925000001},{"$f":"'Inputs master'!W450+'Inputs master'!W535+'Inputs master'!W620","v":283.71899882999998}]
[null,null,null,"Tower painting",null,null,"$m",null,{"$f":"'Inputs master'!I451+'Inputs master'!I536+'Inputs master'!I621","v":0},{"$f":"'Inputs master'!J451+'Inputs master'!J536+'Inputs master'!J621","v":0},{"$f":"'Inputs master'!K451+'Inputs master'!K536+'Inputs master'!K621","v":0},{"$f":"'Inputs master'!L451+'Inputs master'!L536+'Inputs master'!L621","v":0},{"$f":"'Inputs master'!M451+'Inputs master'!M536+'Inputs master'!M621","v":49.059967999999998},{"$f":"'Inputs master'!N451+'Inputs master'!N536+'Inputs master'!N621","v":3.2092390000000002},{"$f":"'Inputs master'!O451+'Inputs master'!O536+'Inputs master'!O621","v":4.3282984879380848},{"$f":"'Inputs master'!P451+'Inputs master'!P536+'Inputs master'!P621","v":4.4413280000000004},{"$f":"'Inputs master'!Q451+'Inputs master'!Q536+'Inputs master'!Q621","v":4.3704450000000001},{"$f":"'Inputs master'!R451+'Inputs master'!R536+'Inputs master'!R621","v":4.149489},{"$f":"'Inputs master'!S451+'Inputs master'!S536+'Inputs master'!S621","v":80.212112000000005},{"$f":"'Inputs master'!T451+'Inputs master'!T536+'Inputs master'!T621","v":83.966594999999998},{"$f":"'Inputs master'!U451+'Inputs master'!U536+'Inputs master'!U621","v":86.075148999999996},{"$f":"'Inputs master'!V451+'Inputs master'!V536+'Inputs master'!V621","v":87.679978000000006},{"$f":"'Inputs master'!W451+'Inputs master'!W536+'Inputs master'!W621","v":89.919978}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"'Inputs master'!I452+'Inputs master'!I537+'Inputs master'!I622","v":0},{"$f":"'Inputs master'!J452+'Inputs master'!J537+'Inputs master'!J622","v":0},{"$f":"'Inputs master'!K452+'Inputs master'!K537+'Inputs master'!K622","v":0},{"$f":"'Inputs master'!L452+'Inputs master'!L537+'Inputs master'!L622","v":0},{"$f":"'Inputs master'!M452+'Inputs master'!M537+'Inputs master'!M622","v":101.40393428},{"$f":"'Inputs master'!N452+'Inputs master'!N537+'Inputs master'!N622","v":151.83737755000001},{"$f":"'Inputs master'!O452+'Inputs master'!O537+'Inputs master'!O622","v":161.08255817147702},{"$f":"'Inputs master'!P452+'Inputs master'!P537+'Inputs master'!P622","v":219.35694932000001},{"$f":"'Inputs master'!Q452+'Inputs master'!Q537+'Inputs master'!Q622","v":159.12898896999999},{"$f":"'Inputs master'!R452+'Inputs master'!R537+'Inputs master'!R622","v":388.32267882000002},{"$f":"'Inputs master'!S452+'Inputs master'!S537+'Inputs master'!S622","v":104.01212756},{"$f":"'Inputs master'!T452+'Inputs master'!T537+'Inputs master'!T622","v":106.66336154999999},{"$f":"'Inputs master'!U452+'Inputs master'!U537+'Inputs master'!U622","v":110.17956143000001},{"$f":"'Inputs master'!V452+'Inputs master'!V537+'Inputs master'!V622","v":120.74263123},{"$f":"'Inputs master'!W452+'Inputs master'!W537+'Inputs master'!W622","v":190.33871746}]
[null,null,null,"Operating lease assets",null,null,"$m",null,{"$f":"'Inputs master'!I453+'Inputs master'!I538+'Inputs master'!I623","v":0},{"$f":"'Inputs master'!J453+'Inputs master'!J538+'Inputs master'!J623","v":0},{"$f":"'Inputs master'!K453+'Inputs master'!K538+'Inputs master'!K623","v":0},{"$f":"'Inputs master'!L453+'Inputs master'!L538+'Inputs master'!L623","v":0},{"$f":"'Inputs master'!M453+'Inputs master'!M538+'Inputs master'!M623","v":0},{"$f":"'Inputs master'!N453+'Inputs master'!N538+'Inputs master'!N623","v":0},{"$f":"'Inputs master'!O453+'Inputs master'!O538+'Inputs master'!O623","v":0},{"$f":"'Inputs master'!P453+'Inputs master'!P538+'Inputs master'!P623","v":0},{"$f":"'Inputs master'!Q453+'Inputs master'!Q538+'Inputs master'!Q623","v":0},{"$f":"'Inputs master'!R453+'Inputs master'!R538+'Inputs master'!R623","v":0},{"$f":"'Inputs master'!S453+'Inputs master'!S538+'Inputs master'!S623","v":0},{"$f":"'Inputs master'!T453+'Inputs master'!T538+'Inputs master'!T623","v":0},{"$f":"'Inputs master'!U453+'Inputs master'!U538+'Inputs master'!U623","v":0},{"$f":"'Inputs master'!V453+'Inputs master'!V538+'Inputs master'!V623","v":0},{"$f":"'Inputs master'!W453+'Inputs master'!W538+'Inputs master'!W623","v":0}]
[]
["End of sheet"]

{"sheet":"i27","index":21,"n_rows":455,"n_cols":23,"rows_kept":455,"cut":false,"hidden":false,"merged":[]}
["Transpower revenue model - i27"]
[{"$f":"Cover!A2","v":"Incremental update determined in 2025"}]
[null,null,null,null,null,null,null,"Global",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,"Parameter","IM ref","IPP ref","Units","n/a","RCP3","RCP3","RCP3","RCP3","RCP3","RCP4","RCP4","RCP4","RCP4","RCP4","RCP5","RCP5","RCP5","RCP5","RCP5"]
[null,null,null,null,null,null,null,null,{"$f":"IF(I3<$H$12,\"Actual\",\"Forecast\")","v":"Actual"},"Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,"Global parameters"]
[]
[null,null,"Model parameters"]
[null,null,"Note:"]
[]
[null,null,null,"Model version",null,null,"text",{"$f":"Cover!D16","v":"Incremental update determined in 2027"}]
[null,null,null,"Current year",null,null,"year",{"$f":"'Inputs master'!$H$12","v":2025}]
[null,null,null,"Reopener to RCP4 forecast SMAR",null,null,"text","Yes"]
[null,null,null,"Starting year for reopener",null,null,"year",2029]
[]
[null,null,"Cost of capital"]
[null,null,"Note:"]
[]
[null,null,null,"Nominal risk free rate",null,null,"%",null,{"$f":"'Inputs master'!I19","v":1.12E-2},{"$f":"'Inputs master'!J19","v":1.12E-2},{"$f":"'Inputs master'!K19","v":1.12E-2},{"$f":"'Inputs master'!L19","v":1.12E-2},{"$f":"'Inputs master'!M19","v":1.12E-2},{"$f":"'Inputs master'!N19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!O19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!P19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!Q19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!R19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!S19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!T19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!U19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!V19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!W19","v":4.2599999999999999E-2}]
[null,null,null,"Average debt premium",null,null,"%",null,{"$f":"'Inputs master'!I20","v":1.6E-2},{"$f":"'Inputs master'!J20","v":1.6E-2},{"$f":"'Inputs master'!K20","v":1.6E-2},{"$f":"'Inputs master'!L20","v":1.6E-2},{"$f":"'Inputs master'!M20","v":1.6E-2},{"$f":"'Inputs master'!N20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!O20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!P20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!Q20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!R20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!S20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!T20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!U20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!V20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!W20","v":1.2800000000000001E-2}]
[null,null,null,"Debt issuance costs",null,null,"%",null,{"$f":"'Inputs master'!I21","v":2E-3},{"$f":"'Inputs master'!J21","v":2E-3},{"$f":"'Inputs master'!K21","v":2E-3},{"$f":"'Inputs master'!L21","v":2E-3},{"$f":"'Inputs master'!M21","v":2E-3},{"$f":"'Inputs master'!N21","v":2E-3},{"$f":"'Inputs master'!O21","v":2E-3},{"$f":"'Inputs master'!P21","v":2E-3},{"$f":"'Inputs master'!Q21","v":2E-3},{"$f":"'Inputs master'!R21","v":2E-3},{"$f":"'Inputs master'!S21","v":2E-3},{"$f":"'Inputs master'!T21","v":2E-3},{"$f":"'Inputs master'!U21","v":2E-3},{"$f":"'Inputs master'!V21","v":2E-3},{"$f":"'Inputs master'!W21","v":2E-3}]
[null,null,null,"Asset beta",null,null,"scalar",null,{"$f":"'Inputs master'!I22","v":0.35},{"$f":"'Inputs master'!J22","v":0.35},{"$f":"'Inputs master'!K22","v":0.35},{"$f":"'Inputs master'!L22","v":0.35},{"$f":"'Inputs master'!M22","v":0.35},{"$f":"'Inputs master'!N22","v":0.36},{"$f":"'Inputs master'!O22","v":0.36},{"$f":"'Inputs master'!P22","v":0.36},{"$f":"'Inputs master'!Q22","v":0.36},{"$f":"'Inputs master'!R22","v":0.36},{"$f":"'Inputs master'!S22","v":0.36},{"$f":"'Inputs master'!T22","v":0.36},{"$f":"'Inputs master'!U22","v":0.36},{"$f":"'Inputs master'!V22","v":0.36},{"$f":"'Inputs master'!W22","v":0.36}]
[null,null,null,"Tax adjusted market risk premium",null,null,"%",null,{"$f":"'Inputs master'!I23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!J23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!K23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!L23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!M23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!N23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!O23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!P23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!Q23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!R23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!S23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!T23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!U23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!V23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!W23","v":7.0000000000000007E-2}]
[null,null,null,"Average corporate tax rate",null,null,"%",null,{"$f":"'Inputs master'!I24","v":0.28000000000000003},{"$f":"'Inputs master'!J24","v":0.28000000000000003},{"$f":"'Inputs master'!K24","v":0.28000000000000003},{"$f":"'Inputs master'!L24","v":0.28000000000000003},{"$f":"'Inputs master'!M24","v":0.28000000000000003},{"$f":"'Inputs master'!N24","v":0.28000000000000003},{"$f":"'Inputs master'!O24","v":0.28000000000000003},{"$f":"'Inputs master'!P24","v":0.28000000000000003},{"$f":"'Inputs master'!Q24","v":0.28000000000000003},{"$f":"'Inputs master'!R24","v":0.28000000000000003},{"$f":"'Inputs master'!S24","v":0.28000000000000003},{"$f":"'Inputs master'!T24","v":0.28000000000000003},{"$f":"'Inputs master'!U24","v":0.28000000000000003},{"$f":"'Inputs master'!V24","v":0.28000000000000003},{"$f":"'Inputs master'!W24","v":0.28000000000000003}]
[null,null,null,"Average investor tax rate",null,null,"%",null,{"$f":"'Inputs master'!I25","v":0.28000000000000003},{"$f":"'Inputs master'!J25","v":0.28000000000000003},{"$f":"'Inputs master'!K25","v":0.28000000000000003},{"$f":"'Inputs master'!L25","v":0.28000000000000003},{"$f":"'Inputs master'!M25","v":0.28000000000000003},{"$f":"'Inputs master'!N25","v":0.28000000000000003},{"$f":"'Inputs master'!O25","v":0.28000000000000003},{"$f":"'Inputs master'!P25","v":0.28000000000000003},{"$f":"'Inputs master'!Q25","v":0.28000000000000003},{"$f":"'Inputs master'!R25","v":0.28000000000000003},{"$f":"'Inputs master'!S25","v":0.28000000000000003},{"$f":"'Inputs master'!T25","v":0.28000000000000003},{"$f":"'Inputs master'!U25","v":0.28000000000000003},{"$f":"'Inputs master'!V25","v":0.28000000000000003},{"$f":"'Inputs master'!W25","v":0.28000000000000003}]
[null,null,null,"Leverage",null,null,"%",null,{"$f":"'Inputs master'!I26","v":0.42},{"$f":"'Inputs master'!J26","v":0.42},{"$f":"'Inputs master'!K26","v":0.42},{"$f":"'Inputs master'!L26","v":0.42},{"$f":"'Inputs master'!M26","v":0.42},{"$f":"'Inputs master'!N26","v":0.41},{"$f":"'Inputs master'!O26","v":0.41},{"$f":"'Inputs master'!P26","v":0.41},{"$f":"'Inputs master'!Q26","v":0.41},{"$f":"'Inputs master'!R26","v":0.41},{"$f":"'Inputs master'!S26","v":0.41},{"$f":"'Inputs master'!T26","v":0.41},{"$f":"'Inputs master'!U26","v":0.41},{"$f":"'Inputs master'!V26","v":0.41},{"$f":"'Inputs master'!W26","v":0.41}]
[null,null,null,"Standard error of mid-point WACC",null,null,"scalar",null,{"$f":"'Inputs master'!I27","v":1.01E-2},{"$f":"'Inputs master'!J27","v":1.01E-2},{"$f":"'Inputs master'!K27","v":1.01E-2},{"$f":"'Inputs master'!L27","v":1.01E-2},{"$f":"'Inputs master'!M27","v":1.01E-2},{"$f":"'Inputs master'!N27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!O27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!P27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!Q27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!R27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!S27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!T27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!U27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!V27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!W27","v":1.0800000000000001E-2}]
[null,null,null,"z-Score",null,null,"scalar",null,{"$f":"'Inputs master'!I28","v":0.44},{"$f":"'Inputs master'!J28","v":0.44},{"$f":"'Inputs master'!K28","v":0.44},{"$f":"'Inputs master'!L28","v":0.44},{"$f":"'Inputs master'!M28","v":0.44},{"$f":"'Inputs master'!N28","v":0.38500000000000001},{"$f":"'Inputs master'!O28","v":0.38500000000000001},{"$f":"'Inputs master'!P28","v":0.38500000000000001},{"$f":"'Inputs master'!Q28","v":0.38500000000000001},{"$f":"'Inputs master'!R28","v":0.38500000000000001},{"$f":"'Inputs master'!S28","v":0.38500000000000001},{"$f":"'Inputs master'!T28","v":0.38500000000000001},{"$f":"'Inputs master'!U28","v":0.38500000000000001},{"$f":"'Inputs master'!V28","v":0.38500000000000001},{"$f":"'Inputs master'!W28","v":0.38500000000000001}]
[]
[null,null,"Inflation indices"]
[null,null,"Note: Changes in CPI (disclosure year end) is used to calculate the revaluation amount. Changes in CPI (disclosure year average) is used for the purposes of rebasing allowance and incentive outcomes for any disparity between forecast and outturn CPI."]
[]
[null,null,null,"Changes in CPI (disclosure year end forecast)",null,null,null,null,null,null,null,null,null,{"$f":"'Inputs master'!N33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!O33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!P33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!Q33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!R33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!S33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!T33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!U33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!V33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!W33","v":2.0000000000000018E-2}]
[null,null,null,"Changes in CPI (disclosure year end actual)",null,null,null,null,null,null,null,null,null,{"$f":"'Inputs master'!N34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!O34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!P34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!Q34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!R34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!S34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!T34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!U34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!V34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!W34","v":2.0000000000000018E-2}]
[null,null,null,"Changes in CPI (disclosure year average)",null,null,"%",null,{"$f":"'Inputs master'!I35","v":1.9368723098995622E-2},{"$f":"'Inputs master'!J35","v":6.2866525920713068E-2},{"$f":"'Inputs master'!K35","v":6.7755462370337582E-2},{"$f":"'Inputs master'!L35","v":4.4026457213724779E-2},{"$f":"'Inputs master'!M35","v":2.2749158582458628E-2},{"$f":"'Inputs master'!N35","v":2.1991135920785165E-2},{"$f":"'Inputs master'!O35","v":2.000000000000024E-2},{"$f":"'Inputs master'!P35","v":2.0000000000000018E-2},{"$f":"'Inputs master'!Q35","v":2.0000000000000018E-2},{"$f":"'Inputs master'!R35","v":2.0000000000000018E-2},{"$f":"'Inputs master'!S35","v":0.02},{"$f":"'Inputs master'!T35","v":0.02},{"$f":"'Inputs master'!U35","v":0.02},{"$f":"'Inputs master'!V35","v":0.02},{"$f":"'Inputs master'!W35","v":0.02}]
[null,null,null,"RCP3 forecast CPI",null,null,"%",null,{"$f":"'Inputs master'!I36","v":1.8999999999999906E-2},{"$f":"'Inputs master'!J36","v":2.0999999999999908E-2},{"$f":"'Inputs master'!K36","v":2.0000000000000018E-2},{"$f":"'Inputs master'!L36","v":2.0000000000000018E-2},{"$f":"'Inputs master'!M36","v":2.0000000000000018E-2}]
[null,null,null,"RCP3 forecast CPI index (to 2021)",null,null,"scalar",null,{"$f":"'Inputs master'!I37","v":1.0526440669950701}]
[null,null,null,"RCP3 actual CPI index (to 2021)",null,null,"scalar",null,{"$f":"'Inputs master'!I38","v":1.05598216497399}]
[null,null,null,"RCP4 forecast CPI",null,null,"%",null,null,null,{"$f":"'Inputs master'!K39","v":6.7755462370337582E-2},{"$f":"'Inputs master'!L39","v":4.4026457213724779E-2},{"$f":"'Inputs master'!M39","v":2.2749158582458628E-2},{"$f":"'Inputs master'!N39","v":2.1991135920785165E-2},{"$f":"'Inputs master'!O39","v":2.000000000000024E-2},{"$f":"'Inputs master'!P39","v":2.0000000000000018E-2},{"$f":"'Inputs master'!Q39","v":2.0000000000000018E-2},{"$f":"'Inputs master'!R39","v":2.0000000000000018E-2}]
[null,null,null,"RCP5 forecast CPI",null,null,"%",null,null,null,null,null,null,null,null,{"$f":"'Inputs master'!P40","v":0.02},{"$f":"'Inputs master'!Q40","v":0.02},{"$f":"'Inputs master'!R40","v":0.02},{"$f":"'Inputs master'!S40","v":0.02},{"$f":"'Inputs master'!T40","v":0.02},{"$f":"'Inputs master'!U40","v":0.02},{"$f":"'Inputs master'!V40","v":0.02},{"$f":"'Inputs master'!W40","v":0.02}]
[]
[null,null,"Other financial parameters"]
[null,null,"Note:"]
[]
[null,null,null,"Corporate tax rate",null,null,"%",null,{"$f":"'Inputs master'!I45","v":0.28000000000000003},{"$f":"'Inputs master'!J45","v":0.28000000000000003},{"$f":"'Inputs master'!K45","v":0.28000000000000003},{"$f":"'Inputs master'!L45","v":0.28000000000000003},{"$f":"'Inputs master'!M45","v":0.28000000000000003},{"$f":"'Inputs master'!N45","v":0.28000000000000003},{"$f":"'Inputs master'!O45","v":0.28000000000000003},{"$f":"'Inputs master'!P45","v":0.28000000000000003},{"$f":"'Inputs master'!Q45","v":0.28000000000000003},{"$f":"'Inputs master'!R45","v":0.28000000000000003},{"$f":"'Inputs master'!S45","v":0.28000000000000003},{"$f":"'Inputs master'!T45","v":0.28000000000000003},{"$f":"'Inputs master'!U45","v":0.28000000000000003},{"$f":"'Inputs master'!V45","v":0.28000000000000003},{"$f":"'Inputs master'!W45","v":0.28000000000000003}]
[null,null,null,"Revenue growth rate",null,null,"%",null,{"$f":"'Inputs master'!I46","v":1.26E-2},{"$f":"'Inputs master'!J46","v":1.26E-2},{"$f":"'Inputs master'!K46","v":1.26E-2},{"$f":"'Inputs master'!L46","v":1.26E-2},{"$f":"'Inputs master'!M46","v":1.26E-2},null,null,{"$f":"'Inputs master'!P46","v":0.05},{"$f":"'Inputs master'!Q46","v":0.05},{"$f":"'Inputs master'!R46","v":0.05},{"$f":"'Inputs master'!S46","v":0.02},{"$f":"'Inputs master'!T46","v":0.02},{"$f":"'Inputs master'!U46","v":0.02},{"$f":"'Inputs master'!V46","v":0.02},{"$f":"'Inputs master'!W46","v":0.02}]
[]
[null,"Expenditure allowances"]
[]
[null,null,"Base capex allowance"]
[null,null,"Note: By identified programme."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I53+'Inputs master'!I463+'Inputs master'!I548+'Inputs master'!I633","v":222.87765199999998},{"$f":"'Inputs master'!J53+'Inputs master'!J463+'Inputs master'!J548+'Inputs master'!J633","v":279.19702296584035},{"$f":"'Inputs master'!K53+'Inputs master'!K463+'Inputs master'!K548+'Inputs master'!K633","v":293.48264767975797},{"$f":"'Inputs master'!L53+'Inputs master'!L463+'Inputs master'!L548+'Inputs master'!L633","v":297.76294172687932},{"$f":"'Inputs master'!M53+'Inputs master'!M463+'Inputs master'!M548+'Inputs master'!M633","v":303.77697250285854},{"$f":"'Inputs master'!N53+'Inputs master'!N463+'Inputs master'!N548+'Inputs master'!N633","v":0},{"$f":"'Inputs master'!O53+'Inputs master'!O463+'Inputs master'!O548+'Inputs master'!O633","v":0},{"$f":"'Inputs master'!P53+'Inputs master'!P463+'Inputs master'!P548+'Inputs master'!P633","v":0},{"$f":"'Inputs master'!Q53+'Inputs master'!Q463+'Inputs master'!Q548+'Inputs master'!Q633","v":0},{"$f":"'Inputs master'!R53+'Inputs master'!R463+'Inputs master'!R548+'Inputs master'!R633","v":0},{"$f":"'Inputs master'!S53+'Inputs master'!S463+'Inputs master'!S548+'Inputs master'!S633","v":0},{"$f":"'Inputs master'!T53+'Inputs master'!T463+'Inputs master'!T548+'Inputs master'!T633","v":0},{"$f":"'Inputs master'!U53+'Inputs master'!U463+'Inputs master'!U548+'Inputs master'!U633","v":0},{"$f":"'Inputs master'!V53+'Inputs master'!V463+'Inputs master'!V548+'Inputs master'!V633","v":0},{"$f":"'Inputs master'!W53+'Inputs master'!W463+'Inputs master'!W548+'Inputs master'!W633","v":0}]
[null,null,null,"AC substations",null,null,"$m",null,{"$f":"'Inputs master'!I54+'Inputs master'!I464+'Inputs master'!I549+'Inputs master'!I634","v":0},{"$f":"'Inputs master'!J54+'Inputs master'!J464+'Inputs master'!J549+'Inputs master'!J634","v":0},{"$f":"'Inputs master'!K54+'Inputs master'!K464+'Inputs master'!K549+'Inputs master'!K634","v":0},{"$f":"'Inputs master'!L54+'Inputs master'!L464+'Inputs master'!L549+'Inputs master'!L634","v":0},{"$f":"'Inputs master'!M54+'Inputs master'!M464+'Inputs master'!M549+'Inputs master'!M634","v":0},{"$f":"'Inputs master'!N54+'Inputs master'!N464+'Inputs master'!N549+'Inputs master'!N634","v":128.65968822876818},{"$f":"'Inputs master'!O54+'Inputs master'!O464+'Inputs master'!O549+'Inputs master'!O634","v":104.18363882980574},{"$f":"'Inputs master'!P54+'Inputs master'!P464+'Inputs master'!P549+'Inputs master'!P634","v":90.189613122809519},{"$f":"'Inputs master'!Q54+'Inputs master'!Q464+'Inputs master'!Q549+'Inputs master'!Q634","v":117.17867230507466},{"$f":"'Inputs master'!R54+'Inputs master'!R464+'Inputs master'!R549+'Inputs master'!R634","v":116.13724287585542},{"$f":"'Inputs master'!S54+'Inputs master'!S464+'Inputs master'!S549+'Inputs master'!S634","v":79.353546147687325},{"$f":"'Inputs master'!T54+'Inputs master'!T464+'Inputs master'!T549+'Inputs master'!T634","v":155.6490995328561},{"$f":"'Inputs master'!U54+'Inputs master'!U464+'Inputs master'!U549+'Inputs master'!U634","v":150.84434488600198},{"$f":"'Inputs master'!V54+'Inputs master'!V464+'Inputs master'!V549+'Inputs master'!V634","v":133.76043675044963},{"$f":"'Inputs master'!W54+'Inputs master'!W464+'Inputs master'!W549+'Inputs master'!W634","v":93.289229934900376}]
[null,null,null,"ACS buildings and grounds",null,null,"$m",null,{"$f":"'Inputs master'!I55+'Inputs master'!I465+'Inputs master'!I550+'Inputs master'!I635","v":0},{"$f":"'Inputs master'!J55+'Inputs master'!J465+'Inputs master'!J550+'Inputs master'!J635","v":0},{"$f":"'Inputs master'!K55+'Inputs master'!K465+'Inputs master'!K550+'Inputs master'!K635","v":0},{"$f":"'Inputs master'!L55+'Inputs master'!L465+'Inputs master'!L550+'Inputs master'!L635","v":0},{"$f":"'Inputs master'!M55+'Inputs master'!M465+'Inputs master'!M550+'Inputs master'!M635","v":0},{"$f":"'Inputs master'!N55+'Inputs master'!N465+'Inputs master'!N550+'Inputs master'!N635","v":21.379449027558106},{"$f":"'Inputs master'!O55+'Inputs master'!O465+'Inputs master'!O550+'Inputs master'!O635","v":19.037786215089412},{"$f":"'Inputs master'!P55+'Inputs master'!P465+'Inputs master'!P550+'Inputs master'!P635","v":17.469392188675119},{"$f":"'Inputs master'!Q55+'Inputs master'!Q465+'Inputs master'!Q550+'Inputs master'!Q635","v":16.766891573100896},{"$f":"'Inputs master'!R55+'Inputs master'!R465+'Inputs master'!R550+'Inputs master'!R635","v":16.207991829930709},{"$f":"'Inputs master'!S55+'Inputs master'!S465+'Inputs master'!S550+'Inputs master'!S635","v":12.758002547163288},{"$f":"'Inputs master'!T55+'Inputs master'!T465+'Inputs master'!T550+'Inputs master'!T635","v":11.878810692396625},{"$f":"'Inputs master'!U55+'Inputs master'!U465+'Inputs master'!U550+'Inputs master'!U635","v":13.732151597200717},{"$f":"'Inputs master'!V55+'Inputs master'!V465+'Inputs master'!V550+'Inputs master'!V635","v":11.903743600379551},{"$f":"'Inputs master'!W55+'Inputs master'!W465+'Inputs master'!W550+'Inputs master'!W635","v":15.458320622884994}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"'Inputs master'!I56+'Inputs master'!I466+'Inputs master'!I551+'Inputs master'!I636","v":0},{"$f":"'Inputs master'!J56+'Inputs master'!J466+'Inputs master'!J551+'Inputs master'!J636","v":0},{"$f":"'Inputs master'!K56+'Inputs master'!K466+'Inputs master'!K551+'Inputs master'!K636","v":0},{"$f":"'Inputs master'!L56+'Inputs master'!L466+'Inputs master'!L551+'Inputs master'!L636","v":0},{"$f":"'Inputs master'!M56+'Inputs master'!M466+'Inputs master'!M551+'Inputs master'!M636","v":0},{"$f":"'Inputs master'!N56+'Inputs master'!N466+'Inputs master'!N551+'Inputs master'!N636","v":137.66602448467845},{"$f":"'Inputs master'!O56+'Inputs master'!O466+'Inputs master'!O551+'Inputs master'!O636","v":156.16889542554634},{"$f":"'Inputs master'!P56+'Inputs master'!P466+'Inputs master'!P551+'Inputs master'!P636","v":154.094916440509},{"$f":"'Inputs master'!Q56+'Inputs master'!Q466+'Inputs master'!Q551+'Inputs master'!Q636","v":161.88030670136445},{"$f":"'Inputs master'!R56+'Inputs master'!R466+'Inputs master'!R551+'Inputs master'!R636","v":193.4826681507993},{"$f":"'Inputs master'!S56+'Inputs master'!S466+'Inputs master'!S551+'Inputs master'!S636","v":179.16755082726428},{"$f":"'Inputs master'!T56+'Inputs master'!T466+'Inputs master'!T551+'Inputs master'!T636","v":187.18066750428162},{"$f":"'Inputs master'!U56+'Inputs master'!U466+'Inputs master'!U551+'Inputs master'!U636","v":202.13246809086789},{"$f":"'Inputs master'!V56+'Inputs master'!V466+'Inputs master'!V551+'Inputs master'!V636","v":217.50775293574407},{"$f":"'Inputs master'!W56+'Inputs master'!W466+'Inputs master'!W551+'Inputs master'!W636","v":234.97056520370666}]
[null,null,null,"HVDC and reactive assets",null,null,"$m",null,{"$f":"'Inputs master'!I57+'Inputs master'!I467+'Inputs master'!I552+'Inputs master'!I637","v":0},{"$f":"'Inputs master'!J57+'Inputs master'!J467+'Inputs master'!J552+'Inputs master'!J637","v":0},{"$f":"'Inputs master'!K57+'Inputs master'!K467+'Inputs master'!K552+'Inputs master'!K637","v":0},{"$f":"'Inputs master'!L57+'Inputs master'!L467+'Inputs master'!L552+'Inputs master'!L637","v":0},{"$f":"'Inputs master'!M57+'Inputs master'!M467+'Inputs master'!M552+'Inputs master'!M637","v":0},{"$f":"'Inputs master'!N57+'Inputs master'!N467+'Inputs master'!N552+'Inputs master'!N637","v":24.8087541133924},{"$f":"'Inputs master'!O57+'Inputs master'!O467+'Inputs master'!O552+'Inputs master'!O637","v":44.097905063641903},{"$f":"'Inputs master'!P57+'Inputs master'!P467+'Inputs master'!P552+'Inputs master'!P637","v":41.538294914026388},{"$f":"'Inputs master'!Q57+'Inputs master'!Q467+'Inputs master'!Q552+'Inputs master'!Q637","v":38.996136875648368},{"$f":"'Inputs master'!R57+'Inputs master'!R467+'Inputs master'!R552+'Inputs master'!R637","v":32.525670724805273},{"$f":"'Inputs master'!S57+'Inputs master'!S467+'Inputs master'!S552+'Inputs master'!S637","v":35.340072938179382},{"$f":"'Inputs master'!T57+'Inputs master'!T467+'Inputs master'!T552+'Inputs master'!T637","v":39.226065562257922},{"$f":"'Inputs master'!U57+'Inputs master'!U467+'Inputs master'!U552+'Inputs master'!U637","v":38.792826878853553},{"$f":"'Inputs master'!V57+'Inputs master'!V467+'Inputs master'!V552+'Inputs master'!V637","v":34.489539381357801},{"$f":"'Inputs master'!W57+'Inputs master'!W467+'Inputs master'!W552+'Inputs master'!W637","v":37.133146694332524}]
[null,null,null,"Secondary assets",null,null,"$m",null,{"$f":"'Inputs master'!I58+'Inputs master'!I468+'Inputs master'!I553+'Inputs master'!I638","v":0},{"$f":"'Inputs master'!J58+'Inputs master'!J468+'Inputs master'!J553+'Inputs master'!J638","v":0},{"$f":"'Inputs master'!K58+'Inputs master'!K468+'Inputs master'!K553+'Inputs master'!K638","v":0},{"$f":"'Inputs master'!L58+'Inputs master'!L468+'Inputs master'!L553+'Inputs master'!L638","v":0},{"$f":"'Inputs master'!M58+'Inputs master'!M468+'Inputs master'!M553+'Inputs master'!M638","v":0},{"$f":"'Inputs master'!N58+'Inputs master'!N468+'Inputs master'!N553+'Inputs master'!N638","v":56.793361741992548},{"$f":"'Inputs master'!O58+'Inputs master'!O468+'Inputs master'!O553+'Inputs master'!O638","v":76.665924888401207},{"$f":"'Inputs master'!P58+'Inputs master'!P468+'Inputs master'!P553+'Inputs master'!P638","v":62.951303894710705},{"$f":"'Inputs master'!Q58+'Inputs master'!Q468+'Inputs master'!Q553+'Inputs master'!Q638","v":59.047427980705244},{"$f":"'Inputs master'!R58+'Inputs master'!R468+'Inputs master'!R553+'Inputs master'!R638","v":60.45494121245693},{"$f":"'Inputs master'!S58+'Inputs master'!S468+'Inputs master'!S553+'Inputs master'!S638","v":55.362207544705271},{"$f":"'Inputs master'!T58+'Inputs master'!T468+'Inputs master'!T553+'Inputs master'!T638","v":67.463886311344993},{"$f":"'Inputs master'!U58+'Inputs master'!U468+'Inputs master'!U553+'Inputs master'!U638","v":66.550419150664666},{"$f":"'Inputs master'!V58+'Inputs master'!V468+'Inputs master'!V553+'Inputs master'!V638","v":67.696033344618982},{"$f":"'Inputs master'!W58+'Inputs master'!W468+'Inputs master'!W553+'Inputs master'!W638","v":58.330325372825513}]
[null,null,null,"Enhancement and development",null,null,"$m",null,{"$f":"'Inputs master'!I59+'Inputs master'!I469+'Inputs master'!I554+'Inputs master'!I639","v":0},{"$f":"'Inputs master'!J59+'Inputs master'!J469+'Inputs master'!J554+'Inputs master'!J639","v":0},{"$f":"'Inputs master'!K59+'Inputs master'!K469+'Inputs master'!K554+'Inputs master'!K639","v":0},{"$f":"'Inputs master'!L59+'Inputs master'!L469+'Inputs master'!L554+'Inputs master'!L639","v":0},{"$f":"'Inputs master'!M59+'Inputs master'!M469+'Inputs master'!M554+'Inputs master'!M639","v":0},{"$f":"'Inputs master'!N59+'Inputs master'!N469+'Inputs master'!N554+'Inputs master'!N639","v":17.879556938488726},{"$f":"'Inputs master'!O59+'Inputs master'!O469+'Inputs master'!O554+'Inputs master'!O639","v":23.52161155548416},{"$f":"'Inputs master'!P59+'Inputs master'!P469+'Inputs master'!P554+'Inputs master'!P639","v":30.234343780435776},{"$f":"'Inputs master'!Q59+'Inputs master'!Q469+'Inputs master'!Q554+'Inputs master'!Q639","v":30.116725569340812},{"$f":"'Inputs master'!R59+'Inputs master'!R469+'Inputs master'!R554+'Inputs master'!R639","v":24.890557116374382},{"$f":"'Inputs master'!S59+'Inputs master'!S469+'Inputs master'!S554+'Inputs master'!S639","v":28.590302514502188},{"$f":"'Inputs master'!T59+'Inputs master'!T469+'Inputs master'!T554+'Inputs master'!T639","v":29.538902410970913},{"$f":"'Inputs master'!U59+'Inputs master'!U469+'Inputs master'!U554+'Inputs master'!U639","v":30.345292983005315},{"$f":"'Inputs master'!V59+'Inputs master'!V469+'Inputs master'!V554+'Inputs master'!V639","v":29.878551332431474},{"$f":"'Inputs master'!W59+'Inputs master'!W469+'Inputs master'!W554+'Inputs master'!W639","v":29.528987644263502}]
[null,null,null,"Resilience",null,null,"$m",null,{"$f":"'Inputs master'!I60+'Inputs master'!I470+'Inputs master'!I555+'Inputs master'!I640","v":0},{"$f":"'Inputs master'!J60+'Inputs master'!J470+'Inputs master'!J555+'Inputs master'!J640","v":0},{"$f":"'Inputs master'!K60+'Inputs master'!K470+'Inputs master'!K555+'Inputs master'!K640","v":0},{"$f":"'Inputs master'!L60+'Inputs master'!L470+'Inputs master'!L555+'Inputs master'!L640","v":0},{"$f":"'Inputs master'!M60+'Inputs master'!M470+'Inputs master'!M555+'Inputs master'!M640","v":0},{"$f":"'Inputs master'!N60+'Inputs master'!N470+'Inputs master'!N555+'Inputs master'!N640","v":33.476349611287979},{"$f":"'Inputs master'!O60+'Inputs master'!O470+'Inputs master'!O555+'Inputs master'!O640","v":34.147547763738004},{"$f":"'Inputs master'!P60+'Inputs master'!P470+'Inputs master'!P555+'Inputs master'!P640","v":24.870864364010224},{"$f":"'Inputs master'!Q60+'Inputs master'!Q470+'Inputs master'!Q555+'Inputs master'!Q640","v":25.252260908949097},{"$f":"'Inputs master'!R60+'Inputs master'!R470+'Inputs master'!R555+'Inputs master'!R640","v":25.656082504410193},{"$f":"'Inputs master'!S60+'Inputs master'!S470+'Inputs master'!S555+'Inputs master'!S640","v":45.927621096007293},{"$f":"'Inputs master'!T60+'Inputs master'!T470+'Inputs master'!T555+'Inputs master'!T640","v":46.97163779464924},{"$f":"'Inputs master'!U60+'Inputs master'!U470+'Inputs master'!U555+'Inputs master'!U640","v":48.025172603198094},{"$f":"'Inputs master'!V60+'Inputs master'!V470+'Inputs master'!V555+'Inputs master'!V640","v":49.1159132591172},{"$f":"'Inputs master'!W60+'Inputs master'!W470+'Inputs master'!W555+'Inputs master'!W640","v":50.181171847646731}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I61+'Inputs master'!I471+'Inputs master'!I556+'Inputs master'!I641","v":0},{"$f":"'Inputs master'!J61+'Inputs master'!J471+'Inputs master'!J556+'Inputs master'!J641","v":0},{"$f":"'Inputs master'!K61+'Inputs master'!K471+'Inputs master'!K556+'Inputs master'!K641","v":0},{"$f":"'Inputs master'!L61+'Inputs master'!L471+'Inputs master'!L556+'Inputs master'!L641","v":0},{"$f":"'Inputs master'!M61+'Inputs master'!M471+'Inputs master'!M556+'Inputs master'!M641","v":0},{"$f":"'Inputs master'!N61+'Inputs master'!N471+'Inputs master'!N556+'Inputs master'!N641","v":59.498647845452581},{"$f":"'Inputs master'!O61+'Inputs master'!O471+'Inputs master'!O556+'Inputs master'!O641","v":68.229765506700147},{"$f":"'Inputs master'!P61+'Inputs master'!P471+'Inputs master'!P556+'Inputs master'!P641","v":53.615917623542551},{"$f":"'Inputs master'!Q61+'Inputs master'!Q471+'Inputs master'!Q556+'Inputs master'!Q641","v":31.011139823134734},{"$f":"'Inputs master'!R61+'Inputs master'!R471+'Inputs master'!R556+'Inputs master'!R641","v":23.182312667123583},{"$f":"'Inputs master'!S61+'Inputs master'!S471+'Inputs master'!S556+'Inputs master'!S641","v":37.518262012996594},{"$f":"'Inputs master'!T61+'Inputs master'!T471+'Inputs master'!T556+'Inputs master'!T641","v":38.268626724910533},{"$f":"'Inputs master'!U61+'Inputs master'!U471+'Inputs master'!U556+'Inputs master'!U641","v":39.034000989506396},{"$f":"'Inputs master'!V61+'Inputs master'!V471+'Inputs master'!V556+'Inputs master'!V641","v":39.814680128495183},{"$f":"'Inputs master'!W61+'Inputs master'!W471+'Inputs master'!W556+'Inputs master'!W641","v":40.610973080519507}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"'Inputs master'!I62+'Inputs master'!I472+'Inputs master'!I557+'Inputs master'!I642","v":0},{"$f":"'Inputs master'!J62+'Inputs master'!J472+'Inputs master'!J557+'Inputs master'!J642","v":0},{"$f":"'Inputs master'!K62+'Inputs master'!K472+'Inputs master'!K557+'Inputs master'!K642","v":0},{"$f":"'Inputs master'!L62+'Inputs master'!L472+'Inputs master'!L557+'Inputs master'!L642","v":0},{"$f":"'Inputs master'!M62+'Inputs master'!M472+'Inputs master'!M557+'Inputs master'!M642","v":0},{"$f":"'Inputs master'!N62+'Inputs master'!N472+'Inputs master'!N557+'Inputs master'!N642","v":8.1944229158676745},{"$f":"'Inputs master'!O62+'Inputs master'!O472+'Inputs master'!O557+'Inputs master'!O642","v":10.408621896095566},{"$f":"'Inputs master'!P62+'Inputs master'!P472+'Inputs master'!P557+'Inputs master'!P642","v":4.1066611209691484},{"$f":"'Inputs master'!Q62+'Inputs master'!Q472+'Inputs master'!Q557+'Inputs master'!Q642","v":4.9308758069253056},{"$f":"'Inputs master'!R62+'Inputs master'!R472+'Inputs master'!R557+'Inputs master'!R642","v":5.0294571596708506},{"$f":"'Inputs master'!S62+'Inputs master'!S472+'Inputs master'!S557+'Inputs master'!S642","v":6.8935877508775194},{"$f":"'Inputs master'!T62+'Inputs master'!T472+'Inputs master'!T557+'Inputs master'!T642","v":6.2353680973539234},{"$f":"'Inputs master'!U62+'Inputs master'!U472+'Inputs master'!U557+'Inputs master'!U642","v":6.4890271033399207},{"$f":"'Inputs master'!V62+'Inputs master'!V472+'Inputs master'!V557+'Inputs master'!V642","v":6.7542852519480592},{"$f":"'Inputs master'!W62+'Inputs master'!W472+'Inputs master'!W557+'Inputs master'!W642","v":7.0317024880205228}]
[null,null,null,"RPE and timing adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I63+'Inputs master'!I473+'Inputs master'!I558+'Inputs master'!I643","v":0},{"$f":"'Inputs master'!J63+'Inputs master'!J473+'Inputs master'!J558+'Inputs master'!J643","v":0},{"$f":"'Inputs master'!K63+'Inputs master'!K473+'Inputs master'!K558+'Inputs master'!K643","v":0},{"$f":"'Inputs master'!L63+'Inputs master'!L473+'Inputs master'!L558+'Inputs master'!L643","v":0},{"$f":"'Inputs master'!M63+'Inputs master'!M473+'Inputs master'!M558+'Inputs master'!M643","v":0},{"$f":"'Inputs master'!N63+'Inputs master'!N473+'Inputs master'!N558+'Inputs master'!N643","v":3.3749918394424916},{"$f":"'Inputs master'!O63+'Inputs master'!O473+'Inputs master'!O558+'Inputs master'!O643","v":1.791723096277535},{"$f":"'Inputs master'!P63+'Inputs master'!P473+'Inputs master'!P558+'Inputs master'!P643","v":2.626416172693014},{"$f":"'Inputs master'!Q63+'Inputs master'!Q473+'Inputs master'!Q558+'Inputs master'!Q643","v":-1.59647690308851},{"$f":"'Inputs master'!R63+'Inputs master'!R473+'Inputs master'!R558+'Inputs master'!R643","v":-0.15466567604941131},{"$f":"'Inputs master'!S63+'Inputs master'!S473+'Inputs master'!S558+'Inputs master'!S643","v":0},{"$f":"'Inputs master'!T63+'Inputs master'!T473+'Inputs master'!T558+'Inputs master'!T643","v":0},{"$f":"'Inputs master'!U63+'Inputs master'!U473+'Inputs master'!U558+'Inputs master'!U643","v":0},{"$f":"'Inputs master'!V63+'Inputs master'!V473+'Inputs master'!V558+'Inputs master'!V643","v":0},{"$f":"'Inputs master'!W63+'Inputs master'!W473+'Inputs master'!W558+'Inputs master'!W643","v":0}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I64+'Inputs master'!I474+'Inputs master'!I559+'Inputs master'!I644","v":0},{"$f":"'Inputs master'!J64+'Inputs master'!J474+'Inputs master'!J559+'Inputs master'!J644","v":0},{"$f":"'Inputs master'!K64+'Inputs master'!K474+'Inputs master'!K559+'Inputs master'!K644","v":0},{"$f":"'Inputs master'!L64+'Inputs master'!L474+'Inputs master'!L559+'Inputs master'!L644","v":0},{"$f":"'Inputs master'!M64+'Inputs master'!M474+'Inputs master'!M559+'Inputs master'!M644","v":0},{"$f":"'Inputs master'!N64+'Inputs master'!N474+'Inputs master'!N559+'Inputs master'!N644","v":-1.5263532674047839},{"$f":"'Inputs master'!O64+'Inputs master'!O474+'Inputs master'!O559+'Inputs master'!O644","v":0},{"$f":"'Inputs master'!P64+'Inputs master'!P474+'Inputs master'!P559+'Inputs master'!P644","v":-32.263478550574632},{"$f":"'Inputs master'!Q64+'Inputs master'!Q474+'Inputs master'!Q559+'Inputs master'!Q644","v":-32.523109071798928},{"$f":"'Inputs master'!R64+'Inputs master'!R474+'Inputs master'!R559+'Inputs master'!R644","v":-30.775118851970554},{"$f":"'Inputs master'!S64+'Inputs master'!S474+'Inputs master'!S559+'Inputs master'!S644","v":0},{"$f":"'Inputs master'!T64+'Inputs master'!T474+'Inputs master'!T559+'Inputs master'!T644","v":0},{"$f":"'Inputs master'!U64+'Inputs master'!U474+'Inputs master'!U559+'Inputs master'!U644","v":0},{"$f":"'Inputs master'!V64+'Inputs master'!V474+'Inputs master'!V559+'Inputs master'!V644","v":0},{"$f":"'Inputs master'!W64+'Inputs master'!W474+'Inputs master'!W559+'Inputs master'!W644","v":0}]
[null,null,null,"Total base capex allowance",null,null,"$m",null,{"$f":"SUM(I53:I64)","v":222.87765199999998},{"$f":"SUM(J53:J64)","v":279.19702296584035},293.48264767975797,297.76294172687932,303.77697250285854,490.2048934795244,538.25342024078009,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[]
[null,null,null,"Standard incentive rate base capex allowance",null,null,"$m",null,{"$f":"I65-I68","v":222.87765199999998},{"$f":"J65-J68","v":279.19702296584035},293.48264767975797,297.76294172687932,303.77697250285854,490.2048934795244,538.25342024078009,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[null,null,null,"Low incentive rate base capex allowance",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure allowance"]
[null,null,"Note:"]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I73+'Inputs master'!I483+'Inputs master'!I568+'Inputs master'!I653","v":276.49264851356355},{"$f":"'Inputs master'!J73+'Inputs master'!J483+'Inputs master'!J568+'Inputs master'!J653","v":280.29161125342557},{"$f":"'Inputs master'!K73+'Inputs master'!K483+'Inputs master'!K568+'Inputs master'!K653","v":289.93968830413638},{"$f":"'Inputs master'!L73+'Inputs master'!L483+'Inputs master'!L568+'Inputs master'!L653","v":299.42713756672163},{"$f":"'Inputs master'!M73+'Inputs master'!M483+'Inputs master'!M568+'Inputs master'!M653","v":299.36977795601672},{"$f":"'Inputs master'!N73+'Inputs master'!N483+'Inputs master'!N568+'Inputs master'!N653","v":0},{"$f":"'Inputs master'!O73+'Inputs master'!O483+'Inputs master'!O568+'Inputs master'!O653","v":0},{"$f":"'Inputs master'!P73+'Inputs master'!P483+'Inputs master'!P568+'Inputs master'!P653","v":0},{"$f":"'Inputs master'!Q73+'Inputs master'!Q483+'Inputs master'!Q568+'Inputs master'!Q653","v":0},{"$f":"'Inputs master'!R73+'Inputs master'!R483+'Inputs master'!R568+'Inputs master'!R653","v":0},{"$f":"'Inputs master'!S73+'Inputs master'!S483+'Inputs master'!S568+'Inputs master'!S653","v":0},{"$f":"'Inputs master'!T73+'Inputs master'!T483+'Inputs master'!T568+'Inputs master'!T653","v":0},{"$f":"'Inputs master'!U73+'Inputs master'!U483+'Inputs master'!U568+'Inputs master'!U653","v":0},{"$f":"'Inputs master'!V73+'Inputs master'!V483+'Inputs master'!V568+'Inputs master'!V653","v":0},{"$f":"'Inputs master'!W73+'Inputs master'!W483+'Inputs master'!W568+'Inputs master'!W653","v":0}]
[null,null,null,"Preventive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I74+'Inputs master'!I484+'Inputs master'!I569+'Inputs master'!I654","v":0},{"$f":"'Inputs master'!J74+'Inputs master'!J484+'Inputs master'!J569+'Inputs master'!J654","v":0},{"$f":"'Inputs master'!K74+'Inputs master'!K484+'Inputs master'!K569+'Inputs master'!K654","v":0},{"$f":"'Inputs master'!L74+'Inputs master'!L484+'Inputs master'!L569+'Inputs master'!L654","v":0},{"$f":"'Inputs master'!M74+'Inputs master'!M484+'Inputs master'!M569+'Inputs master'!M654","v":0},{"$f":"'Inputs master'!N74+'Inputs master'!N484+'Inputs master'!N569+'Inputs master'!N654","v":50.971853180045763},{"$f":"'Inputs master'!O74+'Inputs master'!O484+'Inputs master'!O569+'Inputs master'!O654","v":49.182278145244673},{"$f":"'Inputs master'!P74+'Inputs master'!P484+'Inputs master'!P569+'Inputs master'!P654","v":51.996192378885425},{"$f":"'Inputs master'!Q74+'Inputs master'!Q484+'Inputs master'!Q569+'Inputs master'!Q654","v":53.076629493710506},{"$f":"'Inputs master'!R74+'Inputs master'!R484+'Inputs master'!R569+'Inputs master'!R654","v":53.975894045082342},{"$f":"'Inputs master'!S74+'Inputs master'!S484+'Inputs master'!S569+'Inputs master'!S654","v":55.454262650837158},{"$f":"'Inputs master'!T74+'Inputs master'!T484+'Inputs master'!T569+'Inputs master'!T654","v":55.990327305046392},{"$f":"'Inputs master'!U74+'Inputs master'!U484+'Inputs master'!U569+'Inputs master'!U654","v":58.572300901631422},{"$f":"'Inputs master'!V74+'Inputs master'!V484+'Inputs master'!V569+'Inputs master'!V654","v":58.192746213813962},{"$f":"'Inputs master'!W74+'Inputs master'!W484+'Inputs master'!W569+'Inputs master'!W654","v":58.777779659066866}]
[null,null,null,"Predictive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I75+'Inputs master'!I485+'Inputs master'!I570+'Inputs master'!I655","v":0},{"$f":"'Inputs master'!J75+'Inputs master'!J485+'Inputs master'!J570+'Inputs master'!J655","v":0},{"$f":"'Inputs master'!K75+'Inputs master'!K485+'Inputs master'!K570+'Inputs master'!K655","v":0},{"$f":"'Inputs master'!L75+'Inputs master'!L485+'Inputs master'!L570+'Inputs master'!L655","v":0},{"$f":"'Inputs master'!M75+'Inputs master'!M485+'Inputs master'!M570+'Inputs master'!M655","v":0},{"$f":"'Inputs master'!N75+'Inputs master'!N485+'Inputs master'!N570+'Inputs master'!N655","v":94.77418690625889},{"$f":"'Inputs master'!O75+'Inputs master'!O485+'Inputs master'!O570+'Inputs master'!O655","v":93.973713688984134},{"$f":"'Inputs master'!P75+'Inputs master'!P485+'Inputs master'!P570+'Inputs master'!P655","v":102.74510087768761},{"$f":"'Inputs master'!Q75+'Inputs master'!Q485+'Inputs master'!Q570+'Inputs master'!Q655","v":100.89438336024899},{"$f":"'Inputs master'!R75+'Inputs master'!R485+'Inputs master'!R570+'Inputs master'!R655","v":98.211087545469638},{"$f":"'Inputs master'!S75+'Inputs master'!S485+'Inputs master'!S570+'Inputs master'!S655","v":99.724032634111765},{"$f":"'Inputs master'!T75+'Inputs master'!T485+'Inputs master'!T570+'Inputs master'!T655","v":99.389418641537759},{"$f":"'Inputs master'!U75+'Inputs master'!U485+'Inputs master'!U570+'Inputs master'!U655","v":103.81158636219953},{"$f":"'Inputs master'!V75+'Inputs master'!V485+'Inputs master'!V570+'Inputs master'!V655","v":107.23977364891407},{"$f":"'Inputs master'!W75+'Inputs master'!W485+'Inputs master'!W570+'Inputs master'!W655","v":104.8886142398065}]
[null,null,null,"Corrective maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I76+'Inputs master'!I486+'Inputs master'!I571+'Inputs master'!I656","v":0},{"$f":"'Inputs master'!J76+'Inputs master'!J486+'Inputs master'!J571+'Inputs master'!J656","v":0},{"$f":"'Inputs master'!K76+'Inputs master'!K486+'Inputs master'!K571+'Inputs master'!K656","v":0},{"$f":"'Inputs master'!L76+'Inputs master'!L486+'Inputs master'!L571+'Inputs master'!L656","v":0},{"$f":"'Inputs master'!M76+'Inputs master'!M486+'Inputs master'!M571+'Inputs master'!M656","v":0},{"$f":"'Inputs master'!N76+'Inputs master'!N486+'Inputs master'!N571+'Inputs master'!N656","v":5.3154189314389919},{"$f":"'Inputs master'!O76+'Inputs master'!O486+'Inputs master'!O571+'Inputs master'!O656","v":5.3882717029591607},{"$f":"'Inputs master'!P76+'Inputs master'!P486+'Inputs master'!P571+'Inputs master'!P656","v":5.4794277607729649},{"$f":"'Inputs master'!Q76+'Inputs master'!Q486+'Inputs master'!Q571+'Inputs master'!Q656","v":5.550999302434974},{"$f":"'Inputs master'!R76+'Inputs master'!R486+'Inputs master'!R571+'Inputs master'!R656","v":5.639424562815627},{"$f":"'Inputs master'!S76+'Inputs master'!S486+'Inputs master'!S571+'Inputs master'!S656","v":5.7301336122410307},{"$f":"'Inputs master'!T76+'Inputs master'!T486+'Inputs master'!T571+'Inputs master'!T656","v":5.8142067774762216},{"$f":"'Inputs master'!U76+'Inputs master'!U486+'Inputs master'!U571+'Inputs master'!U656","v":5.9144013045358284},{"$f":"'Inputs master'!V76+'Inputs master'!V486+'Inputs master'!V571+'Inputs master'!V656","v":5.9948229778145432},{"$f":"'Inputs master'!W76+'Inputs master'!W486+'Inputs master'!W571+'Inputs master'!W656","v":6.0751095271339803}]
[null,null,null,"Proactive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I77+'Inputs master'!I487+'Inputs master'!I572+'Inputs master'!I657","v":0},{"$f":"'Inputs master'!J77+'Inputs master'!J487+'Inputs master'!J572+'Inputs master'!J657","v":0},{"$f":"'Inputs master'!K77+'Inputs master'!K487+'Inputs master'!K572+'Inputs master'!K657","v":0},{"$f":"'Inputs master'!L77+'Inputs master'!L487+'Inputs master'!L572+'Inputs master'!L657","v":0},{"$f":"'Inputs master'!M77+'Inputs master'!M487+'Inputs master'!M572+'Inputs master'!M657","v":0},{"$f":"'Inputs master'!N77+'Inputs master'!N487+'Inputs master'!N572+'Inputs master'!N657","v":1.1928979349231419},{"$f":"'Inputs master'!O77+'Inputs master'!O487+'Inputs master'!O572+'Inputs master'!O657","v":1.2085527043173399},{"$f":"'Inputs master'!P77+'Inputs master'!P487+'Inputs master'!P572+'Inputs master'!P657","v":1.2286159202532507},{"$f":"'Inputs master'!Q77+'Inputs master'!Q487+'Inputs master'!Q572+'Inputs master'!Q657","v":1.2440339800959439},{"$f":"'Inputs master'!R77+'Inputs master'!R487+'Inputs master'!R572+'Inputs master'!R657","v":1.2628214778787927},{"$f":"'Inputs master'!S77+'Inputs master'!S487+'Inputs master'!S572+'Inputs master'!S657","v":1.2825223994420634},{"$f":"'Inputs master'!T77+'Inputs master'!T487+'Inputs master'!T572+'Inputs master'!T657","v":1.300744026646766},{"$f":"'Inputs master'!U77+'Inputs master'!U487+'Inputs master'!U572+'Inputs master'!U657","v":1.3225776788733146},{"$f":"'Inputs master'!V77+'Inputs master'!V487+'Inputs master'!V572+'Inputs master'!V657","v":1.3399958048658294},{"$f":"'Inputs master'!W77+'Inputs master'!W487+'Inputs master'!W572+'Inputs master'!W657","v":1.3573919819464337}]
[null,null,null,"Resilience",null,null,"$m",null,{"$f":"'Inputs master'!I78+'Inputs master'!I488+'Inputs master'!I573+'Inputs master'!I658","v":0},{"$f":"'Inputs master'!J78+'Inputs master'!J488+'Inputs master'!J573+'Inputs master'!J658","v":0},{"$f":"'Inputs master'!K78+'Inputs master'!K488+'Inputs master'!K573+'Inputs master'!K658","v":0},{"$f":"'Inputs master'!L78+'Inputs master'!L488+'Inputs master'!L573+'Inputs master'!L658","v":0},{"$f":"'Inputs master'!M78+'Inputs master'!M488+'Inputs master'!M573+'Inputs master'!M658","v":0},{"$f":"'Inputs master'!N78+'Inputs master'!N488+'Inputs master'!N573+'Inputs master'!N658","v":1.4951379343186988},{"$f":"'Inputs master'!O78+'Inputs master'!O488+'Inputs master'!O573+'Inputs master'!O658","v":0.98244612949650467},{"$f":"'Inputs master'!P78+'Inputs master'!P488+'Inputs master'!P573+'Inputs master'!P658","v":2.5370447907303371},{"$f":"'Inputs master'!Q78+'Inputs master'!Q488+'Inputs master'!Q573+'Inputs master'!Q658","v":1.9928801364297986},{"$f":"'Inputs master'!R78+'Inputs master'!R488+'Inputs master'!R573+'Inputs master'!R658","v":1.7212387206217123},{"$f":"'Inputs master'!S78+'Inputs master'!S488+'Inputs master'!S573+'Inputs master'!S658","v":1.5668517015244505},{"$f":"'Inputs master'!T78+'Inputs master'!T488+'Inputs master'!T573+'Inputs master'!T658","v":1.5985727911448384},{"$f":"'Inputs master'!U78+'Inputs master'!U488+'Inputs master'!U573+'Inputs master'!U658","v":3.3036584989529905},{"$f":"'Inputs master'!V78+'Inputs master'!V488+'Inputs master'!V573+'Inputs master'!V658","v":2.7304940381282647},{"$f":"'Inputs master'!W78+'Inputs master'!W488+'Inputs master'!W573+'Inputs master'!W658","v":1.6975246871188223}]
[null,null,null,"Asset management and operations ",null,null,"$m",null,{"$f":"'Inputs master'!I79+'Inputs master'!I489+'Inputs master'!I574+'Inputs master'!I659","v":0},{"$f":"'Inputs master'!J79+'Inputs master'!J489+'Inputs master'!J574+'Inputs master'!J659","v":0},{"$f":"'Inputs master'!K79+'Inputs master'!K489+'Inputs master'!K574+'Inputs master'!K659","v":0},{"$f":"'Inputs master'!L79+'Inputs master'!L489+'Inputs master'!L574+'Inputs master'!L659","v":0},{"$f":"'Inputs master'!M79+'Inputs master'!M489+'Inputs master'!M574+'Inputs master'!M659","v":0},{"$f":"'Inputs master'!N79+'Inputs master'!N489+'Inputs master'!N574+'Inputs master'!N659","v":101.03522855222759},{"$f":"'Inputs master'!O79+'Inputs master'!O489+'Inputs master'!O574+'Inputs master'!O659","v":105.04067905750598},{"$f":"'Inputs master'!P79+'Inputs master'!P489+'Inputs master'!P574+'Inputs master'!P659","v":107.86255928628785},{"$f":"'Inputs master'!Q79+'Inputs master'!Q489+'Inputs master'!Q574+'Inputs master'!Q659","v":109.23232940008073},{"$f":"'Inputs master'!R79+'Inputs master'!R489+'Inputs master'!R574+'Inputs master'!R659","v":108.47189314405853},{"$f":"'Inputs master'!S79+'Inputs master'!S489+'Inputs master'!S574+'Inputs master'!S659","v":107.11366947852078},{"$f":"'Inputs master'!T79+'Inputs master'!T489+'Inputs master'!T574+'Inputs master'!T659","v":110.08741771956296},{"$f":"'Inputs master'!U79+'Inputs master'!U489+'Inputs master'!U574+'Inputs master'!U659","v":113.1271962328499},{"$f":"'Inputs master'!V79+'Inputs master'!V489+'Inputs master'!V574+'Inputs master'!V659","v":116.23437235086023},{"$f":"'Inputs master'!W79+'Inputs master'!W489+'Inputs master'!W574+'Inputs master'!W659","v":119.41033783435113}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"'Inputs master'!I80+'Inputs master'!I490+'Inputs master'!I575+'Inputs master'!I660","v":0},{"$f":"'Inputs master'!J80+'Inputs master'!J490+'Inputs master'!J575+'Inputs master'!J660","v":0},{"$f":"'Inputs master'!K80+'Inputs master'!K490+'Inputs master'!K575+'Inputs master'!K660","v":0},{"$f":"'Inputs master'!L80+'Inputs master'!L490+'Inputs master'!L575+'Inputs master'!L660","v":0},{"$f":"'Inputs master'!M80+'Inputs master'!M490+'Inputs master'!M575+'Inputs master'!M660","v":0},{"$f":"'Inputs master'!N80+'Inputs master'!N490+'Inputs master'!N575+'Inputs master'!N660","v":69.2835917278301},{"$f":"'Inputs master'!O80+'Inputs master'!O490+'Inputs master'!O575+'Inputs master'!O660","v":74.100225970590657},{"$f":"'Inputs master'!P80+'Inputs master'!P490+'Inputs master'!P575+'Inputs master'!P660","v":75.178666425066524},{"$f":"'Inputs master'!Q80+'Inputs master'!Q490+'Inputs master'!Q575+'Inputs master'!Q660","v":74.708062837864787},{"$f":"'Inputs master'!R80+'Inputs master'!R490+'Inputs master'!R575+'Inputs master'!R660","v":74.175433635244275},{"$f":"'Inputs master'!S80+'Inputs master'!S490+'Inputs master'!S575+'Inputs master'!S660","v":74.991925847469872},{"$f":"'Inputs master'!T80+'Inputs master'!T490+'Inputs master'!T575+'Inputs master'!T660","v":76.914662470207148},{"$f":"'Inputs master'!U80+'Inputs master'!U490+'Inputs master'!U575+'Inputs master'!U660","v":78.876704389034984},{"$f":"'Inputs master'!V80+'Inputs master'!V490+'Inputs master'!V575+'Inputs master'!V660","v":80.880173501267436},{"$f":"'Inputs master'!W80+'Inputs master'!W490+'Inputs master'!W575+'Inputs master'!W660","v":82.925873431501557}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I81+'Inputs master'!I491+'Inputs master'!I576+'Inputs master'!I661","v":0},{"$f":"'Inputs master'!J81+'Inputs master'!J491+'Inputs master'!J576+'Inputs master'!J661","v":0},{"$f":"'Inputs master'!K81+'Inputs master'!K491+'Inputs master'!K576+'Inputs master'!K661","v":0},{"$f":"'Inputs master'!L81+'Inputs master'!L491+'Inputs master'!L576+'Inputs master'!L661","v":0},{"$f":"'Inputs master'!M81+'Inputs master'!M491+'Inputs master'!M576+'Inputs master'!M661","v":0},{"$f":"'Inputs master'!N81+'Inputs master'!N491+'Inputs master'!N576+'Inputs master'!N661","v":63.269195017843643},{"$f":"'Inputs master'!O81+'Inputs master'!O491+'Inputs master'!O576+'Inputs master'!O661","v":66.30567686393249},{"$f":"'Inputs master'!P81+'Inputs master'!P491+'Inputs master'!P576+'Inputs master'!P661","v":69.577080275532879},{"$f":"'Inputs master'!Q81+'Inputs master'!Q491+'Inputs master'!Q576+'Inputs master'!Q661","v":73.79172336422765},{"$f":"'Inputs master'!R81+'Inputs master'!R491+'Inputs master'!R576+'Inputs master'!R661","v":65.130936118054876},{"$f":"'Inputs master'!S81+'Inputs master'!S491+'Inputs master'!S576+'Inputs master'!S661","v":66.801591637227773},{"$f":"'Inputs master'!T81+'Inputs master'!T491+'Inputs master'!T576+'Inputs master'!T661","v":68.977497881495495},{"$f":"'Inputs master'!U81+'Inputs master'!U491+'Inputs master'!U576+'Inputs master'!U661","v":72.469501548686964},{"$f":"'Inputs master'!V81+'Inputs master'!V491+'Inputs master'!V576+'Inputs master'!V661","v":73.206502824136933},{"$f":"'Inputs master'!W81+'Inputs master'!W491+'Inputs master'!W576+'Inputs master'!W661","v":75.508967897923469}]
[null,null,null,"Insurance",null,null,"$m",null,{"$f":"'Inputs master'!I82+'Inputs master'!I492+'Inputs master'!I577+'Inputs master'!I662","v":0},{"$f":"'Inputs master'!J82+'Inputs master'!J492+'Inputs master'!J577+'Inputs master'!J662","v":0},{"$f":"'Inputs master'!K82+'Inputs master'!K492+'Inputs master'!K577+'Inputs master'!K662","v":0},{"$f":"'Inputs master'!L82+'Inputs master'!L492+'Inputs master'!L577+'Inputs master'!L662","v":0},{"$f":"'Inputs master'!M82+'Inputs master'!M492+'Inputs master'!M577+'Inputs master'!M662","v":0},{"$f":"'Inputs master'!N82+'Inputs master'!N492+'Inputs master'!N577+'Inputs master'!N662","v":36.334151951903578},{"$f":"'Inputs master'!O82+'Inputs master'!O492+'Inputs master'!O577+'Inputs master'!O662","v":38.54126172656693},{"$f":"'Inputs master'!P82+'Inputs master'!P492+'Inputs master'!P577+'Inputs master'!P662","v":41.012493598352762},{"$f":"'Inputs master'!Q82+'Inputs master'!Q492+'Inputs master'!Q577+'Inputs master'!Q662","v":43.655700156581524},{"$f":"'Inputs master'!R82+'Inputs master'!R492+'Inputs master'!R577+'Inputs master'!R662","v":46.454333179307319},{"$f":"'Inputs master'!S82+'Inputs master'!S492+'Inputs master'!S577+'Inputs master'!S662","v":49.454195046008508},{"$f":"'Inputs master'!T82+'Inputs master'!T492+'Inputs master'!T577+'Inputs master'!T662","v":51.975306668137598},{"$f":"'Inputs master'!U82+'Inputs master'!U492+'Inputs master'!U577+'Inputs master'!U662","v":54.917944801462212},{"$f":"'Inputs master'!V82+'Inputs master'!V492+'Inputs master'!V577+'Inputs master'!V662","v":58.513615057173176},{"$f":"'Inputs master'!W82+'Inputs master'!W492+'Inputs master'!W577+'Inputs master'!W662","v":61.870084880903718}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I83+'Inputs master'!I493+'Inputs master'!I578+'Inputs master'!I663","v":0},{"$f":"'Inputs master'!J83+'Inputs master'!J493+'Inputs master'!J578+'Inputs master'!J663","v":0},{"$f":"'Inputs master'!K83+'Inputs master'!K493+'Inputs master'!K578+'Inputs master'!K663","v":0},{"$f":"'Inputs master'!L83+'Inputs master'!L493+'Inputs master'!L578+'Inputs master'!L663","v":0},{"$f":"'Inputs master'!M83+'Inputs master'!M493+'Inputs master'!M578+'Inputs master'!M663","v":0},{"$f":"'Inputs master'!N83+'Inputs master'!N493+'Inputs master'!N578+'Inputs master'!N663","v":-2.5668411926314882},{"$f":"'Inputs master'!O83+'Inputs master'!O493+'Inputs master'!O578+'Inputs master'!O663","v":2.2472613389139084E-2},{"$f":"'Inputs master'!P83+'Inputs master'!P493+'Inputs master'!P578+'Inputs master'!P663","v":-16.823010120116059},{"$f":"'Inputs master'!Q83+'Inputs master'!Q493+'Inputs master'!Q578+'Inputs master'!Q663","v":-19.129942785741466},{"$f":"'Inputs master'!R83+'Inputs master'!R493+'Inputs master'!R578+'Inputs master'!R663","v":-17.414608962490075},{"$f":"'Inputs master'!S83+'Inputs master'!S493+'Inputs master'!S578+'Inputs master'!S663","v":0},{"$f":"'Inputs master'!T83+'Inputs master'!T493+'Inputs master'!T578+'Inputs master'!T663","v":0},{"$f":"'Inputs master'!U83+'Inputs master'!U493+'Inputs master'!U578+'Inputs master'!U663","v":0},{"$f":"'Inputs master'!V83+'Inputs master'!V493+'Inputs master'!V578+'Inputs master'!V663","v":0},{"$f":"'Inputs master'!W83+'Inputs master'!W493+'Inputs master'!W578+'Inputs master'!W663","v":0}]
[null,null,null,"Total operating expenditure allowance",null,null,"$m",null,{"$f":"SUM(I73:I83)","v":276.49264851356355},{"$f":"SUM(J73:J83)","v":280.29161125342557},289.93968830413638,299.42713756672163,299.36977795601672,421.10482094415886,434.745578602987,440.79417119345356,445.01679924593344,437.62845346604297,462.11918500738341,472.04815428125511,492.31587171822707,504.33249641697444,512.51168413975245]
[]
[null,"Actual expenditure"]
[]
[null,null,"Base capex actuals"]
[null,null,"Note:"]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I91","v":-0.23553142000002936},{"$f":"'Inputs master'!J91","v":-1.0930415999999923},{"$f":"'Inputs master'!K91","v":0.39031792720351177},{"$f":"'Inputs master'!L91","v":382.67769640000006},{"$f":"'Inputs master'!M91","v":0},{"$f":"'Inputs master'!N91","v":0},{"$f":"'Inputs master'!O91","v":0},{"$f":"'Inputs master'!P91","v":0},{"$f":"'Inputs master'!Q91","v":0},{"$f":"'Inputs master'!R91","v":0},{"$f":"'Inputs master'!S91","v":0},{"$f":"'Inputs master'!T91","v":0},{"$f":"'Inputs master'!U91","v":0},{"$f":"'Inputs master'!V91","v":0},{"$f":"'Inputs master'!W91","v":0}]
[null,null,null,"AC substations",null,null,"$m",null,{"$f":"'Inputs master'!I92","v":76.243200999999999},{"$f":"'Inputs master'!J92","v":50.723066000000003},{"$f":"'Inputs master'!K92","v":54.488771999999997},{"$f":"'Inputs master'!L92","v":0},{"$f":"'Inputs master'!M92","v":119.0900730000001},{"$f":"'Inputs master'!N92","v":128.65968822876818},{"$f":"'Inputs master'!O92","v":104.18363882980574},{"$f":"'Inputs master'!P92","v":90.189613122809519},{"$f":"'Inputs master'!Q92","v":117.17867230507466},{"$f":"'Inputs master'!R92","v":116.13724287585542},{"$f":"'Inputs master'!S92","v":79.353546147687325},{"$f":"'Inputs master'!T92","v":155.6490995328561},{"$f":"'Inputs master'!U92","v":150.84434488600198},{"$f":"'Inputs master'!V92","v":133.76043675044963},{"$f":"'Inputs master'!W92","v":93.289229934900376}]
[null,null,null,"ACS buildings and grounds",null,null,"$m",null,{"$f":"'Inputs master'!I93","v":7.2771228800000003},{"$f":"'Inputs master'!J93","v":7.8506157199999995},{"$f":"'Inputs master'!K93","v":10.411928279999998},{"$f":"'Inputs master'!L93","v":0},{"$f":"'Inputs master'!M93","v":39.042399720000013},{"$f":"'Inputs master'!N93","v":21.379449027558106},{"$f":"'Inputs master'!O93","v":19.037786215089412},{"$f":"'Inputs master'!P93","v":17.469392188675119},{"$f":"'Inputs master'!Q93","v":16.766891573100896},{"$f":"'Inputs master'!R93","v":16.207991829930709},{"$f":"'Inputs master'!S93","v":12.758002547163288},{"$f":"'Inputs master'!T93","v":11.878810692396625},{"$f":"'Inputs master'!U93","v":13.732151597200717},{"$f":"'Inputs master'!V93","v":11.903743600379551},{"$f":"'Inputs master'!W93","v":15.458320622884994}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"'Inputs master'!I94","v":81.376597000000018},{"$f":"'Inputs master'!J94","v":77.227604999999983},{"$f":"'Inputs master'!K94","v":91.817862000000005},{"$f":"'Inputs master'!L94","v":0},{"$f":"'Inputs master'!M94","v":129.77028600000011},{"$f":"'Inputs master'!N94","v":137.66602448467845},{"$f":"'Inputs master'!O94","v":156.16889542554634},{"$f":"'Inputs master'!P94","v":154.094916440509},{"$f":"'Inputs master'!Q94","v":161.88030670136445},{"$f":"'Inputs master'!R94","v":193.4826681507993},{"$f":"'Inputs master'!S94","v":179.16755082726428},{"$f":"'Inputs master'!T94","v":187.18066750428162},{"$f":"'Inputs master'!U94","v":202.13246809086789},{"$f":"'Inputs master'!V94","v":217.50775293574407},{"$f":"'Inputs master'!W94","v":234.97056520370666}]
[null,null,null,"HVDC and reactive assets",null,null,"$m",null,{"$f":"'Inputs master'!I95","v":9.1709680000000002},{"$f":"'Inputs master'!J95","v":4.414523},{"$f":"'Inputs master'!K95","v":18.449503000000004},{"$f":"'Inputs master'!L95","v":0},{"$f":"'Inputs master'!M95","v":32.877140000000026},{"$f":"'Inputs master'!N95","v":24.8087541133924},{"$f":"'Inputs master'!O95","v":44.097905063641903},{"$f":"'Inputs master'!P95","v":41.538294914026388},{"$f":"'Inputs master'!Q95","v":38.996136875648368},{"$f":"'Inputs master'!R95","v":32.525670724805273},{"$f":"'Inputs master'!S95","v":35.340072938179382},{"$f":"'Inputs master'!T95","v":39.226065562257922},{"$f":"'Inputs master'!U95","v":38.792826878853553},{"$f":"'Inputs master'!V95","v":34.489539381357801},{"$f":"'Inputs master'!W95","v":37.133146694332524}]
[null,null,null,"Secondary assets",null,null,"$m",null,{"$f":"'Inputs master'!I96","v":47.294819000000004},{"$f":"'Inputs master'!J96","v":37.902284999999999},{"$f":"'Inputs master'!K96","v":44.518416572803005},{"$f":"'Inputs master'!L96","v":0},{"$f":"'Inputs master'!M96","v":43.539320000000075},{"$f":"'Inputs master'!N96","v":56.793361741992548},{"$f":"'Inputs master'!O96","v":76.665924888401207},{"$f":"'Inputs master'!P96","v":62.951303894710705},{"$f":"'Inputs master'!Q96","v":59.047427980705244},{"$f":"'Inputs master'!R96","v":60.45494121245693},{"$f":"'Inputs master'!S96","v":55.362207544705271},{"$f":"'Inputs master'!T96","v":67.463886311344993},{"$f":"'Inputs master'!U96","v":66.550419150664666},{"$f":"'Inputs master'!V96","v":67.696033344618982},{"$f":"'Inputs master'!W96","v":58.330325372825513}]
[null,null,null,"Enhancement and development",null,null,"$m",null,{"$f":"'Inputs master'!I97","v":11.696671},{"$f":"'Inputs master'!J97","v":13.480145000000002},{"$f":"'Inputs master'!K97","v":28.597394999999995},{"$f":"'Inputs master'!L97","v":0},{"$f":"'Inputs master'!M97","v":24.344744000000016},{"$f":"'Inputs master'!N97","v":17.879556938488726},{"$f":"'Inputs master'!O97","v":23.52161155548416},{"$f":"'Inputs master'!P97","v":30.234343780435776},{"$f":"'Inputs master'!Q97","v":30.116725569340812},{"$f":"'Inputs master'!R97","v":24.890557116374382},{"$f":"'Inputs master'!S97","v":28.590302514502188},{"$f":"'Inputs master'!T97","v":29.538902410970913},{"$f":"'Inputs master'!U97","v":30.345292983005315},{"$f":"'Inputs master'!V97","v":29.878551332431474},{"$f":"'Inputs master'!W97","v":29.528987644263502}]
[null,null,null,"Resilience (base)",null,null,"$m",null,{"$f":"'Inputs master'!I98","v":0},{"$f":"'Inputs master'!J98","v":0},{"$f":"'Inputs master'!K98","v":0},{"$f":"'Inputs master'!L98","v":0},{"$f":"'Inputs master'!M98","v":0.918624},{"$f":"'Inputs master'!N98","v":33.476349611287979},{"$f":"'Inputs master'!O98","v":34.147547763738004},{"$f":"'Inputs master'!P98","v":24.870864364010224},{"$f":"'Inputs master'!Q98","v":25.252260908949097},{"$f":"'Inputs master'!R98","v":25.656082504410193},{"$f":"'Inputs master'!S98","v":45.927621096007293},{"$f":"'Inputs master'!T98","v":46.97163779464924},{"$f":"'Inputs master'!U98","v":48.025172603198094},{"$f":"'Inputs master'!V98","v":49.1159132591172},{"$f":"'Inputs master'!W98","v":50.181171847646731}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I99","v":30.092630200000002},{"$f":"'Inputs master'!J99","v":25.400474350000003},{"$f":"'Inputs master'!K99","v":20.264504809993497},{"$f":"'Inputs master'!L99","v":0},{"$f":"'Inputs master'!M99","v":47.030423670000019},{"$f":"'Inputs master'!N99","v":59.498647845452581},{"$f":"'Inputs master'!O99","v":68.229765506700147},{"$f":"'Inputs master'!P99","v":53.615917623542551},{"$f":"'Inputs master'!Q99","v":31.011139823134734},{"$f":"'Inputs master'!R99","v":23.182312667123583},{"$f":"'Inputs master'!S99","v":37.518262012996594},{"$f":"'Inputs master'!T99","v":38.268626724910533},{"$f":"'Inputs master'!U99","v":39.034000989506396},{"$f":"'Inputs master'!V99","v":39.814680128495183},{"$f":"'Inputs master'!W99","v":40.610973080519507}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"'Inputs master'!I100","v":2.8725687199999999},{"$f":"'Inputs master'!J100","v":4.3351325199999993},{"$f":"'Inputs master'!K100","v":3.6574767600000002},{"$f":"'Inputs master'!L100","v":0},{"$f":"'Inputs master'!M100","v":11.412687999999998},{"$f":"'Inputs master'!N100","v":8.1944229158676745},{"$f":"'Inputs master'!O100","v":10.408621896095566},{"$f":"'Inputs master'!P100","v":4.1066611209691484},{"$f":"'Inputs master'!Q100","v":4.9308758069253056},{"$f":"'Inputs master'!R100","v":5.0294571596708506},{"$f":"'Inputs master'!S100","v":6.8935877508775194},{"$f":"'Inputs master'!T100","v":6.2353680973539234},{"$f":"'Inputs master'!U100","v":6.4890271033399207},{"$f":"'Inputs master'!V100","v":6.7542852519480592},{"$f":"'Inputs master'!W100","v":7.0317024880205228}]
[null,null,null,"RPE and timing adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I101","v":0},{"$f":"'Inputs master'!J101","v":0},{"$f":"'Inputs master'!K101","v":0},{"$f":"'Inputs master'!L101","v":0},{"$f":"'Inputs master'!M101","v":0},{"$f":"'Inputs master'!N101","v":3.3749918394424916},{"$f":"'Inputs master'!O101","v":1.791723096277535},{"$f":"'Inputs master'!P101","v":2.626416172693014},{"$f":"'Inputs master'!Q101","v":-1.59647690308851},{"$f":"'Inputs master'!R101","v":-0.15466567604941131},{"$f":"'Inputs master'!S101","v":0},{"$f":"'Inputs master'!T101","v":0},{"$f":"'Inputs master'!U101","v":0},{"$f":"'Inputs master'!V101","v":0},{"$f":"'Inputs master'!W101","v":0}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I102","v":0},{"$f":"'Inputs master'!J102","v":0},{"$f":"'Inputs master'!K102","v":0},{"$f":"'Inputs master'!L102","v":0},{"$f":"'Inputs master'!M102","v":0},{"$f":"'Inputs master'!N102","v":-1.5263532674047839},{"$f":"'Inputs master'!O102","v":-29.440978482243764},{"$f":"'Inputs master'!P102","v":-32.263478550574632},{"$f":"'Inputs master'!Q102","v":-32.523109071798928},{"$f":"'Inputs master'!R102","v":-30.775118851970554},{"$f":"'Inputs master'!S102","v":0},{"$f":"'Inputs master'!T102","v":0},{"$f":"'Inputs master'!U102","v":0},{"$f":"'Inputs master'!V102","v":0},{"$f":"'Inputs master'!W102","v":0}]
[null,null,null,"Total base capex actuals",null,null,"$m",null,{"$f":"SUM(I91:I102)","v":265.78904638},{"$f":"SUM(J91:J102)","v":220.24080498999999},272.59617635000006,382.67769640000006,448.02569839000034,490.2048934795244,508.81244175853635,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[]
[null,null,null,"Base capex subject to the standard incentive rate",null,null,"$m",null,{"$f":"I103-I106","v":265.78904638},{"$f":"J103-J106","v":220.24080498999999},272.59617635000006,382.67769640000006,448.02569839000034,490.2048934795244,508.81244175853635,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[null,null,null,"Base capex subject to the low incentive rate",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure"]
[null,null,"Note:"]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I111","v":2.6032999994640704E-4},{"$f":"'Inputs master'!J111","v":-3.629669987503803E-5},{"$f":"'Inputs master'!K111","v":-0.52890352999963852},{"$f":"'Inputs master'!L111","v":344.71088198428669},{"$f":"'Inputs master'!M111","v":0},{"$f":"'Inputs master'!N111","v":0},{"$f":"'Inputs master'!O111","v":0},{"$f":"'Inputs master'!P111","v":0},{"$f":"'Inputs master'!Q111","v":0},{"$f":"'Inputs master'!R111","v":0},{"$f":"'Inputs master'!S111","v":0},{"$f":"'Inputs master'!T111","v":0},{"$f":"'Inputs master'!U111","v":0},{"$f":"'Inputs master'!V111","v":0},{"$f":"'Inputs master'!W111","v":0}]
[null,null,null,"Preventive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I112","v":40.431729194836059},{"$f":"'Inputs master'!J112","v":38.78020625354128},{"$f":"'Inputs master'!K112","v":44.32255961725626},{"$f":"'Inputs master'!L112","v":0},{"$f":"'Inputs master'!M112","v":50.233712896045795},{"$f":"'Inputs master'!N112","v":50.971853180045763},{"$f":"'Inputs master'!O112","v":49.182278145244673},{"$f":"'Inputs master'!P112","v":51.996192378885425},{"$f":"'Inputs master'!Q112","v":53.076629493710506},{"$f":"'Inputs master'!R112","v":53.975894045082342},{"$f":"'Inputs master'!S112","v":55.454262650837158},{"$f":"'Inputs master'!T112","v":55.990327305046392},{"$f":"'Inputs master'!U112","v":58.572300901631422},{"$f":"'Inputs master'!V112","v":58.192746213813962},{"$f":"'Inputs master'!W112","v":58.777779659066866}]
[null,null,null,"Predictive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I113","v":66.155939935164071},{"$f":"'Inputs master'!J113","v":63.667881896458731},{"$f":"'Inputs master'!K113","v":83.568838335643733},{"$f":"'Inputs master'!L113","v":0},{"$f":"'Inputs master'!M113","v":84.023262441220197},{"$f":"'Inputs master'!N113","v":94.77418690625889},{"$f":"'Inputs master'!O113","v":93.973713688984134},{"$f":"'Inputs master'!P113","v":102.74510087768761},{"$f":"'Inputs master'!Q113","v":100.89438336024899},{"$f":"'Inputs master'!R113","v":98.211087545469638},{"$f":"'Inputs master'!S113","v":99.724032634111765},{"$f":"'Inputs master'!T113","v":99.389418641537759},{"$f":"'Inputs master'!U113","v":103.81158636219953},{"$f":"'Inputs master'!V113","v":107.23977364891407},{"$f":"'Inputs master'!W113","v":104.8886142398065}]
[null,null,null,"Corrective maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I114","v":3.7784389899999997},{"$f":"'Inputs master'!J114","v":4.75604155},{"$f":"'Inputs master'!K114","v":4.8700335900000002},{"$f":"'Inputs master'!L114","v":0},{"$f":"'Inputs master'!M114","v":5.2264386039857662},{"$f":"'Inputs master'!N114","v":5.3154189314389919},{"$f":"'Inputs master'!O114","v":5.3882717029591607},{"$f":"'Inputs master'!P114","v":5.4794277607729649},{"$f":"'Inputs master'!Q114","v":5.550999302434974},{"$f":"'Inputs master'!R114","v":5.639424562815627},{"$f":"'Inputs master'!S114","v":5.7301336122410307},{"$f":"'Inputs master'!T114","v":5.8142067774762216},{"$f":"'Inputs master'!U114","v":5.9144013045358284},{"$f":"'Inputs master'!V114","v":5.9948229778145432},{"$f":"'Inputs master'!W114","v":6.0751095271339803}]
[null,null,null,"Proactive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I115","v":0.58339964},{"$f":"'Inputs master'!J115","v":0.61271292999999993},{"$f":"'Inputs master'!K115","v":0.77018418999999994},{"$f":"'Inputs master'!L115","v":0},{"$f":"'Inputs master'!M115","v":1.1734914743290819},{"$f":"'Inputs master'!N115","v":1.1928979349231419},{"$f":"'Inputs master'!O115","v":1.2085527043173399},{"$f":"'Inputs master'!P115","v":1.2286159202532507},{"$f":"'Inputs master'!Q115","v":1.2440339800959439},{"$f":"'Inputs master'!R115","v":1.2628214778787927},{"$f":"'Inputs master'!S115","v":1.2825223994420634},{"$f":"'Inputs master'!T115","v":1.300744026646766},{"$f":"'Inputs master'!U115","v":1.3225776788733146},{"$f":"'Inputs master'!V115","v":1.3399958048658294},{"$f":"'Inputs master'!W115","v":1.3573919819464337}]
[null,null,null,"Resilience",null,null,"$m",null,{"$f":"'Inputs master'!I116","v":0},{"$f":"'Inputs master'!J116","v":0},{"$f":"'Inputs master'!K116","v":0},{"$f":"'Inputs master'!L116","v":0},{"$f":"'Inputs master'!M116","v":0},{"$f":"'Inputs master'!N116","v":1.4951379343186988},{"$f":"'Inputs master'!O116","v":0.98244612949650467},{"$f":"'Inputs master'!P116","v":2.5370447907303371},{"$f":"'Inputs master'!Q116","v":1.9928801364297986},{"$f":"'Inputs master'!R116","v":1.7212387206217123},{"$f":"'Inputs master'!S116","v":1.5668517015244505},{"$f":"'Inputs master'!T116","v":1.5985727911448384},{"$f":"'Inputs master'!U116","v":3.3036584989529905},{"$f":"'Inputs master'!V116","v":2.7304940381282647},{"$f":"'Inputs master'!W116","v":1.6975246871188223}]
[null,null,null,"Asset management and operations ",null,null,"$m",null,{"$f":"'Inputs master'!I117","v":66.798333692400007},{"$f":"'Inputs master'!J117","v":65.398707953409982},{"$f":"'Inputs master'!K117","v":72.474796224560009},{"$f":"'Inputs master'!L117","v":0},{"$f":"'Inputs master'!M117","v":96.007749047027616},{"$f":"'Inputs master'!N117","v":101.03522855222759},{"$f":"'Inputs master'!O117","v":105.04067905750598},{"$f":"'Inputs master'!P117","v":107.86255928628785},{"$f":"'Inputs master'!Q117","v":109.23232940008073},{"$f":"'Inputs master'!R117","v":108.47189314405853},{"$f":"'Inputs master'!S117","v":107.11366947852078},{"$f":"'Inputs master'!T117","v":110.08741771956296},{"$f":"'Inputs master'!U117","v":113.1271962328499},{"$f":"'Inputs master'!V117","v":116.23437235086023},{"$f":"'Inputs master'!W117","v":119.41033783435113}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"'Inputs master'!I118","v":42.116951351502998},{"$f":"'Inputs master'!J118","v":45.441541103650984},{"$f":"'Inputs master'!K118","v":55.582784505500001},{"$f":"'Inputs master'!L118","v":0},{"$f":"'Inputs master'!M118","v":66.40597316599802},{"$f":"'Inputs master'!N118","v":69.2835917278301},{"$f":"'Inputs master'!O118","v":74.100225970590657},{"$f":"'Inputs master'!P118","v":75.178666425066524},{"$f":"'Inputs master'!Q118","v":74.708062837864787},{"$f":"'Inputs master'!R118","v":74.175433635244275},{"$f":"'Inputs master'!S118","v":74.991925847469872},{"$f":"'Inputs master'!T118","v":76.914662470207148},{"$f":"'Inputs master'!U118","v":78.876704389034984},{"$f":"'Inputs master'!V118","v":80.880173501267436},{"$f":"'Inputs master'!W118","v":82.925873431501557}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I119","v":30.780842083064012},{"$f":"'Inputs master'!J119","v":38.16811609291198},{"$f":"'Inputs master'!K119","v":40.962389472886002},{"$f":"'Inputs master'!L119","v":0},{"$f":"'Inputs master'!M119","v":49.971021282585085},{"$f":"'Inputs master'!N119","v":63.269195017843643},{"$f":"'Inputs master'!O119","v":66.30567686393249},{"$f":"'Inputs master'!P119","v":69.577080275532879},{"$f":"'Inputs master'!Q119","v":73.79172336422765},{"$f":"'Inputs master'!R119","v":65.130936118054876},{"$f":"'Inputs master'!S119","v":66.801591637227773},{"$f":"'Inputs master'!T119","v":68.977497881495495},{"$f":"'Inputs master'!U119","v":72.469501548686964},{"$f":"'Inputs master'!V119","v":73.206502824136933},{"$f":"'Inputs master'!W119","v":75.508967897923469}]
[null,null,null,"Insurance",null,null,"$m",null,{"$f":"'Inputs master'!I120","v":18.713017069999999},{"$f":"'Inputs master'!J120","v":22.154277899999993},{"$f":"'Inputs master'!K120","v":26.547466959999994},{"$f":"'Inputs master'!L120","v":0},{"$f":"'Inputs master'!M120","v":34.189711220204288},{"$f":"'Inputs master'!N120","v":36.334151951903578},{"$f":"'Inputs master'!O120","v":38.54126172656693},{"$f":"'Inputs master'!P120","v":41.012493598352762},{"$f":"'Inputs master'!Q120","v":43.655700156581524},{"$f":"'Inputs master'!R120","v":46.454333179307319},{"$f":"'Inputs master'!S120","v":49.454195046008508},{"$f":"'Inputs master'!T120","v":51.975306668137598},{"$f":"'Inputs master'!U120","v":54.917944801462212},{"$f":"'Inputs master'!V120","v":58.513615057173176},{"$f":"'Inputs master'!W120","v":61.870084880903718}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I121","v":0},{"$f":"'Inputs master'!J121","v":0},{"$f":"'Inputs master'!K121","v":0},{"$f":"'Inputs master'!L121","v":0},{"$f":"'Inputs master'!M121","v":0},{"$f":"'Inputs master'!N121","v":-2.5668411926314882},{"$f":"'Inputs master'!O121","v":-15.427829386610862},{"$f":"'Inputs master'!P121","v":-16.823010120116059},{"$f":"'Inputs master'!Q121","v":-19.129942785741466},{"$f":"'Inputs master'!R121","v":-17.414608962490075},{"$f":"'Inputs master'!S121","v":0},{"$f":"'Inputs master'!T121","v":0},{"$f":"'Inputs master'!U121","v":0},{"$f":"'Inputs master'!V121","v":0},{"$f":"'Inputs master'!W121","v":0}]
[null,null,null,"Total operating expenditure",null,null,"$m",null,{"$f":"SUM(I111:I121)","v":269.3589122869671},{"$f":"SUM(J111:J121)","v":278.97944938327311},328.57014936584636,344.71088198428669,387.23136013139583,421.10482094415886,419.29527660298697,440.79417119345356,445.01679924593344,437.62845346604297,462.11918500738341,472.04815428125511,492.31587171822707,504.33249641697444,512.51168413975245]
[]
[null,"Capex commissioning"]
[]
[null,null,"Base and major capex commissioning by month"]
[null,null,"Note: Inclusive of commissioning relating to major capex projects."]
[]
[null,null,null,"Commissioned assets in July",null,null,"$m",null,{"$f":"'Inputs master'!I129","v":7.8986117909914846},{"$f":"'Inputs master'!J129","v":21.621256778166664},{"$f":"'Inputs master'!K129","v":15.920719388000004},{"$f":"'Inputs master'!L129","v":6.8150038460999989},{"$f":"'Inputs master'!M129","v":0},{"$f":"'Inputs master'!N129","v":0},{"$f":"'Inputs master'!O129","v":0},{"$f":"'Inputs master'!P129","v":0},{"$f":"'Inputs master'!Q129","v":0},{"$f":"'Inputs master'!R129","v":0},{"$f":"'Inputs master'!S129","v":0},{"$f":"'Inputs master'!T129","v":0},{"$f":"'Inputs master'!U129","v":0},{"$f":"'Inputs master'!V129","v":0},{"$f":"'Inputs master'!W129","v":0}]
[null,null,null,"Commissioned assets in August",null,null,"$m",null,{"$f":"'Inputs master'!I130","v":25.565199351791495},{"$f":"'Inputs master'!J130","v":10.235456484166667},{"$f":"'Inputs master'!K130","v":17.407398415000003},{"$f":"'Inputs master'!L130","v":8.9682235328999997},{"$f":"'Inputs master'!M130","v":0},{"$f":"'Inputs master'!N130","v":0},{"$f":"'Inputs master'!O130","v":0},{"$f":"'Inputs master'!P130","v":0},{"$f":"'Inputs master'!Q130","v":0},{"$f":"'Inputs master'!R130","v":0},{"$f":"'Inputs master'!S130","v":0},{"$f":"'Inputs master'!T130","v":0},{"$f":"'Inputs master'!U130","v":0},{"$f":"'Inputs master'!V130","v":0},{"$f":"'Inputs master'!W130","v":0}]
[null,null,null,"Commissioned assets in September",null,null,"$m",null,{"$f":"'Inputs master'!I131","v":18.358342178391499},{"$f":"'Inputs master'!J131","v":17.634543124166669},{"$f":"'Inputs master'!K131","v":17.014408861200003},{"$f":"'Inputs master'!L131","v":39.298588010199992},{"$f":"'Inputs master'!M131","v":0},{"$f":"'Inputs master'!N131","v":0},{"$f":"'Inputs master'!O131","v":0},{"$f":"'Inputs master'!P131","v":0},{"$f":"'Inputs master'!Q131","v":0},{"$f":"'Inputs master'!R131","v":0},{"$f":"'Inputs master'!S131","v":0},{"$f":"'Inputs master'!T131","v":0},{"$f":"'Inputs master'!U131","v":0},{"$f":"'Inputs master'!V131","v":0},{"$f":"'Inputs master'!W131","v":0}]
[null,null,null,"Commissioned assets in October",null,null,"$m",null,{"$f":"'Inputs master'!I132","v":13.633905758391483},{"$f":"'Inputs master'!J132","v":11.327681254166663},{"$f":"'Inputs master'!K132","v":16.078319209},{"$f":"'Inputs master'!L132","v":10.974513932599999},{"$f":"'Inputs master'!M132","v":0},{"$f":"'Inputs master'!N132","v":0},{"$f":"'Inputs master'!O132","v":0},{"$f":"'Inputs master'!P132","v":0},{"$f":"'Inputs master'!Q132","v":0},{"$f":"'Inputs master'!R132","v":0},{"$f":"'Inputs master'!S132","v":0},{"$f":"'Inputs master'!T132","v":0},{"$f":"'Inputs master'!U132","v":0},{"$f":"'Inputs master'!V132","v":0},{"$f":"'Inputs master'!W132","v":0}]
[null,null,null,"Commissioned assets in November",null,null,"$m",null,{"$f":"'Inputs master'!I133","v":27.660763942791487},{"$f":"'Inputs master'!J133","v":19.79425665416667},{"$f":"'Inputs master'!K133","v":24.5388230826},{"$f":"'Inputs master'!L133","v":12.694836149},{"$f":"'Inputs master'!M133","v":0},{"$f":"'Inputs master'!N133","v":0},{"$f":"'Inputs master'!O133","v":0},{"$f":"'Inputs master'!P133","v":0},{"$f":"'Inputs master'!Q133","v":0},{"$f":"'Inputs master'!R133","v":0},{"$f":"'Inputs master'!S133","v":0},{"$f":"'Inputs master'!T133","v":0},{"$f":"'Inputs master'!U133","v":0},{"$f":"'Inputs master'!V133","v":0},{"$f":"'Inputs master'!W133","v":0}]
[null,null,null,"Commissioned assets in December",null,null,"$m",null,{"$f":"'Inputs master'!I134","v":24.475198229391491},{"$f":"'Inputs master'!J134","v":30.260082034166668},{"$f":"'Inputs master'!K134","v":43.644122564000014},{"$f":"'Inputs master'!L134","v":35.704951574800006},{"$f":"SUM(M$414:M$430)/2","v":216.8429894257668},273.70011955761845,309.41802267899919,275.81122394206017,270.94887082533728,378.88078786944351,233.20303838062154,284.90665848615896,281.04109653829147,293.75429122970883,345.34283875945363]
[null,null,null,"Commissioned assets in January",null,null,"$m",null,{"$f":"'Inputs master'!I135","v":6.6986584947914869},{"$f":"'Inputs master'!J135","v":11.34495001416667},{"$f":"'Inputs master'!K135","v":4.8899567517999998},{"$f":"'Inputs master'!L135","v":15.2509701594},216.8429894257668,273.70011955761845,309.41802267899919,275.81122394206017,270.94887082533728,378.88078786944351,233.20303838062154,284.90665848615896,281.04109653829147,293.75429122970883,345.34283875945363]
[null,null,null,"Commissioned assets in February",null,null,"$m",null,{"$f":"'Inputs master'!I136","v":19.087942735391493},{"$f":"'Inputs master'!J136","v":10.952208514166669},{"$f":"'Inputs master'!K136","v":13.400785668600003},{"$f":"'Inputs master'!L136","v":14.360563587199994},{"$f":"'Inputs master'!M136","v":0},{"$f":"'Inputs master'!N136","v":0},{"$f":"'Inputs master'!O136","v":0},{"$f":"'Inputs master'!P136","v":0},{"$f":"'Inputs master'!Q136","v":0},{"$f":"'Inputs master'!R136","v":0},{"$f":"'Inputs master'!S136","v":0},{"$f":"'Inputs master'!T136","v":0},{"$f":"'Inputs master'!U136","v":0},{"$f":"'Inputs master'!V136","v":0},{"$f":"'Inputs master'!W136","v":0}]
[null,null,null,"Commissioned assets in March",null,null,"$m",null,{"$f":"'Inputs master'!I137","v":20.523944583391494},{"$f":"'Inputs master'!J137","v":9.8771295441666602},{"$f":"'Inputs master'!K137","v":22.381098917199985},{"$f":"'Inputs master'!L137","v":38.723010011799985},{"$f":"'Inputs master'!M137","v":0},{"$f":"'Inputs master'!N137","v":0},{"$f":"'Inputs master'!O137","v":0},{"$f":"'Inputs master'!P137","v":0},{"$f":"'Inputs master'!Q137","v":0},{"$f":"'Inputs master'!R137","v":0},{"$f":"'Inputs master'!S137","v":0},{"$f":"'Inputs master'!T137","v":0},{"$f":"'Inputs master'!U137","v":0},{"$f":"'Inputs master'!V137","v":0},{"$f":"'Inputs master'!W137","v":0}]
[null,null,null,"Commissioned assets in April",null,null,"$m",null,{"$f":"'Inputs master'!I138","v":26.203545259191511},{"$f":"'Inputs master'!J138","v":48.199999164166677},{"$f":"'Inputs master'!K138","v":16.514524318800003},{"$f":"'Inputs master'!L138","v":23.889323342499988},{"$f":"'Inputs master'!M138","v":0},{"$f":"'Inputs master'!N138","v":0},{"$f":"'Inputs master'!O138","v":0},{"$f":"'Inputs master'!P138","v":0},{"$f":"'Inputs master'!Q138","v":0},{"$f":"'Inputs master'!R138","v":0},{"$f":"'Inputs master'!S138","v":0},{"$f":"'Inputs master'!T138","v":0},{"$f":"'Inputs master'!U138","v":0},{"$f":"'Inputs master'!V138","v":0},{"$f":"'Inputs master'!W138","v":0}]
[null,null,null,"Commissioned assets in May",null,null,"$m",null,{"$f":"'Inputs master'!I139","v":20.401113906391497},{"$f":"'Inputs master'!J139","v":36.323250289566658},{"$f":"'Inputs master'!K139","v":24.423069933200011},{"$f":"'Inputs master'!L139","v":57.955282501100037},{"$f":"'Inputs master'!M139","v":0},{"$f":"'Inputs master'!N139","v":0},{"$f":"'Inputs master'!O139","v":0},{"$f":"'Inputs master'!P139","v":0},{"$f":"'Inputs master'!Q139","v":0},{"$f":"'Inputs master'!R139","v":0},{"$f":"'Inputs master'!S139","v":0},{"$f":"'Inputs master'!T139","v":0},{"$f":"'Inputs master'!U139","v":0},{"$f":"'Inputs master'!V139","v":0},{"$f":"'Inputs master'!W139","v":0}]
[null,null,null,"Commissioned assets in June",null,null,"$m",null,{"$f":"'Inputs master'!I140","v":84.790991293991553},{"$f":"'Inputs master'!J140","v":47.760638703766666},{"$f":"'Inputs master'!K140","v":115.7086638565},{"$f":"'Inputs master'!L140","v":67.25453215280001},{"$f":"'Inputs master'!M140","v":0},{"$f":"'Inputs master'!N140","v":0},{"$f":"'Inputs master'!O140","v":0},{"$f":"'Inputs master'!P140","v":0},{"$f":"'Inputs master'!Q140","v":0},{"$f":"'Inputs master'!R140","v":0},{"$f":"'Inputs master'!S140","v":0},{"$f":"'Inputs master'!T140","v":0},{"$f":"'Inputs master'!U140","v":0},{"$f":"'Inputs master'!V140","v":0},{"$f":"'Inputs master'!W140","v":0}]
[null,null,null,"Total capex commissioning",null,null,"$m",null,{"$f":"SUM(I129:I140)","v":295.29821752489795},{"$f":"SUM(J129:J140)","v":275.33145255900001},331.92189096590005,331.88979880039994,433.6859788515336,547.4002391152369,618.83604535799839,551.62244788412033,541.89774165067456,757.76157573888702,466.40607676124307,569.81331697231792,562.08219307658294,587.50858245941765,690.68567751890726]
[]
[null,"Capex incentive parameters"]
[]
[null,null,"Base capex"]
[null,null,"Note:"]
[]
[null,null,null,"Base capex no longer subject to standard incentive rate base capex allowance",null,null,"$m",null,{"$f":"'Inputs master'!I148","v":-2.9652800993407453},{"$f":"'Inputs master'!J148","v":-3.13130967425711},{"$f":"'Inputs master'!K148","v":-3.1929080092711568},{"$f":"'Inputs master'!L148","v":23.54681206942816},{"$f":"'Inputs master'!M148","v":3.1929080092711568},{"$f":"'Inputs master'!N148","v":0},{"$f":"'Inputs master'!O148","v":0},{"$f":"'Inputs master'!P148","v":0},{"$f":"'Inputs master'!Q148","v":0},{"$f":"'Inputs master'!R148","v":0},{"$f":"'Inputs master'!S148","v":0},{"$f":"'Inputs master'!T148","v":0},{"$f":"'Inputs master'!U148","v":0},{"$f":"'Inputs master'!V148","v":0},{"$f":"'Inputs master'!W148","v":0}]
[null,null,null,"Base capex FX adjustment (standard)",null,null,"$m",null,{"$f":"'Inputs master'!I149","v":-0.98057760983083853},{"$f":"'Inputs master'!J149","v":-1.0324324733744099},{"$f":"'Inputs master'!K149","v":-0.5071124473957962},{"$f":"'Inputs master'!L149","v":-5.9351875929255726E-2},{"$f":"'Inputs master'!M149","v":0},{"$f":"'Inputs master'!N149","v":0},{"$f":"'Inputs master'!O149","v":0},{"$f":"'Inputs master'!P149","v":0},{"$f":"'Inputs master'!Q149","v":0},{"$f":"'Inputs master'!R149","v":0},{"$f":"'Inputs master'!S149","v":0},{"$f":"'Inputs master'!T149","v":0},{"$f":"'Inputs master'!U149","v":0},{"$f":"'Inputs master'!V149","v":0},{"$f":"'Inputs master'!W149","v":0}]
[null,null,null,"Base capex subject to the allowance adjustment mechanism (standard)",null,null,"$m",null,{"$f":"'Inputs master'!I150","v":0},{"$f":"'Inputs master'!J150","v":0},{"$f":"'Inputs master'!K150","v":0},{"$f":"'Inputs master'!L150","v":0},{"$f":"'Inputs master'!M150","v":0},{"$f":"'Inputs master'!N150","v":0},{"$f":"'Inputs master'!O150","v":0},{"$f":"'Inputs master'!P150","v":0},{"$f":"'Inputs master'!Q150","v":0},{"$f":"'Inputs master'!R150","v":0},{"$f":"'Inputs master'!S150","v":0},{"$f":"'Inputs master'!T150","v":0},{"$f":"'Inputs master'!U150","v":0},{"$f":"'Inputs master'!V150","v":0},{"$f":"'Inputs master'!W150","v":0}]
[null,null,null,"Base capex low incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I151","v":0.15},{"$f":"'Inputs master'!J151","v":0.15},{"$f":"'Inputs master'!K151","v":0.15},{"$f":"'Inputs master'!L151","v":0.15},{"$f":"'Inputs master'!M151","v":0.15},{"$f":"'Inputs master'!N151","v":0.15},{"$f":"'Inputs master'!O151","v":0.15},{"$f":"'Inputs master'!P151","v":0.15},{"$f":"'Inputs master'!Q151","v":0.15},{"$f":"'Inputs master'!R151","v":0.15},{"$f":"'Inputs master'!S151","v":0.15},{"$f":"'Inputs master'!T151","v":0.15},{"$f":"'Inputs master'!U151","v":0.15},{"$f":"'Inputs master'!V151","v":0.15},{"$f":"'Inputs master'!W151","v":0.15}]
[null,null,null,"Base capex no longer subject to low incentive rate base capex allowance",null,null,"$m",null,{"$f":"'Inputs master'!I152","v":0},{"$f":"'Inputs master'!J152","v":0},{"$f":"'Inputs master'!K152","v":0},{"$f":"'Inputs master'!L152","v":0},{"$f":"'Inputs master'!M152","v":0},{"$f":"'Inputs master'!N152","v":0},{"$f":"'Inputs master'!O152","v":0},{"$f":"'Inputs master'!P152","v":0},{"$f":"'Inputs master'!Q152","v":0},{"$f":"'Inputs master'!R152","v":0},{"$f":"'Inputs master'!S152","v":0},{"$f":"'Inputs master'!T152","v":0},{"$f":"'Inputs master'!U152","v":0},{"$f":"'Inputs master'!V152","v":0},{"$f":"'Inputs master'!W152","v":0}]
[null,null,null,"Base capex FX adjustment (low)",null,null,"$m",null,{"$f":"'Inputs master'!I153","v":0},{"$f":"'Inputs master'!J153","v":0},{"$f":"'Inputs master'!K153","v":0},{"$f":"'Inputs master'!L153","v":0},{"$f":"'Inputs master'!M153","v":0},{"$f":"'Inputs master'!N153","v":0},{"$f":"'Inputs master'!O153","v":0},{"$f":"'Inputs master'!P153","v":0},{"$f":"'Inputs master'!Q153","v":0},{"$f":"'Inputs master'!R153","v":0},{"$f":"'Inputs master'!S153","v":0},{"$f":"'Inputs master'!T153","v":0},{"$f":"'Inputs master'!U153","v":0},{"$f":"'Inputs master'!V153","v":0},{"$f":"'Inputs master'!W153","v":0}]
[]
[null,null,"Major capex"]
[null,null,"Note: For MCPs notified from 1 April 2025, any major capex incentive adjustment is only to be calculated only should total capex fall outside of the P30-P70 deadband."]
[]
[null,null,null,"MCP1 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I158","v":0},{"$f":"'Inputs master'!J158","v":0},{"$f":"'Inputs master'!K158","v":0},{"$f":"'Inputs master'!L158","v":0},{"$f":"'Inputs master'!M158","v":0},{"$f":"'Inputs master'!N158","v":0},{"$f":"'Inputs master'!O158","v":0},{"$f":"'Inputs master'!P158","v":0},{"$f":"'Inputs master'!Q158","v":0},{"$f":"'Inputs master'!R158","v":0},{"$f":"'Inputs master'!S158","v":0},{"$f":"'Inputs master'!T158","v":0},{"$f":"'Inputs master'!U158","v":0},{"$f":"'Inputs master'!V158","v":0},{"$f":"'Inputs master'!W158","v":0}]
[null,null,null,"MCP1 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I159","v":0},{"$f":"'Inputs master'!J159","v":0},{"$f":"'Inputs master'!K159","v":0},{"$f":"'Inputs master'!L159","v":0},{"$f":"'Inputs master'!M159","v":0},{"$f":"'Inputs master'!N159","v":0},{"$f":"'Inputs master'!O159","v":0},{"$f":"'Inputs master'!P159","v":0},{"$f":"'Inputs master'!Q159","v":0},{"$f":"'Inputs master'!R159","v":0},{"$f":"'Inputs master'!S159","v":0},{"$f":"'Inputs master'!T159","v":0},{"$f":"'Inputs master'!U159","v":0},{"$f":"'Inputs master'!V159","v":0},{"$f":"'Inputs master'!W159","v":0}]
[null,null,null,"MCP1 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I160","v":0},{"$f":"'Inputs master'!J160","v":0},{"$f":"'Inputs master'!K160","v":0},{"$f":"'Inputs master'!L160","v":0},{"$f":"'Inputs master'!M160","v":0},{"$f":"'Inputs master'!N160","v":0},{"$f":"'Inputs master'!O160","v":0},{"$f":"'Inputs master'!P160","v":0},{"$f":"'Inputs master'!Q160","v":0},{"$f":"'Inputs master'!R160","v":0},{"$f":"'Inputs master'!S160","v":0},{"$f":"'Inputs master'!T160","v":0},{"$f":"'Inputs master'!U160","v":0},{"$f":"'Inputs master'!V160","v":0},{"$f":"'Inputs master'!W160","v":0}]
[null,null,null,"MCP1 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I161","v":0},{"$f":"'Inputs master'!J161","v":0},{"$f":"'Inputs master'!K161","v":0},{"$f":"'Inputs master'!L161","v":0},{"$f":"'Inputs master'!M161","v":0},{"$f":"'Inputs master'!N161","v":0},{"$f":"'Inputs master'!O161","v":0},{"$f":"'Inputs master'!P161","v":0},{"$f":"'Inputs master'!Q161","v":0},{"$f":"'Inputs master'!R161","v":0},{"$f":"'Inputs master'!S161","v":0},{"$f":"'Inputs master'!T161","v":0},{"$f":"'Inputs master'!U161","v":0},{"$f":"'Inputs master'!V161","v":0},{"$f":"'Inputs master'!W161","v":0}]
[null,null,null,"MCP1 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I162","v":0},{"$f":"'Inputs master'!J162","v":0},{"$f":"'Inputs master'!K162","v":0},{"$f":"'Inputs master'!L162","v":0},{"$f":"'Inputs master'!M162","v":0},{"$f":"'Inputs master'!N162","v":0},{"$f":"'Inputs master'!O162","v":0},{"$f":"'Inputs master'!P162","v":0},{"$f":"'Inputs master'!Q162","v":0},{"$f":"'Inputs master'!R162","v":0},{"$f":"'Inputs master'!S162","v":0},{"$f":"'Inputs master'!T162","v":0},{"$f":"'Inputs master'!U162","v":0},{"$f":"'Inputs master'!V162","v":0},{"$f":"'Inputs master'!W162","v":0}]
[null,null,null,"MCP1 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I163","v":0},{"$f":"'Inputs master'!J163","v":0},{"$f":"'Inputs master'!K163","v":0},{"$f":"'Inputs master'!L163","v":0},{"$f":"'Inputs master'!M163","v":0},{"$f":"'Inputs master'!N163","v":0},{"$f":"'Inputs master'!O163","v":0},{"$f":"'Inputs master'!P163","v":0},{"$f":"'Inputs master'!Q163","v":0},{"$f":"'Inputs master'!R163","v":0},{"$f":"'Inputs master'!S163","v":0},{"$f":"'Inputs master'!T163","v":0},{"$f":"'Inputs master'!U163","v":0},{"$f":"'Inputs master'!V163","v":0},{"$f":"'Inputs master'!W163","v":0}]
[null,null,null,"MCP2 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I164","v":0},{"$f":"'Inputs master'!J164","v":0},{"$f":"'Inputs master'!K164","v":0},{"$f":"'Inputs master'!L164","v":0},{"$f":"'Inputs master'!M164","v":0},{"$f":"'Inputs master'!N164","v":0},{"$f":"'Inputs master'!O164","v":0},{"$f":"'Inputs master'!P164","v":0},{"$f":"'Inputs master'!Q164","v":0},{"$f":"'Inputs master'!R164","v":0},{"$f":"'Inputs master'!S164","v":0},{"$f":"'Inputs master'!T164","v":0},{"$f":"'Inputs master'!U164","v":0},{"$f":"'Inputs master'!V164","v":0},{"$f":"'Inputs master'!W164","v":0}]
[null,null,null,"MCP2 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I165","v":0},{"$f":"'Inputs master'!J165","v":0},{"$f":"'Inputs master'!K165","v":0},{"$f":"'Inputs master'!L165","v":0},{"$f":"'Inputs master'!M165","v":0},{"$f":"'Inputs master'!N165","v":0},{"$f":"'Inputs master'!O165","v":0},{"$f":"'Inputs master'!P165","v":0},{"$f":"'Inputs master'!Q165","v":0},{"$f":"'Inputs master'!R165","v":0},{"$f":"'Inputs master'!S165","v":0},{"$f":"'Inputs master'!T165","v":0},{"$f":"'Inputs master'!U165","v":0},{"$f":"'Inputs master'!V165","v":0},{"$f":"'Inputs master'!W165","v":0}]
[null,null,null,"MCP2 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I166","v":0},{"$f":"'Inputs master'!J166","v":0},{"$f":"'Inputs master'!K166","v":0},{"$f":"'Inputs master'!L166","v":0},{"$f":"'Inputs master'!M166","v":0},{"$f":"'Inputs master'!N166","v":0},{"$f":"'Inputs master'!O166","v":0},{"$f":"'Inputs master'!P166","v":0},{"$f":"'Inputs master'!Q166","v":0},{"$f":"'Inputs master'!R166","v":0},{"$f":"'Inputs master'!S166","v":0},{"$f":"'Inputs master'!T166","v":0},{"$f":"'Inputs master'!U166","v":0},{"$f":"'Inputs master'!V166","v":0},{"$f":"'Inputs master'!W166","v":0}]
[null,null,null,"MCP2 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I167","v":0},{"$f":"'Inputs master'!J167","v":0},{"$f":"'Inputs master'!K167","v":0},{"$f":"'Inputs master'!L167","v":0},{"$f":"'Inputs master'!M167","v":0},{"$f":"'Inputs master'!N167","v":0},{"$f":"'Inputs master'!O167","v":0},{"$f":"'Inputs master'!P167","v":0},{"$f":"'Inputs master'!Q167","v":0},{"$f":"'Inputs master'!R167","v":0},{"$f":"'Inputs master'!S167","v":0},{"$f":"'Inputs master'!T167","v":0},{"$f":"'Inputs master'!U167","v":0},{"$f":"'Inputs master'!V167","v":0},{"$f":"'Inputs master'!W167","v":0}]
[null,null,null,"MCP2 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I168","v":0},{"$f":"'Inputs master'!J168","v":0},{"$f":"'Inputs master'!K168","v":0},{"$f":"'Inputs master'!L168","v":0},{"$f":"'Inputs master'!M168","v":0},{"$f":"'Inputs master'!N168","v":0},{"$f":"'Inputs master'!O168","v":0},{"$f":"'Inputs master'!P168","v":0},{"$f":"'Inputs master'!Q168","v":0},{"$f":"'Inputs master'!R168","v":0},{"$f":"'Inputs master'!S168","v":0},{"$f":"'Inputs master'!T168","v":0},{"$f":"'Inputs master'!U168","v":0},{"$f":"'Inputs master'!V168","v":0},{"$f":"'Inputs master'!W168","v":0}]
[null,null,null,"MCP2 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I169","v":0},{"$f":"'Inputs master'!J169","v":0},{"$f":"'Inputs master'!K169","v":0},{"$f":"'Inputs master'!L169","v":0},{"$f":"'Inputs master'!M169","v":0},{"$f":"'Inputs master'!N169","v":0},{"$f":"'Inputs master'!O169","v":0},{"$f":"'Inputs master'!P169","v":0},{"$f":"'Inputs master'!Q169","v":0},{"$f":"'Inputs master'!R169","v":0},{"$f":"'Inputs master'!S169","v":0},{"$f":"'Inputs master'!T169","v":0},{"$f":"'Inputs master'!U169","v":0},{"$f":"'Inputs master'!V169","v":0},{"$f":"'Inputs master'!W169","v":0}]
[null,null,null,"MCP3 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I170","v":0},{"$f":"'Inputs master'!J170","v":0},{"$f":"'Inputs master'!K170","v":0},{"$f":"'Inputs master'!L170","v":0},{"$f":"'Inputs master'!M170","v":0},{"$f":"'Inputs master'!N170","v":0},{"$f":"'Inputs master'!O170","v":0},{"$f":"'Inputs master'!P170","v":0},{"$f":"'Inputs master'!Q170","v":0},{"$f":"'Inputs master'!R170","v":0},{"$f":"'Inputs master'!S170","v":0},{"$f":"'Inputs master'!T170","v":0},{"$f":"'Inputs master'!U170","v":0},{"$f":"'Inputs master'!V170","v":0},{"$f":"'Inputs master'!W170","v":0}]
[null,null,null,"MCP3 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I171","v":0},{"$f":"'Inputs master'!J171","v":0},{"$f":"'Inputs master'!K171","v":0},{"$f":"'Inputs master'!L171","v":0},{"$f":"'Inputs master'!M171","v":0},{"$f":"'Inputs master'!N171","v":0},{"$f":"'Inputs master'!O171","v":0},{"$f":"'Inputs master'!P171","v":0},{"$f":"'Inputs master'!Q171","v":0},{"$f":"'Inputs master'!R171","v":0},{"$f":"'Inputs master'!S171","v":0},{"$f":"'Inputs master'!T171","v":0},{"$f":"'Inputs master'!U171","v":0},{"$f":"'Inputs master'!V171","v":0},{"$f":"'Inputs master'!W171","v":0}]
[null,null,null,"MCP3 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I172","v":0},{"$f":"'Inputs master'!J172","v":0},{"$f":"'Inputs master'!K172","v":0},{"$f":"'Inputs master'!L172","v":0},{"$f":"'Inputs master'!M172","v":0},{"$f":"'Inputs master'!N172","v":0},{"$f":"'Inputs master'!O172","v":0},{"$f":"'Inputs master'!P172","v":0},{"$f":"'Inputs master'!Q172","v":0},{"$f":"'Inputs master'!R172","v":0},{"$f":"'Inputs master'!S172","v":0},{"$f":"'Inputs master'!T172","v":0},{"$f":"'Inputs master'!U172","v":0},{"$f":"'Inputs master'!V172","v":0},{"$f":"'Inputs master'!W172","v":0}]
[null,null,null,"MCP3 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I173","v":0},{"$f":"'Inputs master'!J173","v":0},{"$f":"'Inputs master'!K173","v":0},{"$f":"'Inputs master'!L173","v":0},{"$f":"'Inputs master'!M173","v":0},{"$f":"'Inputs master'!N173","v":0},{"$f":"'Inputs master'!O173","v":0},{"$f":"'Inputs master'!P173","v":0},{"$f":"'Inputs master'!Q173","v":0},{"$f":"'Inputs master'!R173","v":0},{"$f":"'Inputs master'!S173","v":0},{"$f":"'Inputs master'!T173","v":0},{"$f":"'Inputs master'!U173","v":0},{"$f":"'Inputs master'!V173","v":0},{"$f":"'Inputs master'!W173","v":0}]
[null,null,null,"MCP3 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I174","v":0},{"$f":"'Inputs master'!J174","v":0},{"$f":"'Inputs master'!K174","v":0},{"$f":"'Inputs master'!L174","v":0},{"$f":"'Inputs master'!M174","v":0},{"$f":"'Inputs master'!N174","v":0},{"$f":"'Inputs master'!O174","v":0},{"$f":"'Inputs master'!P174","v":0},{"$f":"'Inputs master'!Q174","v":0},{"$f":"'Inputs master'!R174","v":0},{"$f":"'Inputs master'!S174","v":0},{"$f":"'Inputs master'!T174","v":0},{"$f":"'Inputs master'!U174","v":0},{"$f":"'Inputs master'!V174","v":0},{"$f":"'Inputs master'!W174","v":0}]
[null,null,null,"MCP3 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I175","v":0},{"$f":"'Inputs master'!J175","v":0},{"$f":"'Inputs master'!K175","v":0},{"$f":"'Inputs master'!L175","v":0},{"$f":"'Inputs master'!M175","v":0},{"$f":"'Inputs master'!N175","v":0},{"$f":"'Inputs master'!O175","v":0},{"$f":"'Inputs master'!P175","v":0},{"$f":"'Inputs master'!Q175","v":0},{"$f":"'Inputs master'!R175","v":0},{"$f":"'Inputs master'!S175","v":0},{"$f":"'Inputs master'!T175","v":0},{"$f":"'Inputs master'!U175","v":0},{"$f":"'Inputs master'!V175","v":0},{"$f":"'Inputs master'!W175","v":0}]
[null,null,null,"MCP4 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I176","v":0},{"$f":"'Inputs master'!J176","v":0},{"$f":"'Inputs master'!K176","v":0},{"$f":"'Inputs master'!L176","v":0},{"$f":"'Inputs master'!M176","v":0},{"$f":"'Inputs master'!N176","v":0},{"$f":"'Inputs master'!O176","v":0},{"$f":"'Inputs master'!P176","v":0},{"$f":"'Inputs master'!Q176","v":0},{"$f":"'Inputs master'!R176","v":0},{"$f":"'Inputs master'!S176","v":0},{"$f":"'Inputs master'!T176","v":0},{"$f":"'Inputs master'!U176","v":0},{"$f":"'Inputs master'!V176","v":0},{"$f":"'Inputs master'!W176","v":0}]
[null,null,null,"MCP4 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I177","v":0},{"$f":"'Inputs master'!J177","v":0},{"$f":"'Inputs master'!K177","v":0},{"$f":"'Inputs master'!L177","v":0},{"$f":"'Inputs master'!M177","v":0},{"$f":"'Inputs master'!N177","v":0},{"$f":"'Inputs master'!O177","v":0},{"$f":"'Inputs master'!P177","v":0},{"$f":"'Inputs master'!Q177","v":0},{"$f":"'Inputs master'!R177","v":0},{"$f":"'Inputs master'!S177","v":0},{"$f":"'Inputs master'!T177","v":0},{"$f":"'Inputs master'!U177","v":0},{"$f":"'Inputs master'!V177","v":0},{"$f":"'Inputs master'!W177","v":0}]
[null,null,null,"MCP4 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I178","v":0},{"$f":"'Inputs master'!J178","v":0},{"$f":"'Inputs master'!K178","v":0},{"$f":"'Inputs master'!L178","v":0},{"$f":"'Inputs master'!M178","v":0},{"$f":"'Inputs master'!N178","v":0},{"$f":"'Inputs master'!O178","v":0},{"$f":"'Inputs master'!P178","v":0},{"$f":"'Inputs master'!Q178","v":0},{"$f":"'Inputs master'!R178","v":0},{"$f":"'Inputs master'!S178","v":0},{"$f":"'Inputs master'!T178","v":0},{"$f":"'Inputs master'!U178","v":0},{"$f":"'Inputs master'!V178","v":0},{"$f":"'Inputs master'!W178","v":0}]
[null,null,null,"MCP4 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I179","v":0},{"$f":"'Inputs master'!J179","v":0},{"$f":"'Inputs master'!K179","v":0},{"$f":"'Inputs master'!L179","v":0},{"$f":"'Inputs master'!M179","v":0},{"$f":"'Inputs master'!N179","v":0},{"$f":"'Inputs master'!O179","v":0},{"$f":"'Inputs master'!P179","v":0},{"$f":"'Inputs master'!Q179","v":0},{"$f":"'Inputs master'!R179","v":0},{"$f":"'Inputs master'!S179","v":0},{"$f":"'Inputs master'!T179","v":0},{"$f":"'Inputs master'!U179","v":0},{"$f":"'Inputs master'!V179","v":0},{"$f":"'Inputs master'!W179","v":0}]
[null,null,null,"MCP4 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I180","v":0},{"$f":"'Inputs master'!J180","v":0},{"$f":"'Inputs master'!K180","v":0},{"$f":"'Inputs master'!L180","v":0},{"$f":"'Inputs master'!M180","v":0},{"$f":"'Inputs master'!N180","v":0},{"$f":"'Inputs master'!O180","v":0},{"$f":"'Inputs master'!P180","v":0},{"$f":"'Inputs master'!Q180","v":0},{"$f":"'Inputs master'!R180","v":0},{"$f":"'Inputs master'!S180","v":0},{"$f":"'Inputs master'!T180","v":0},{"$f":"'Inputs master'!U180","v":0},{"$f":"'Inputs master'!V180","v":0},{"$f":"'Inputs master'!W180","v":0}]
[null,null,null,"MCP4 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I181","v":0},{"$f":"'Inputs master'!J181","v":0},{"$f":"'Inputs master'!K181","v":0},{"$f":"'Inputs master'!L181","v":0},{"$f":"'Inputs master'!M181","v":0},{"$f":"'Inputs master'!N181","v":0},{"$f":"'Inputs master'!O181","v":0},{"$f":"'Inputs master'!P181","v":0},{"$f":"'Inputs master'!Q181","v":0},{"$f":"'Inputs master'!R181","v":0},{"$f":"'Inputs master'!S181","v":0},{"$f":"'Inputs master'!T181","v":0},{"$f":"'Inputs master'!U181","v":0},{"$f":"'Inputs master'!V181","v":0},{"$f":"'Inputs master'!W181","v":0}]
[null,null,null,"MCP5 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I182","v":0},{"$f":"'Inputs master'!J182","v":0},{"$f":"'Inputs master'!K182","v":0},{"$f":"'Inputs master'!L182","v":0},{"$f":"'Inputs master'!M182","v":0},{"$f":"'Inputs master'!N182","v":0},{"$f":"'Inputs master'!O182","v":0},{"$f":"'Inputs master'!P182","v":0},{"$f":"'Inputs master'!Q182","v":0},{"$f":"'Inputs master'!R182","v":0},{"$f":"'Inputs master'!S182","v":0},{"$f":"'Inputs master'!T182","v":0},{"$f":"'Inputs master'!U182","v":0},{"$f":"'Inputs master'!V182","v":0},{"$f":"'Inputs master'!W182","v":0}]
[null,null,null,"MCP5 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I183","v":0},{"$f":"'Inputs master'!J183","v":0},{"$f":"'Inputs master'!K183","v":0},{"$f":"'Inputs master'!L183","v":0},{"$f":"'Inputs master'!M183","v":0},{"$f":"'Inputs master'!N183","v":0},{"$f":"'Inputs master'!O183","v":0},{"$f":"'Inputs master'!P183","v":0},{"$f":"'Inputs master'!Q183","v":0},{"$f":"'Inputs master'!R183","v":0},{"$f":"'Inputs master'!S183","v":0},{"$f":"'Inputs master'!T183","v":0},{"$f":"'Inputs master'!U183","v":0},{"$f":"'Inputs master'!V183","v":0},{"$f":"'Inputs master'!W183","v":0}]
[null,null,null,"MCP5 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I184","v":0},{"$f":"'Inputs master'!J184","v":0},{"$f":"'Inputs master'!K184","v":0},{"$f":"'Inputs master'!L184","v":0},{"$f":"'Inputs master'!M184","v":0},{"$f":"'Inputs master'!N184","v":0},{"$f":"'Inputs master'!O184","v":0},{"$f":"'Inputs master'!P184","v":0},{"$f":"'Inputs master'!Q184","v":0},{"$f":"'Inputs master'!R184","v":0},{"$f":"'Inputs master'!S184","v":0},{"$f":"'Inputs master'!T184","v":0},{"$f":"'Inputs master'!U184","v":0},{"$f":"'Inputs master'!V184","v":0},{"$f":"'Inputs master'!W184","v":0}]
[null,null,null,"MCP5 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I185","v":0},{"$f":"'Inputs master'!J185","v":0},{"$f":"'Inputs master'!K185","v":0},{"$f":"'Inputs master'!L185","v":0},{"$f":"'Inputs master'!M185","v":0},{"$f":"'Inputs master'!N185","v":0},{"$f":"'Inputs master'!O185","v":0},{"$f":"'Inputs master'!P185","v":0},{"$f":"'Inputs master'!Q185","v":0},{"$f":"'Inputs master'!R185","v":0},{"$f":"'Inputs master'!S185","v":0},{"$f":"'Inputs master'!T185","v":0},{"$f":"'Inputs master'!U185","v":0},{"$f":"'Inputs master'!V185","v":0},{"$f":"'Inputs master'!W185","v":0}]
[null,null,null,"MCP5 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I186","v":0},{"$f":"'Inputs master'!J186","v":0},{"$f":"'Inputs master'!K186","v":0},{"$f":"'Inputs master'!L186","v":0},{"$f":"'Inputs master'!M186","v":0},{"$f":"'Inputs master'!N186","v":0},{"$f":"'Inputs master'!O186","v":0},{"$f":"'Inputs master'!P186","v":0},{"$f":"'Inputs master'!Q186","v":0},{"$f":"'Inputs master'!R186","v":0},{"$f":"'Inputs master'!S186","v":0},{"$f":"'Inputs master'!T186","v":0},{"$f":"'Inputs master'!U186","v":0},{"$f":"'Inputs master'!V186","v":0},{"$f":"'Inputs master'!W186","v":0}]
[null,null,null,"MCP5 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I187","v":0},{"$f":"'Inputs master'!J187","v":0},{"$f":"'Inputs master'!K187","v":0},{"$f":"'Inputs master'!L187","v":0},{"$f":"'Inputs master'!M187","v":0},{"$f":"'Inputs master'!N187","v":0},{"$f":"'Inputs master'!O187","v":0},{"$f":"'Inputs master'!P187","v":0},{"$f":"'Inputs master'!Q187","v":0},{"$f":"'Inputs master'!R187","v":0},{"$f":"'Inputs master'!S187","v":0},{"$f":"'Inputs master'!T187","v":0},{"$f":"'Inputs master'!U187","v":0},{"$f":"'Inputs master'!V187","v":0},{"$f":"'Inputs master'!W187","v":0}]
[null,null,null,"Major capex sunk costs adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I188","v":0},{"$f":"'Inputs master'!J188","v":0},{"$f":"'Inputs master'!K188","v":0},{"$f":"'Inputs master'!L188","v":0},{"$f":"'Inputs master'!M188","v":0},{"$f":"'Inputs master'!N188","v":0},{"$f":"'Inputs master'!O188","v":0},{"$f":"'Inputs master'!P188","v":0},{"$f":"'Inputs master'!Q188","v":0},{"$f":"'Inputs master'!R188","v":0},{"$f":"'Inputs master'!S188","v":0},{"$f":"'Inputs master'!T188","v":0},{"$f":"'Inputs master'!U188","v":0},{"$f":"'Inputs master'!V188","v":0},{"$f":"'Inputs master'!W188","v":0}]
[]
[null,"Opex incentive parameters"]
[]
[null,null,null,"Capitalised operating lease costs",null,null,"$m",null,{"$f":"'Inputs master'!I192","v":9.8568077447999993},{"$f":"'Inputs master'!J192","v":11.510584813199998},{"$f":"'Inputs master'!K192","v":10.855604420000001},{"$f":"'Inputs master'!L192","v":11.230053},{"$f":"'Inputs master'!M192","v":11.828282036633119},{"$f":"'Inputs master'!N192","v":11.316470104213245},{"$f":"'Inputs master'!O192","v":12.872141522614406},{"$f":"'Inputs master'!P192","v":19.309089377240532},{"$f":"'Inputs master'!Q192","v":11.947270639878893},{"$f":"'Inputs master'!R192","v":11.099703442648385},{"$f":"'Inputs master'!S192","v":11.310340517745342},{"$f":"'Inputs master'!T192","v":11.346629726263322},{"$f":"'Inputs master'!U192","v":11.541027609963063},{"$f":"'Inputs master'!V192","v":11.736279551288836},{"$f":"'Inputs master'!W192","v":11.751980320924805}]
[null,null,null,"Operating expenditure allowance for IRIS (forecast CPI)",null,null,"$m",null,{"$f":"'Inputs master'!I193","v":286.26229826532375},{"$f":"'Inputs master'!J193","v":290.17940156993308},{"$f":"'Inputs master'!K193","v":299.94218265595492},{"$f":"'Inputs master'!L193","v":309.53219044866466},{"$f":"'Inputs master'!M193","v":309.68168983513601},{"$f":"'Inputs master'!N193+'Inputs master'!N494+'Inputs master'!N579+'Inputs master'!N664","v":432.4212910483721},{"$f":"'Inputs master'!O193+'Inputs master'!O494+'Inputs master'!O579+'Inputs master'!O664","v":447.61772012560141},{"$f":"'Inputs master'!P193+'Inputs master'!P494+'Inputs master'!P579+'Inputs master'!P664","v":460.10326057069409},{"$f":"'Inputs master'!Q193+'Inputs master'!Q494+'Inputs master'!Q579+'Inputs master'!Q664","v":456.96406988581231},{"$f":"'Inputs master'!R193+'Inputs master'!R494+'Inputs master'!R579+'Inputs master'!R664","v":448.72815690869135},{"$f":"'Inputs master'!S193","v":473.42952552512872},{"$f":"'Inputs master'!T193","v":483.39478400751841},{"$f":"'Inputs master'!U193","v":503.85689932819014},{"$f":"'Inputs master'!V193","v":516.06877596826325},{"$f":"'Inputs master'!W193","v":524.26366446067721}]
[null,null,null,"Amounts carried forward into RCP3",null,null,"$m",null,{"$f":"'Inputs master'!I194","v":20.944984309954862},{"$f":"'Inputs master'!J194","v":3.6454556858966782},{"$f":"'Inputs master'!K194","v":-4.6602020816819447},{"$f":"'Inputs master'!L194","v":0.22771059638819224},{"$f":"'Inputs master'!M194","v":0}]
[]
[null,null,null,"RCP3 base year adjustment term",null,null,"$m",null,null,{"$f":"'Inputs master'!J196","v":7.7386081641629527}]
[null,null,null,"RCP3 baseline adjustment term",null,null,"$m",null,null,{"$f":"'Inputs master'!J197","v":-1.0519447997875551}]
[null,null,null,"Non-recurrent amount",null,null,"$m",null,null,null,{"$f":"'Inputs master'!K198","v":-14.7},null,null,null,null,{"$f":"'Inputs master'!P198","v":0},null,null,null,null,{"$f":"'Inputs master'!U198","v":0}]
[]
[null,"Service measure incentive parameters"]
[]
[null,null,"GP1"]
[null,null,"Note:"]
[]
[null,null,null,"N-1 security high economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I205","v":0},{"$f":"'Inputs master'!J205","v":0},{"$f":"'Inputs master'!K205","v":0},{"$f":"'Inputs master'!L205","v":0},{"$f":"'Inputs master'!M205","v":0},{"$f":"'Inputs master'!N205","v":0},{"$f":"'Inputs master'!O205","v":0},{"$f":"'Inputs master'!P205","v":0},{"$f":"'Inputs master'!Q205","v":0},{"$f":"'Inputs master'!R205","v":0},{"$f":"'Inputs master'!S205","v":0},{"$f":"'Inputs master'!T205","v":0},{"$f":"'Inputs master'!U205","v":0},{"$f":"'Inputs master'!V205","v":0},{"$f":"'Inputs master'!W205","v":0}]
[null,null,null,"N-1 security material economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I206","v":7},{"$f":"'Inputs master'!J206","v":7},{"$f":"'Inputs master'!K206","v":7},{"$f":"'Inputs master'!L206","v":7},{"$f":"'Inputs master'!M206","v":7},{"$f":"'Inputs master'!N206","v":4},{"$f":"'Inputs master'!O206","v":4},{"$f":"'Inputs master'!P206","v":4},{"$f":"'Inputs master'!Q206","v":4},{"$f":"'Inputs master'!R206","v":4},{"$f":"'Inputs master'!S206","v":4},{"$f":"'Inputs master'!T206","v":4},{"$f":"'Inputs master'!U206","v":4},{"$f":"'Inputs master'!V206","v":4},{"$f":"'Inputs master'!W206","v":4}]
[null,null,null,"N security high economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I207","v":4},{"$f":"'Inputs master'!J207","v":4},{"$f":"'Inputs master'!K207","v":4},{"$f":"'Inputs master'!L207","v":4},{"$f":"'Inputs master'!M207","v":4},{"$f":"'Inputs master'!N207","v":0},{"$f":"'Inputs master'!O207","v":0},{"$f":"'Inputs master'!P207","v":0},{"$f":"'Inputs master'!Q207","v":0},{"$f":"'Inputs master'!R207","v":0},{"$f":"'Inputs master'!S207","v":0},{"$f":"'Inputs master'!T207","v":0},{"$f":"'Inputs master'!U207","v":0},{"$f":"'Inputs master'!V207","v":0},{"$f":"'Inputs master'!W207","v":0}]
[null,null,null,"N security material economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I208","v":9},{"$f":"'Inputs master'!J208","v":9},{"$f":"'Inputs master'!K208","v":9},{"$f":"'Inputs master'!L208","v":9},{"$f":"'Inputs master'!M208","v":9},{"$f":"'Inputs master'!N208","v":4},{"$f":"'Inputs master'!O208","v":4},{"$f":"'Inputs master'!P208","v":4},{"$f":"'Inputs master'!Q208","v":4},{"$f":"'Inputs master'!R208","v":4},{"$f":"'Inputs master'!S208","v":4},{"$f":"'Inputs master'!T208","v":4},{"$f":"'Inputs master'!U208","v":4},{"$f":"'Inputs master'!V208","v":4},{"$f":"'Inputs master'!W208","v":4}]
[null,null,null,"N-1 security generator | Cap",null,null,"#",null,{"$f":"'Inputs master'!I209","v":5},{"$f":"'Inputs master'!J209","v":5},{"$f":"'Inputs master'!K209","v":5},{"$f":"'Inputs master'!L209","v":5},{"$f":"'Inputs master'!M209","v":5},{"$f":"'Inputs master'!N209","v":4},{"$f":"'Inputs master'!O209","v":4},{"$f":"'Inputs master'!P209","v":4},{"$f":"'Inputs master'!Q209","v":4},{"$f":"'Inputs master'!R209","v":4},{"$f":"'Inputs master'!S209","v":4},{"$f":"'Inputs master'!T209","v":4},{"$f":"'Inputs master'!U209","v":4},{"$f":"'Inputs master'!V209","v":4},{"$f":"'Inputs master'!W209","v":4}]
[null,null,null,"N security generator | Cap",null,null,"#",null,{"$f":"'Inputs master'!I210","v":6},{"$f":"'Inputs master'!J210","v":6},{"$f":"'Inputs master'!K210","v":6},{"$f":"'Inputs master'!L210","v":6},{"$f":"'Inputs master'!M210","v":6},{"$f":"'Inputs master'!N210","v":4},{"$f":"'Inputs master'!O210","v":4},{"$f":"'Inputs master'!P210","v":4},{"$f":"'Inputs master'!Q210","v":4},{"$f":"'Inputs master'!R210","v":4},{"$f":"'Inputs master'!S210","v":4},{"$f":"'Inputs master'!T210","v":4},{"$f":"'Inputs master'!U210","v":4},{"$f":"'Inputs master'!V210","v":4},{"$f":"'Inputs master'!W210","v":4}]
[null,null,null,"N-1 security high economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I211","v":7},{"$f":"'Inputs master'!J211","v":7},{"$f":"'Inputs master'!K211","v":7},{"$f":"'Inputs master'!L211","v":7},{"$f":"'Inputs master'!M211","v":7},{"$f":"'Inputs master'!N211","v":4},{"$f":"'Inputs master'!O211","v":4},{"$f":"'Inputs master'!P211","v":4},{"$f":"'Inputs master'!Q211","v":4},{"$f":"'Inputs master'!R211","v":4},{"$f":"'Inputs master'!S211","v":4},{"$f":"'Inputs master'!T211","v":4},{"$f":"'Inputs master'!U211","v":4},{"$f":"'Inputs master'!V211","v":4},{"$f":"'Inputs master'!W211","v":4}]
[null,null,null,"N-1 security material economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I212","v":24},{"$f":"'Inputs master'!J212","v":24},{"$f":"'Inputs master'!K212","v":24},{"$f":"'Inputs master'!L212","v":24},{"$f":"'Inputs master'!M212","v":24},{"$f":"'Inputs master'!N212","v":21},{"$f":"'Inputs master'!O212","v":21},{"$f":"'Inputs master'!P212","v":21},{"$f":"'Inputs master'!Q212","v":21},{"$f":"'Inputs master'!R212","v":21},{"$f":"'Inputs master'!S212","v":21},{"$f":"'Inputs master'!T212","v":21},{"$f":"'Inputs master'!U212","v":21},{"$f":"'Inputs master'!V212","v":21},{"$f":"'Inputs master'!W212","v":21}]
[null,null,null,"N security high economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I213","v":6},{"$f":"'Inputs master'!J213","v":6},{"$f":"'Inputs master'!K213","v":6},{"$f":"'Inputs master'!L213","v":6},{"$f":"'Inputs master'!M213","v":6},{"$f":"'Inputs master'!N213","v":2},{"$f":"'Inputs master'!O213","v":2},{"$f":"'Inputs master'!P213","v":2},{"$f":"'Inputs master'!Q213","v":2},{"$f":"'Inputs master'!R213","v":2},{"$f":"'Inputs master'!S213","v":2},{"$f":"'Inputs master'!T213","v":2},{"$f":"'Inputs master'!U213","v":2},{"$f":"'Inputs master'!V213","v":2},{"$f":"'Inputs master'!W213","v":2}]
[null,null,null,"N security material economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I214","v":23},{"$f":"'Inputs master'!J214","v":23},{"$f":"'Inputs master'!K214","v":23},{"$f":"'Inputs master'!L214","v":23},{"$f":"'Inputs master'!M214","v":23},{"$f":"'Inputs master'!N214","v":15},{"$f":"'Inputs master'!O214","v":15},{"$f":"'Inputs master'!P214","v":15},{"$f":"'Inputs master'!Q214","v":15},{"$f":"'Inputs master'!R214","v":15},{"$f":"'Inputs master'!S214","v":15},{"$f":"'Inputs master'!T214","v":15},{"$f":"'Inputs master'!U214","v":15},{"$f":"'Inputs master'!V214","v":15},{"$f":"'Inputs master'!W214","v":15}]
[null,null,null,"N-1 security generator | Target",null,null,"#",null,{"$f":"'Inputs master'!I215","v":9},{"$f":"'Inputs master'!J215","v":9},{"$f":"'Inputs master'!K215","v":9},{"$f":"'Inputs master'!L215","v":9},{"$f":"'Inputs master'!M215","v":9},{"$f":"'Inputs master'!N215","v":9},{"$f":"'Inputs master'!O215","v":9},{"$f":"'Inputs master'!P215","v":9},{"$f":"'Inputs master'!Q215","v":9},{"$f":"'Inputs master'!R215","v":9},{"$f":"'Inputs master'!S215","v":9},{"$f":"'Inputs master'!T215","v":9},{"$f":"'Inputs master'!U215","v":9},{"$f":"'Inputs master'!V215","v":9},{"$f":"'Inputs master'!W215","v":9}]
[null,null,null,"N security generator | Target",null,null,"#",null,{"$f":"'Inputs master'!I216","v":12},{"$f":"'Inputs master'!J216","v":12},{"$f":"'Inputs master'!K216","v":12},{"$f":"'Inputs master'!L216","v":12},{"$f":"'Inputs master'!M216","v":12},{"$f":"'Inputs master'!N216","v":7},{"$f":"'Inputs master'!O216","v":7},{"$f":"'Inputs master'!P216","v":7},{"$f":"'Inputs master'!Q216","v":7},{"$f":"'Inputs master'!R216","v":7},{"$f":"'Inputs master'!S216","v":7},{"$f":"'Inputs master'!T216","v":7},{"$f":"'Inputs master'!U216","v":7},{"$f":"'Inputs master'!V216","v":7},{"$f":"'Inputs master'!W216","v":7}]
[null,null,null,"N-1 security high economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I217","v":14},{"$f":"'Inputs master'!J217","v":14},{"$f":"'Inputs master'!K217","v":14},{"$f":"'Inputs master'!L217","v":14},{"$f":"'Inputs master'!M217","v":14},{"$f":"'Inputs master'!N217","v":8},{"$f":"'Inputs master'!O217","v":8},{"$f":"'Inputs master'!P217","v":8},{"$f":"'Inputs master'!Q217","v":8},{"$f":"'Inputs master'!R217","v":8},{"$f":"'Inputs master'!S217","v":8},{"$f":"'Inputs master'!T217","v":8},{"$f":"'Inputs master'!U217","v":8},{"$f":"'Inputs master'!V217","v":8},{"$f":"'Inputs master'!W217","v":8}]
[null,null,null,"N-1 security material economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I218","v":41},{"$f":"'Inputs master'!J218","v":41},{"$f":"'Inputs master'!K218","v":41},{"$f":"'Inputs master'!L218","v":41},{"$f":"'Inputs master'!M218","v":41},{"$f":"'Inputs master'!N218","v":38},{"$f":"'Inputs master'!O218","v":38},{"$f":"'Inputs master'!P218","v":38},{"$f":"'Inputs master'!Q218","v":38},{"$f":"'Inputs master'!R218","v":38},{"$f":"'Inputs master'!S218","v":38},{"$f":"'Inputs master'!T218","v":38},{"$f":"'Inputs master'!U218","v":38},{"$f":"'Inputs master'!V218","v":38},{"$f":"'Inputs master'!W218","v":38}]
[null,null,null,"N security high economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I219","v":8},{"$f":"'Inputs master'!J219","v":8},{"$f":"'Inputs master'!K219","v":8},{"$f":"'Inputs master'!L219","v":8},{"$f":"'Inputs master'!M219","v":8},{"$f":"'Inputs master'!N219","v":4},{"$f":"'Inputs master'!O219","v":4},{"$f":"'Inputs master'!P219","v":4},{"$f":"'Inputs master'!Q219","v":4},{"$f":"'Inputs master'!R219","v":4},{"$f":"'Inputs master'!S219","v":4},{"$f":"'Inputs master'!T219","v":4},{"$f":"'Inputs master'!U219","v":4},{"$f":"'Inputs master'!V219","v":4},{"$f":"'Inputs master'!W219","v":4}]
[null,null,null,"N security material economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I220","v":37},{"$f":"'Inputs master'!J220","v":37},{"$f":"'Inputs master'!K220","v":37},{"$f":"'Inputs master'!L220","v":37},{"$f":"'Inputs master'!M220","v":37},{"$f":"'Inputs master'!N220","v":26},{"$f":"'Inputs master'!O220","v":26},{"$f":"'Inputs master'!P220","v":26},{"$f":"'Inputs master'!Q220","v":26},{"$f":"'Inputs master'!R220","v":26},{"$f":"'Inputs master'!S220","v":26},{"$f":"'Inputs master'!T220","v":26},{"$f":"'Inputs master'!U220","v":26},{"$f":"'Inputs master'!V220","v":26},{"$f":"'Inputs master'!W220","v":26}]
[null,null,null,"N-1 security generator | Collar",null,null,"#",null,{"$f":"'Inputs master'!I221","v":13},{"$f":"'Inputs master'!J221","v":13},{"$f":"'Inputs master'!K221","v":13},{"$f":"'Inputs master'!L221","v":13},{"$f":"'Inputs master'!M221","v":13},{"$f":"'Inputs master'!N221","v":14},{"$f":"'Inputs master'!O221","v":14},{"$f":"'Inputs master'!P221","v":14},{"$f":"'Inputs master'!Q221","v":14},{"$f":"'Inputs master'!R221","v":14},{"$f":"'Inputs master'!S221","v":14},{"$f":"'Inputs master'!T221","v":14},{"$f":"'Inputs master'!U221","v":14},{"$f":"'Inputs master'!V221","v":14},{"$f":"'Inputs master'!W221","v":14}]
[null,null,null,"N security generator | Collar",null,null,"#",null,{"$f":"'Inputs master'!I222","v":18},{"$f":"'Inputs master'!J222","v":18},{"$f":"'Inputs master'!K222","v":18},{"$f":"'Inputs master'!L222","v":18},{"$f":"'Inputs master'!M222","v":18},{"$f":"'Inputs master'!N222","v":10},{"$f":"'Inputs master'!O222","v":10},{"$f":"'Inputs master'!P222","v":10},{"$f":"'Inputs master'!Q222","v":10},{"$f":"'Inputs master'!R222","v":10},{"$f":"'Inputs master'!S222","v":10},{"$f":"'Inputs master'!T222","v":10},{"$f":"'Inputs master'!U222","v":10},{"$f":"'Inputs master'!V222","v":10},{"$f":"'Inputs master'!W222","v":10}]
[null,null,null,"N-1 security high economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I223","v":14},{"$f":"'Inputs master'!J223","v":14},{"$f":"'Inputs master'!K223","v":14},{"$f":"'Inputs master'!L223","v":14},{"$f":"'Inputs master'!M223","v":14},{"$f":"'Inputs master'!N223","v":8},{"$f":"'Inputs master'!O223","v":8},{"$f":"'Inputs master'!P223","v":8},{"$f":"'Inputs master'!Q223","v":8},{"$f":"'Inputs master'!R223","v":8},{"$f":"'Inputs master'!S223","v":8},{"$f":"'Inputs master'!T223","v":8},{"$f":"'Inputs master'!U223","v":8},{"$f":"'Inputs master'!V223","v":8},{"$f":"'Inputs master'!W223","v":8}]
[null,null,null,"N-1 security material economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I224","v":41},{"$f":"'Inputs master'!J224","v":41},{"$f":"'Inputs master'!K224","v":41},{"$f":"'Inputs master'!L224","v":41},{"$f":"'Inputs master'!M224","v":41},{"$f":"'Inputs master'!N224","v":38},{"$f":"'Inputs master'!O224","v":38},{"$f":"'Inputs master'!P224","v":38},{"$f":"'Inputs master'!Q224","v":38},{"$f":"'Inputs master'!R224","v":38},{"$f":"'Inputs master'!S224","v":38},{"$f":"'Inputs master'!T224","v":38},{"$f":"'Inputs master'!U224","v":38},{"$f":"'Inputs master'!V224","v":38},{"$f":"'Inputs master'!W224","v":38}]
[null,null,null,"N security high economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I225","v":8},{"$f":"'Inputs master'!J225","v":8},{"$f":"'Inputs master'!K225","v":8},{"$f":"'Inputs master'!L225","v":8},{"$f":"'Inputs master'!M225","v":8},{"$f":"'Inputs master'!N225","v":4},{"$f":"'Inputs master'!O225","v":4},{"$f":"'Inputs master'!P225","v":4},{"$f":"'Inputs master'!Q225","v":4},{"$f":"'Inputs master'!R225","v":4},{"$f":"'Inputs master'!S225","v":4},{"$f":"'Inputs master'!T225","v":4},{"$f":"'Inputs master'!U225","v":4},{"$f":"'Inputs master'!V225","v":4},{"$f":"'Inputs master'!W225","v":4}]
[null,null,null,"N security material economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I226","v":37},{"$f":"'Inputs master'!J226","v":37},{"$f":"'Inputs master'!K226","v":37},{"$f":"'Inputs master'!L226","v":37},{"$f":"'Inputs master'!M226","v":37},{"$f":"'Inputs master'!N226","v":26},{"$f":"'Inputs master'!O226","v":26},{"$f":"'Inputs master'!P226","v":26},{"$f":"'Inputs master'!Q226","v":26},{"$f":"'Inputs master'!R226","v":26},{"$f":"'Inputs master'!S226","v":26},{"$f":"'Inputs master'!T226","v":26},{"$f":"'Inputs master'!U226","v":26},{"$f":"'Inputs master'!V226","v":26},{"$f":"'Inputs master'!W226","v":26}]
[null,null,null,"N-1 security generator | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I227","v":13},{"$f":"'Inputs master'!J227","v":13},{"$f":"'Inputs master'!K227","v":13},{"$f":"'Inputs master'!L227","v":13},{"$f":"'Inputs master'!M227","v":13},{"$f":"'Inputs master'!N227","v":14},{"$f":"'Inputs master'!O227","v":14},{"$f":"'Inputs master'!P227","v":14},{"$f":"'Inputs master'!Q227","v":14},{"$f":"'Inputs master'!R227","v":14},{"$f":"'Inputs master'!S227","v":14},{"$f":"'Inputs master'!T227","v":14},{"$f":"'Inputs master'!U227","v":14},{"$f":"'Inputs master'!V227","v":14},{"$f":"'Inputs master'!W227","v":14}]
[null,null,null,"N security generator | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I228","v":18},{"$f":"'Inputs master'!J228","v":18},{"$f":"'Inputs master'!K228","v":18},{"$f":"'Inputs master'!L228","v":18},{"$f":"'Inputs master'!M228","v":18},{"$f":"'Inputs master'!N228","v":10},{"$f":"'Inputs master'!O228","v":10},{"$f":"'Inputs master'!P228","v":10},{"$f":"'Inputs master'!Q228","v":10},{"$f":"'Inputs master'!R228","v":10},{"$f":"'Inputs master'!S228","v":10},{"$f":"'Inputs master'!T228","v":10},{"$f":"'Inputs master'!U228","v":10},{"$f":"'Inputs master'!V228","v":10},{"$f":"'Inputs master'!W228","v":10}]
[null,null,null,"N-1 security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I229","v":335714},{"$f":"'Inputs master'!J229","v":335714},{"$f":"'Inputs master'!K229","v":335714},{"$f":"'Inputs master'!L229","v":335714},{"$f":"'Inputs master'!M229","v":335714},{"$f":"'Inputs master'!N229","v":789666},{"$f":"'Inputs master'!O229","v":789666},{"$f":"'Inputs master'!P229","v":789666},{"$f":"'Inputs master'!Q229","v":789666},{"$f":"'Inputs master'!R229","v":789666},{"$f":"'Inputs master'!S229","v":789666},{"$f":"'Inputs master'!T229","v":789666},{"$f":"'Inputs master'!U229","v":789666},{"$f":"'Inputs master'!V229","v":789666},{"$f":"'Inputs master'!W229","v":789666}]
[null,null,null,"N-1 security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I230","v":40294},{"$f":"'Inputs master'!J230","v":40294},{"$f":"'Inputs master'!K230","v":40294},{"$f":"'Inputs master'!L230","v":40294},{"$f":"'Inputs master'!M230","v":40294},{"$f":"'Inputs master'!N230","v":170537},{"$f":"'Inputs master'!O230","v":170537},{"$f":"'Inputs master'!P230","v":170537},{"$f":"'Inputs master'!Q230","v":170537},{"$f":"'Inputs master'!R230","v":170537},{"$f":"'Inputs master'!S230","v":170537},{"$f":"'Inputs master'!T230","v":170537},{"$f":"'Inputs master'!U230","v":170537},{"$f":"'Inputs master'!V230","v":170537},{"$f":"'Inputs master'!W230","v":170537}]
[null,null,null,"N security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I231","v":250000},{"$f":"'Inputs master'!J231","v":250000},{"$f":"'Inputs master'!K231","v":250000},{"$f":"'Inputs master'!L231","v":250000},{"$f":"'Inputs master'!M231","v":250000},{"$f":"'Inputs master'!N231","v":185592},{"$f":"'Inputs master'!O231","v":185592},{"$f":"'Inputs master'!P231","v":185592},{"$f":"'Inputs master'!Q231","v":185592},{"$f":"'Inputs master'!R231","v":185592},{"$f":"'Inputs master'!S231","v":185592},{"$f":"'Inputs master'!T231","v":185592},{"$f":"'Inputs master'!U231","v":185592},{"$f":"'Inputs master'!V231","v":185592},{"$f":"'Inputs master'!W231","v":185592}]
[null,null,null,"N security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I232","v":41786},{"$f":"'Inputs master'!J232","v":41786},{"$f":"'Inputs master'!K232","v":41786},{"$f":"'Inputs master'!L232","v":41786},{"$f":"'Inputs master'!M232","v":41786},{"$f":"'Inputs master'!N232","v":57795},{"$f":"'Inputs master'!O232","v":57795},{"$f":"'Inputs master'!P232","v":57795},{"$f":"'Inputs master'!Q232","v":57795},{"$f":"'Inputs master'!R232","v":57795},{"$f":"'Inputs master'!S232","v":57795},{"$f":"'Inputs master'!T232","v":57795},{"$f":"'Inputs master'!U232","v":57795},{"$f":"'Inputs master'!V232","v":57795},{"$f":"'Inputs master'!W232","v":57795}]
[null,null,null,"N-1 security generator | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I233","v":62500},{"$f":"'Inputs master'!J233","v":62500},{"$f":"'Inputs master'!K233","v":62500},{"$f":"'Inputs master'!L233","v":62500},{"$f":"'Inputs master'!M233","v":62500},{"$f":"'Inputs master'!N233","v":50000},{"$f":"'Inputs master'!O233","v":50000},{"$f":"'Inputs master'!P233","v":50000},{"$f":"'Inputs master'!Q233","v":50000},{"$f":"'Inputs master'!R233","v":50000},{"$f":"'Inputs master'!S233","v":50000},{"$f":"'Inputs master'!T233","v":50000},{"$f":"'Inputs master'!U233","v":50000},{"$f":"'Inputs master'!V233","v":50000},{"$f":"'Inputs master'!W233","v":50000}]
[null,null,null,"N security generator | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I234","v":41667},{"$f":"'Inputs master'!J234","v":41667},{"$f":"'Inputs master'!K234","v":41667},{"$f":"'Inputs master'!L234","v":41667},{"$f":"'Inputs master'!M234","v":41667},{"$f":"'Inputs master'!N234","v":83333},{"$f":"'Inputs master'!O234","v":83333},{"$f":"'Inputs master'!P234","v":83333},{"$f":"'Inputs master'!Q234","v":83333},{"$f":"'Inputs master'!R234","v":83333},{"$f":"'Inputs master'!S234","v":83333},{"$f":"'Inputs master'!T234","v":83333},{"$f":"'Inputs master'!U234","v":83333},{"$f":"'Inputs master'!V234","v":83333},{"$f":"'Inputs master'!W234","v":83333}]
[null,null,null,"N-1 security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I235","v":1},{"$f":"'Inputs master'!J235","v":0},{"$f":"'Inputs master'!K235","v":5},{"$f":"'Inputs master'!L235","v":5},{"$f":"'Inputs master'!M235","v":7},{"$f":"'Inputs master'!N235","v":4},{"$f":"'Inputs master'!O235","v":4},{"$f":"'Inputs master'!P235","v":4},{"$f":"'Inputs master'!Q235","v":4},{"$f":"'Inputs master'!R235","v":4},{"$f":"'Inputs master'!S235","v":4},{"$f":"'Inputs master'!T235","v":4},{"$f":"'Inputs master'!U235","v":4},{"$f":"'Inputs master'!V235","v":4},{"$f":"'Inputs master'!W235","v":4}]
[null,null,null,"N-1 security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I236","v":10},{"$f":"'Inputs master'!J236","v":17},{"$f":"'Inputs master'!K236","v":11},{"$f":"'Inputs master'!L236","v":10},{"$f":"'Inputs master'!M236","v":24},{"$f":"'Inputs master'!N236","v":21},{"$f":"'Inputs master'!O236","v":21},{"$f":"'Inputs master'!P236","v":21},{"$f":"'Inputs master'!Q236","v":21},{"$f":"'Inputs master'!R236","v":21},{"$f":"'Inputs master'!S236","v":21},{"$f":"'Inputs master'!T236","v":21},{"$f":"'Inputs master'!U236","v":21},{"$f":"'Inputs master'!V236","v":21},{"$f":"'Inputs master'!W236","v":21}]
[null,null,null,"N security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I237","v":7},{"$f":"'Inputs master'!J237","v":3},{"$f":"'Inputs master'!K237","v":2},{"$f":"'Inputs master'!L237","v":2},{"$f":"'Inputs master'!M237","v":6},{"$f":"'Inputs master'!N237","v":2},{"$f":"'Inputs master'!O237","v":2},{"$f":"'Inputs master'!P237","v":2},{"$f":"'Inputs master'!Q237","v":2},{"$f":"'Inputs master'!R237","v":2},{"$f":"'Inputs master'!S237","v":2},{"$f":"'Inputs master'!T237","v":2},{"$f":"'Inputs master'!U237","v":2},{"$f":"'Inputs master'!V237","v":2},{"$f":"'Inputs master'!W237","v":2}]
[null,null,null,"N security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I238","v":13},{"$f":"'Inputs master'!J238","v":12},{"$f":"'Inputs master'!K238","v":16},{"$f":"'Inputs master'!L238","v":12},{"$f":"'Inputs master'!M238","v":23},{"$f":"'Inputs master'!N238","v":15},{"$f":"'Inputs master'!O238","v":15},{"$f":"'Inputs master'!P238","v":15},{"$f":"'Inputs master'!Q238","v":15},{"$f":"'Inputs master'!R238","v":15},{"$f":"'Inputs master'!S238","v":15},{"$f":"'Inputs master'!T238","v":15},{"$f":"'Inputs master'!U238","v":15},{"$f":"'Inputs master'!V238","v":15},{"$f":"'Inputs master'!W238","v":15}]
[null,null,null,"N-1 security generator | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I239","v":11},{"$f":"'Inputs master'!J239","v":7},{"$f":"'Inputs master'!K239","v":9},{"$f":"'Inputs master'!L239","v":3},{"$f":"'Inputs master'!M239","v":9},{"$f":"'Inputs master'!N239","v":9},{"$f":"'Inputs master'!O239","v":9},{"$f":"'Inputs master'!P239","v":9},{"$f":"'Inputs master'!Q239","v":9},{"$f":"'Inputs master'!R239","v":9},{"$f":"'Inputs master'!S239","v":9},{"$f":"'Inputs master'!T239","v":9},{"$f":"'Inputs master'!U239","v":9},{"$f":"'Inputs master'!V239","v":9},{"$f":"'Inputs master'!W239","v":9}]
[null,null,null,"N security generator | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I240","v":2},{"$f":"'Inputs master'!J240","v":13},{"$f":"'Inputs master'!K240","v":16},{"$f":"'Inputs master'!L240","v":6},{"$f":"'Inputs master'!M240","v":12},{"$f":"'Inputs master'!N240","v":7},{"$f":"'Inputs master'!O240","v":7},{"$f":"'Inputs master'!P240","v":7},{"$f":"'Inputs master'!Q240","v":7},{"$f":"'Inputs master'!R240","v":7},{"$f":"'Inputs master'!S240","v":7},{"$f":"'Inputs master'!T240","v":7},{"$f":"'Inputs master'!U240","v":7},{"$f":"'Inputs master'!V240","v":7},{"$f":"'Inputs master'!W240","v":7}]
[]
[null,null,"GP2"]
[null,null,"Note:"]
[]
[null,null,null,"N-1 security high economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I245","v":30},{"$f":"'Inputs master'!J245","v":30},{"$f":"'Inputs master'!K245","v":30},{"$f":"'Inputs master'!L245","v":30},{"$f":"'Inputs master'!M245","v":30},{"$f":"'Inputs master'!N245","v":23},{"$f":"'Inputs master'!O245","v":23},{"$f":"'Inputs master'!P245","v":23},{"$f":"'Inputs master'!Q245","v":23},{"$f":"'Inputs master'!R245","v":23},{"$f":"'Inputs master'!S245","v":23},{"$f":"'Inputs master'!T245","v":23},{"$f":"'Inputs master'!U245","v":23},{"$f":"'Inputs master'!V245","v":23},{"$f":"'Inputs master'!W245","v":23}]
[null,null,null,"N-1 security material economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I246","v":36},{"$f":"'Inputs master'!J246","v":36},{"$f":"'Inputs master'!K246","v":36},{"$f":"'Inputs master'!L246","v":36},{"$f":"'Inputs master'!M246","v":36},{"$f":"'Inputs master'!N246","v":27},{"$f":"'Inputs master'!O246","v":27},{"$f":"'Inputs master'!P246","v":27},{"$f":"'Inputs master'!Q246","v":27},{"$f":"'Inputs master'!R246","v":27},{"$f":"'Inputs master'!S246","v":27},{"$f":"'Inputs master'!T246","v":27},{"$f":"'Inputs master'!U246","v":27},{"$f":"'Inputs master'!V246","v":27},{"$f":"'Inputs master'!W246","v":27}]
[null,null,null,"N security high economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I247","v":0},{"$f":"'Inputs master'!J247","v":0},{"$f":"'Inputs master'!K247","v":0},{"$f":"'Inputs master'!L247","v":0},{"$f":"'Inputs master'!M247","v":0},{"$f":"'Inputs master'!N247","v":15},{"$f":"'Inputs master'!O247","v":15},{"$f":"'Inputs master'!P247","v":15},{"$f":"'Inputs master'!Q247","v":15},{"$f":"'Inputs master'!R247","v":15},{"$f":"'Inputs master'!S247","v":15},{"$f":"'Inputs master'!T247","v":15},{"$f":"'Inputs master'!U247","v":15},{"$f":"'Inputs master'!V247","v":15},{"$f":"'Inputs master'!W247","v":15}]
[null,null,null,"N security material economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I248","v":0},{"$f":"'Inputs master'!J248","v":0},{"$f":"'Inputs master'!K248","v":0},{"$f":"'Inputs master'!L248","v":0},{"$f":"'Inputs master'!M248","v":0},{"$f":"'Inputs master'!N248","v":0},{"$f":"'Inputs master'!O248","v":0},{"$f":"'Inputs master'!P248","v":0},{"$f":"'Inputs master'!Q248","v":0},{"$f":"'Inputs master'!R248","v":0},{"$f":"'Inputs master'!S248","v":0},{"$f":"'Inputs master'!T248","v":0},{"$f":"'Inputs master'!U248","v":0},{"$f":"'Inputs master'!V248","v":0},{"$f":"'Inputs master'!W248","v":0}]
[null,null,null,"N-1 security generator | Cap",null,null,"#",null,{"$f":"'Inputs master'!I249","v":50},{"$f":"'Inputs master'!J249","v":50},{"$f":"'Inputs master'!K249","v":50},{"$f":"'Inputs master'!L249","v":50},{"$f":"'Inputs master'!M249","v":50},{"$f":"'Inputs master'!N249","v":30},{"$f":"'Inputs master'!O249","v":30},{"$f":"'Inputs master'!P249","v":30},{"$f":"'Inputs master'!Q249","v":30},{"$f":"'Inputs master'!R249","v":30},{"$f":"'Inputs master'!S249","v":30},{"$f":"'Inputs master'!T249","v":30},{"$f":"'Inputs master'!U249","v":30},{"$f":"'Inputs master'!V249","v":30},{"$f":"'Inputs master'!W249","v":30}]
[null,null,null,"N security generator | Cap",null,null,"#",null,{"$f":"'Inputs master'!I250","v":11},{"$f":"'Inputs master'!J250","v":11},{"$f":"'Inputs master'!K250","v":11},{"$f":"'Inputs master'!L250","v":11},{"$f":"'Inputs master'!M250","v":11},{"$f":"'Inputs master'!N250","v":0},{"$f":"'Inputs master'!O250","v":0},{"$f":"'Inputs master'!P250","v":0},{"$f":"'Inputs master'!Q250","v":0},{"$f":"'Inputs master'!R250","v":0},{"$f":"'Inputs master'!S250","v":0},{"$f":"'Inputs master'!T250","v":0},{"$f":"'Inputs master'!U250","v":0},{"$f":"'Inputs master'!V250","v":0},{"$f":"'Inputs master'!W250","v":0}]
[null,null,null,"N-1 security high economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I251","v":92},{"$f":"'Inputs master'!J251","v":92},{"$f":"'Inputs master'!K251","v":92},{"$f":"'Inputs master'!L251","v":92},{"$f":"'Inputs master'!M251","v":92},{"$f":"'Inputs master'!N251","v":73},{"$f":"'Inputs master'!O251","v":73},{"$f":"'Inputs master'!P251","v":73},{"$f":"'Inputs master'!Q251","v":73},{"$f":"'Inputs master'!R251","v":73},{"$f":"'Inputs master'!S251","v":73},{"$f":"'Inputs master'!T251","v":73},{"$f":"'Inputs master'!U251","v":73},{"$f":"'Inputs master'!V251","v":73},{"$f":"'Inputs master'!W251","v":73}]
[null,null,null,"N-1 security material economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I252","v":61},{"$f":"'Inputs master'!J252","v":61},{"$f":"'Inputs master'!K252","v":61},{"$f":"'Inputs master'!L252","v":61},{"$f":"'Inputs master'!M252","v":61},{"$f":"'Inputs master'!N252","v":74},{"$f":"'Inputs master'!O252","v":74},{"$f":"'Inputs master'!P252","v":74},{"$f":"'Inputs master'!Q252","v":74},{"$f":"'Inputs master'!R252","v":74},{"$f":"'Inputs master'!S252","v":74},{"$f":"'Inputs master'!T252","v":74},{"$f":"'Inputs master'!U252","v":74},{"$f":"'Inputs master'!V252","v":74},{"$f":"'Inputs master'!W252","v":74}]
[null,null,null,"N security high economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I253","v":103},{"$f":"'Inputs master'!J253","v":103},{"$f":"'Inputs master'!K253","v":103},{"$f":"'Inputs master'!L253","v":103},{"$f":"'Inputs master'!M253","v":103},{"$f":"'Inputs master'!N253","v":66},{"$f":"'Inputs master'!O253","v":66},{"$f":"'Inputs master'!P253","v":66},{"$f":"'Inputs master'!Q253","v":66},{"$f":"'Inputs master'!R253","v":66},{"$f":"'Inputs master'!S253","v":66},{"$f":"'Inputs master'!T253","v":66},{"$f":"'Inputs master'!U253","v":66},{"$f":"'Inputs master'!V253","v":66},{"$f":"'Inputs master'!W253","v":66}]
[null,null,null,"N security material economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I254","v":140},{"$f":"'Inputs master'!J254","v":140},{"$f":"'Inputs master'!K254","v":140},{"$f":"'Inputs master'!L254","v":140},{"$f":"'Inputs master'!M254","v":140},{"$f":"'Inputs master'!N254","v":104},{"$f":"'Inputs master'!O254","v":104},{"$f":"'Inputs master'!P254","v":104},{"$f":"'Inputs master'!Q254","v":104},{"$f":"'Inputs master'!R254","v":104},{"$f":"'Inputs master'!S254","v":104},{"$f":"'Inputs master'!T254","v":104},{"$f":"'Inputs master'!U254","v":104},{"$f":"'Inputs master'!V254","v":104},{"$f":"'Inputs master'!W254","v":104}]
[null,null,null,"N-1 security generator | Target",null,null,"#",null,{"$f":"'Inputs master'!I255","v":174},{"$f":"'Inputs master'!J255","v":174},{"$f":"'Inputs master'!K255","v":174},{"$f":"'Inputs master'!L255","v":174},{"$f":"'Inputs master'!M255","v":174},{"$f":"'Inputs master'!N255","v":225},{"$f":"'Inputs master'!O255","v":225},{"$f":"'Inputs master'!P255","v":225},{"$f":"'Inputs master'!Q255","v":225},{"$f":"'Inputs master'!R255","v":225},{"$f":"'Inputs master'!S255","v":225},{"$f":"'Inputs master'!T255","v":225},{"$f":"'Inputs master'!U255","v":225},{"$f":"'Inputs master'!V255","v":225},{"$f":"'Inputs master'!W255","v":225}]
[null,null,null,"N security generator | Target",null,null,"#",null,{"$f":"'Inputs master'!I256","v":93},{"$f":"'Inputs master'!J256","v":93},{"$f":"'Inputs master'!K256","v":93},{"$f":"'Inputs master'!L256","v":93},{"$f":"'Inputs master'!M256","v":93},{"$f":"'Inputs master'!N256","v":123},{"$f":"'Inputs master'!O256","v":123},{"$f":"'Inputs master'!P256","v":123},{"$f":"'Inputs master'!Q256","v":123},{"$f":"'Inputs master'!R256","v":123},{"$f":"'Inputs master'!S256","v":123},{"$f":"'Inputs master'!T256","v":123},{"$f":"'Inputs master'!U256","v":123},{"$f":"'Inputs master'!V256","v":123},{"$f":"'Inputs master'!W256","v":123}]
[null,null,null,"N-1 security high economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I257","v":154},{"$f":"'Inputs master'!J257","v":154},{"$f":"'Inputs master'!K257","v":154},{"$f":"'Inputs master'!L257","v":154},{"$f":"'Inputs master'!M257","v":154},{"$f":"'Inputs master'!N257","v":123},{"$f":"'Inputs master'!O257","v":123},{"$f":"'Inputs master'!P257","v":123},{"$f":"'Inputs master'!Q257","v":123},{"$f":"'Inputs master'!R257","v":123},{"$f":"'Inputs master'!S257","v":123},{"$f":"'Inputs master'!T257","v":123},{"$f":"'Inputs master'!U257","v":123},{"$f":"'Inputs master'!V257","v":123},{"$f":"'Inputs master'!W257","v":123}]
[null,null,null,"N-1 security material economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I258","v":86},{"$f":"'Inputs master'!J258","v":86},{"$f":"'Inputs master'!K258","v":86},{"$f":"'Inputs master'!L258","v":86},{"$f":"'Inputs master'!M258","v":86},{"$f":"'Inputs master'!N258","v":121},{"$f":"'Inputs master'!O258","v":121},{"$f":"'Inputs master'!P258","v":121},{"$f":"'Inputs master'!Q258","v":121},{"$f":"'Inputs master'!R258","v":121},{"$f":"'Inputs master'!S258","v":121},{"$f":"'Inputs master'!T258","v":121},{"$f":"'Inputs master'!U258","v":121},{"$f":"'Inputs master'!V258","v":121},{"$f":"'Inputs master'!W258","v":121}]
[null,null,null,"N security high economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I259","v":206},{"$f":"'Inputs master'!J259","v":206},{"$f":"'Inputs master'!K259","v":206},{"$f":"'Inputs master'!L259","v":206},{"$f":"'Inputs master'!M259","v":206},{"$f":"'Inputs master'!N259","v":117},{"$f":"'Inputs master'!O259","v":117},{"$f":"'Inputs master'!P259","v":117},{"$f":"'Inputs master'!Q259","v":117},{"$f":"'Inputs master'!R259","v":117},{"$f":"'Inputs master'!S259","v":117},{"$f":"'Inputs master'!T259","v":117},{"$f":"'Inputs master'!U259","v":117},{"$f":"'Inputs master'!V259","v":117},{"$f":"'Inputs master'!W259","v":117}]
[null,null,null,"N security material economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I260","v":280},{"$f":"'Inputs master'!J260","v":280},{"$f":"'Inputs master'!K260","v":280},{"$f":"'Inputs master'!L260","v":280},{"$f":"'Inputs master'!M260","v":280},{"$f":"'Inputs master'!N260","v":208},{"$f":"'Inputs master'!O260","v":208},{"$f":"'Inputs master'!P260","v":208},{"$f":"'Inputs master'!Q260","v":208},{"$f":"'Inputs master'!R260","v":208},{"$f":"'Inputs master'!S260","v":208},{"$f":"'Inputs master'!T260","v":208},{"$f":"'Inputs master'!U260","v":208},{"$f":"'Inputs master'!V260","v":208},{"$f":"'Inputs master'!W260","v":208}]
[null,null,null,"N-1 security generator | Collar",null,null,"#",null,{"$f":"'Inputs master'!I261","v":298},{"$f":"'Inputs master'!J261","v":298},{"$f":"'Inputs master'!K261","v":298},{"$f":"'Inputs master'!L261","v":298},{"$f":"'Inputs master'!M261","v":298},{"$f":"'Inputs master'!N261","v":420},{"$f":"'Inputs master'!O261","v":420},{"$f":"'Inputs master'!P261","v":420},{"$f":"'Inputs master'!Q261","v":420},{"$f":"'Inputs master'!R261","v":420},{"$f":"'Inputs master'!S261","v":420},{"$f":"'Inputs master'!T261","v":420},{"$f":"'Inputs master'!U261","v":420},{"$f":"'Inputs master'!V261","v":420},{"$f":"'Inputs master'!W261","v":420}]
[null,null,null,"N security generator | Collar",null,null,"#",null,{"$f":"'Inputs master'!I262","v":175},{"$f":"'Inputs master'!J262","v":175},{"$f":"'Inputs master'!K262","v":175},{"$f":"'Inputs master'!L262","v":175},{"$f":"'Inputs master'!M262","v":175},{"$f":"'Inputs master'!N262","v":246},{"$f":"'Inputs master'!O262","v":246},{"$f":"'Inputs master'!P262","v":246},{"$f":"'Inputs master'!Q262","v":246},{"$f":"'Inputs master'!R262","v":246},{"$f":"'Inputs master'!S262","v":246},{"$f":"'Inputs master'!T262","v":246},{"$f":"'Inputs master'!U262","v":246},{"$f":"'Inputs master'!V262","v":246},{"$f":"'Inputs master'!W262","v":246}]
[null,null,null,"N-1 security high economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I263","v":154},{"$f":"'Inputs master'!J263","v":154},{"$f":"'Inputs master'!K263","v":154},{"$f":"'Inputs master'!L263","v":154},{"$f":"'Inputs master'!M263","v":154},{"$f":"'Inputs master'!N263","v":123},{"$f":"'Inputs master'!O263","v":123},{"$f":"'Inputs master'!P263","v":123},{"$f":"'Inputs master'!Q263","v":123},{"$f":"'Inputs master'!R263","v":123},{"$f":"'Inputs master'!S263","v":123},{"$f":"'Inputs master'!T263","v":123},{"$f":"'Inputs master'!U263","v":123},{"$f":"'Inputs master'!V263","v":123},{"$f":"'Inputs master'!W263","v":123}]
[null,null,null,"N-1 security material economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I264","v":86},{"$f":"'Inputs master'!J264","v":86},{"$f":"'Inputs master'!K264","v":86},{"$f":"'Inputs master'!L264","v":86},{"$f":"'Inputs master'!M264","v":86},{"$f":"'Inputs master'!N264","v":121},{"$f":"'Inputs master'!O264","v":121},{"$f":"'Inputs master'!P264","v":121},{"$f":"'Inputs master'!Q264","v":121},{"$f":"'Inputs master'!R264","v":121},{"$f":"'Inputs master'!S264","v":121},{"$f":"'Inputs master'!T264","v":121},{"$f":"'Inputs master'!U264","v":121},{"$f":"'Inputs master'!V264","v":121},{"$f":"'Inputs master'!W264","v":121}]
[null,null,null,"N security high economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I265","v":206},{"$f":"'Inputs master'!J265","v":206},{"$f":"'Inputs master'!K265","v":206},{"$f":"'Inputs master'!L265","v":206},{"$f":"'Inputs master'!M265","v":206},{"$f":"'Inputs master'!N265","v":117},{"$f":"'Inputs master'!O265","v":117},{"$f":"'Inputs master'!P265","v":117},{"$f":"'Inputs master'!Q265","v":117},{"$f":"'Inputs master'!R265","v":117},{"$f":"'Inputs master'!S265","v":117},{"$f":"'Inputs master'!T265","v":117},{"$f":"'Inputs master'!U265","v":117},{"$f":"'Inputs master'!V265","v":117},{"$f":"'Inputs master'!W265","v":117}]
[null,null,null,"N security material economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I266","v":280},{"$f":"'Inputs master'!J266","v":280},{"$f":"'Inputs master'!K266","v":280},{"$f":"'Inputs master'!L266","v":280},{"$f":"'Inputs master'!M266","v":280},{"$f":"'Inputs master'!N266","v":208},{"$f":"'Inputs master'!O266","v":208},{"$f":"'Inputs master'!P266","v":208},{"$f":"'Inputs master'!Q266","v":208},{"$f":"'Inputs master'!R266","v":208},{"$f":"'Inputs master'!S266","v":208},{"$f":"'Inputs master'!T266","v":208},{"$f":"'Inputs master'!U266","v":208},{"$f":"'Inputs master'!V266","v":208},{"$f":"'Inputs master'!W266","v":208}]
[null,null,null,"N-1 security generator | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I267","v":298},{"$f":"'Inputs master'!J267","v":298},{"$f":"'Inputs master'!K267","v":298},{"$f":"'Inputs master'!L267","v":298},{"$f":"'Inputs master'!M267","v":298},{"$f":"'Inputs master'!N267","v":420},{"$f":"'Inputs master'!O267","v":420},{"$f":"'Inputs master'!P267","v":420},{"$f":"'Inputs master'!Q267","v":420},{"$f":"'Inputs master'!R267","v":420},{"$f":"'Inputs master'!S267","v":420},{"$f":"'Inputs master'!T267","v":420},{"$f":"'Inputs master'!U267","v":420},{"$f":"'Inputs master'!V267","v":420},{"$f":"'Inputs master'!W267","v":420}]
[null,null,null,"N security generator | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I268","v":175},{"$f":"'Inputs master'!J268","v":175},{"$f":"'Inputs master'!K268","v":175},{"$f":"'Inputs master'!L268","v":175},{"$f":"'Inputs master'!M268","v":175},{"$f":"'Inputs master'!N268","v":246},{"$f":"'Inputs master'!O268","v":246},{"$f":"'Inputs master'!P268","v":246},{"$f":"'Inputs master'!Q268","v":246},{"$f":"'Inputs master'!R268","v":246},{"$f":"'Inputs master'!S268","v":246},{"$f":"'Inputs master'!T268","v":246},{"$f":"'Inputs master'!U268","v":246},{"$f":"'Inputs master'!V268","v":246},{"$f":"'Inputs master'!W268","v":246}]
[null,null,null,"N-1 security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I269","v":37903},{"$f":"'Inputs master'!J269","v":37903},{"$f":"'Inputs master'!K269","v":37903},{"$f":"'Inputs master'!L269","v":37903},{"$f":"'Inputs master'!M269","v":37903},{"$f":"'Inputs master'!N269","v":63173},{"$f":"'Inputs master'!O269","v":63173},{"$f":"'Inputs master'!P269","v":63173},{"$f":"'Inputs master'!Q269","v":63173},{"$f":"'Inputs master'!R269","v":63173},{"$f":"'Inputs master'!S269","v":63173},{"$f":"'Inputs master'!T269","v":63173},{"$f":"'Inputs master'!U269","v":63173},{"$f":"'Inputs master'!V269","v":63173},{"$f":"'Inputs master'!W269","v":63173}]
[null,null,null,"N-1 security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I270","v":27400},{"$f":"'Inputs master'!J270","v":27400},{"$f":"'Inputs master'!K270","v":27400},{"$f":"'Inputs master'!L270","v":27400},{"$f":"'Inputs master'!M270","v":27400},{"$f":"'Inputs master'!N270","v":61683},{"$f":"'Inputs master'!O270","v":61683},{"$f":"'Inputs master'!P270","v":61683},{"$f":"'Inputs master'!Q270","v":61683},{"$f":"'Inputs master'!R270","v":61683},{"$f":"'Inputs master'!S270","v":61683},{"$f":"'Inputs master'!T270","v":61683},{"$f":"'Inputs master'!U270","v":61683},{"$f":"'Inputs master'!V270","v":61683},{"$f":"'Inputs master'!W270","v":61683}]
[null,null,null,"N security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I271","v":4854},{"$f":"'Inputs master'!J271","v":4854},{"$f":"'Inputs master'!K271","v":4854},{"$f":"'Inputs master'!L271","v":4854},{"$f":"'Inputs master'!M271","v":4854},{"$f":"'Inputs master'!N271","v":7278},{"$f":"'Inputs master'!O271","v":7278},{"$f":"'Inputs master'!P271","v":7278},{"$f":"'Inputs master'!Q271","v":7278},{"$f":"'Inputs master'!R271","v":7278},{"$f":"'Inputs master'!S271","v":7278},{"$f":"'Inputs master'!T271","v":7278},{"$f":"'Inputs master'!U271","v":7278},{"$f":"'Inputs master'!V271","v":7278},{"$f":"'Inputs master'!W271","v":7278}]
[null,null,null,"N security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I272","v":4179},{"$f":"'Inputs master'!J272","v":4179},{"$f":"'Inputs master'!K272","v":4179},{"$f":"'Inputs master'!L272","v":4179},{"$f":"'Inputs master'!M272","v":4179},{"$f":"'Inputs master'!N272","v":6113},{"$f":"'Inputs master'!O272","v":6113},{"$f":"'Inputs master'!P272","v":6113},{"$f":"'Inputs master'!Q272","v":6113},{"$f":"'Inputs master'!R272","v":6113},{"$f":"'Inputs master'!S272","v":6113},{"$f":"'Inputs master'!T272","v":6113},{"$f":"'Inputs master'!U272","v":6113},{"$f":"'Inputs master'!V272","v":6113},{"$f":"'Inputs master'!W272","v":6113}]
[null,null,null,"N-1 security generator | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I273","v":2016},{"$f":"'Inputs master'!J273","v":2016},{"$f":"'Inputs master'!K273","v":2016},{"$f":"'Inputs master'!L273","v":2016},{"$f":"'Inputs master'!M273","v":2016},{"$f":"'Inputs master'!N273","v":1282},{"$f":"'Inputs master'!O273","v":1282},{"$f":"'Inputs master'!P273","v":1282},{"$f":"'Inputs master'!Q273","v":1282},{"$f":"'Inputs master'!R273","v":1282},{"$f":"'Inputs master'!S273","v":1282},{"$f":"'Inputs master'!T273","v":1282},{"$f":"'Inputs master'!U273","v":1282},{"$f":"'Inputs master'!V273","v":1282},{"$f":"'Inputs master'!W273","v":1282}]
[null,null,null,"N security generator | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I274","v":3049},{"$f":"'Inputs master'!J274","v":3049},{"$f":"'Inputs master'!K274","v":3049},{"$f":"'Inputs master'!L274","v":3049},{"$f":"'Inputs master'!M274","v":3049},{"$f":"'Inputs master'!N274","v":2033},{"$f":"'Inputs master'!O274","v":2033},{"$f":"'Inputs master'!P274","v":2033},{"$f":"'Inputs master'!Q274","v":2033},{"$f":"'Inputs master'!R274","v":2033},{"$f":"'Inputs master'!S274","v":2033},{"$f":"'Inputs master'!T274","v":2033},{"$f":"'Inputs master'!U274","v":2033},{"$f":"'Inputs master'!V274","v":2033},{"$f":"'Inputs master'!W274","v":2033}]
[null,null,null,"N-1 security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I275","v":28},{"$f":"'Inputs master'!J275","v":0},{"$f":"'Inputs master'!K275","v":51.2},{"$f":"'Inputs master'!L275","v":72},{"$f":"'Inputs master'!M275","v":92},{"$f":"'Inputs master'!N275","v":73},{"$f":"'Inputs master'!O275","v":73},{"$f":"'Inputs master'!P275","v":73},{"$f":"'Inputs master'!Q275","v":73},{"$f":"'Inputs master'!R275","v":73},{"$f":"'Inputs master'!S275","v":73},{"$f":"'Inputs master'!T275","v":73},{"$f":"'Inputs master'!U275","v":73},{"$f":"'Inputs master'!V275","v":73},{"$f":"'Inputs master'!W275","v":73}]
[null,null,null,"N-1 security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I276","v":89.2},{"$f":"'Inputs master'!J276","v":77.599999999999994},{"$f":"'Inputs master'!K276","v":60.363636363636367},{"$f":"'Inputs master'!L276","v":47.3},{"$f":"'Inputs master'!M276","v":61},{"$f":"'Inputs master'!N276","v":74},{"$f":"'Inputs master'!O276","v":74},{"$f":"'Inputs master'!P276","v":74},{"$f":"'Inputs master'!Q276","v":74},{"$f":"'Inputs master'!R276","v":74},{"$f":"'Inputs master'!S276","v":74},{"$f":"'Inputs master'!T276","v":74},{"$f":"'Inputs master'!U276","v":74},{"$f":"'Inputs master'!V276","v":74},{"$f":"'Inputs master'!W276","v":74}]
[null,null,null,"N security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I277","v":87.1},{"$f":"'Inputs master'!J277","v":62},{"$f":"'Inputs master'!K277","v":36},{"$f":"'Inputs master'!L277","v":20.5},{"$f":"'Inputs master'!M277","v":103},{"$f":"'Inputs master'!N277","v":66},{"$f":"'Inputs master'!O277","v":66},{"$f":"'Inputs master'!P277","v":66},{"$f":"'Inputs master'!Q277","v":66},{"$f":"'Inputs master'!R277","v":66},{"$f":"'Inputs master'!S277","v":66},{"$f":"'Inputs master'!T277","v":66},{"$f":"'Inputs master'!U277","v":66},{"$f":"'Inputs master'!V277","v":66},{"$f":"'Inputs master'!W277","v":66}]
[null,null,null,"N security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I278","v":85.5},{"$f":"'Inputs master'!J278","v":114.3},{"$f":"'Inputs master'!K278","v":68.125},{"$f":"'Inputs master'!L278","v":102.75},{"$f":"'Inputs master'!M278","v":140},{"$f":"'Inputs master'!N278","v":104},{"$f":"'Inputs master'!O278","v":104},{"$f":"'Inputs master'!P278","v":104},{"$f":"'Inputs master'!Q278","v":104},{"$f":"'Inputs master'!R278","v":104},{"$f":"'Inputs master'!S278","v":104},{"$f":"'Inputs master'!T278","v":104},{"$f":"'Inputs master'!U278","v":104},{"$f":"'Inputs master'!V278","v":104},{"$f":"'Inputs master'!W278","v":104}]
[null,null,null,"N-1 security generator | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I279","v":131},{"$f":"'Inputs master'!J279","v":324.89999999999998},{"$f":"'Inputs master'!K279","v":1140},{"$f":"'Inputs master'!L279","v":142},{"$f":"'Inputs master'!M279","v":174},{"$f":"'Inputs master'!N279","v":225},{"$f":"'Inputs master'!O279","v":225},{"$f":"'Inputs master'!P279","v":225},{"$f":"'Inputs master'!Q279","v":225},{"$f":"'Inputs master'!R279","v":225},{"$f":"'Inputs master'!S279","v":225},{"$f":"'Inputs master'!T279","v":225},{"$f":"'Inputs master'!U279","v":225},{"$f":"'Inputs master'!V279","v":225},{"$f":"'Inputs master'!W279","v":225}]
[null,null,null,"N security generator | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I280","v":43},{"$f":"'Inputs master'!J280","v":72.8},{"$f":"'Inputs master'!K280","v":71.5},{"$f":"'Inputs master'!L280","v":263},{"$f":"'Inputs master'!M280","v":93},{"$f":"'Inputs master'!N280","v":123},{"$f":"'Inputs master'!O280","v":123},{"$f":"'Inputs master'!P280","v":123},{"$f":"'Inputs master'!Q280","v":123},{"$f":"'Inputs master'!R280","v":123},{"$f":"'Inputs master'!S280","v":123},{"$f":"'Inputs master'!T280","v":123},{"$f":"'Inputs master'!U280","v":123},{"$f":"'Inputs master'!V280","v":123},{"$f":"'Inputs master'!W280","v":123}]
[]
[null,null,"AP1: HVDC availability (%)"]
[null,null,"Note:"]
[]
[null,null,null,"HVDC availability | Cap",null,null,"%",null,{"$f":"'Inputs master'!I285","v":0.99750000000000005},{"$f":"'Inputs master'!J285","v":0.99750000000000005},{"$f":"'Inputs master'!K285","v":0.99750000000000005},{"$f":"'Inputs master'!L285","v":0.99750000000000005},{"$f":"'Inputs master'!M285","v":0.99750000000000005},{"$f":"'Inputs master'!N285","v":0.99},{"$f":"'Inputs master'!O285","v":0.99},{"$f":"'Inputs master'!P285","v":0.99},{"$f":"'Inputs master'!Q285","v":0.99},{"$f":"'Inputs master'!R285","v":0.99},{"$f":"'Inputs master'!S285","v":0.99},{"$f":"'Inputs master'!T285","v":0.99},{"$f":"'Inputs master'!U285","v":0.99},{"$f":"'Inputs master'!V285","v":0.99},{"$f":"'Inputs master'!W285","v":0.99}]
[null,null,null,"HVDC availability | Target",null,null,"%",null,{"$f":"'Inputs master'!I286","v":0.98750000000000004},{"$f":"'Inputs master'!J286","v":0.98750000000000004},{"$f":"'Inputs master'!K286","v":0.98750000000000004},{"$f":"'Inputs master'!L286","v":0.98750000000000004},{"$f":"'Inputs master'!M286","v":0.98750000000000004},{"$f":"'Inputs master'!N286","v":0.98},{"$f":"'Inputs master'!O286","v":0.98},{"$f":"'Inputs master'!P286","v":0.98},{"$f":"'Inputs master'!Q286","v":0.98},{"$f":"'Inputs master'!R286","v":0.98},{"$f":"'Inputs master'!S286","v":0.98},{"$f":"'Inputs master'!T286","v":0.98},{"$f":"'Inputs master'!U286","v":0.98},{"$f":"'Inputs master'!V286","v":0.98},{"$f":"'Inputs master'!W286","v":0.98}]
[null,null,null,"HVDC availability | Collar",null,null,"%",null,{"$f":"'Inputs master'!I287","v":0.97750000000000004},{"$f":"'Inputs master'!J287","v":0.97750000000000004},{"$f":"'Inputs master'!K287","v":0.97750000000000004},{"$f":"'Inputs master'!L287","v":0.97750000000000004},{"$f":"'Inputs master'!M287","v":0.97750000000000004},{"$f":"'Inputs master'!N287","v":0.97},{"$f":"'Inputs master'!O287","v":0.97},{"$f":"'Inputs master'!P287","v":0.97},{"$f":"'Inputs master'!Q287","v":0.97},{"$f":"'Inputs master'!R287","v":0.97},{"$f":"'Inputs master'!S287","v":0.97},{"$f":"'Inputs master'!T287","v":0.97},{"$f":"'Inputs master'!U287","v":0.97},{"$f":"'Inputs master'!V287","v":0.97},{"$f":"'Inputs master'!W287","v":0.97}]
[null,null,null,"HVDC availability | Quality standard",null,null,"%",null,{"$f":"'Inputs master'!I288","v":0.96750000000000003},{"$f":"'Inputs master'!J288","v":0.96750000000000003},{"$f":"'Inputs master'!K288","v":0.96750000000000003},{"$f":"'Inputs master'!L288","v":0.96750000000000003},{"$f":"'Inputs master'!M288","v":0.96750000000000003},{"$f":"'Inputs master'!N288","v":0.96},{"$f":"'Inputs master'!O288","v":0.96},{"$f":"'Inputs master'!P288","v":0.96},{"$f":"'Inputs master'!Q288","v":0.96},{"$f":"'Inputs master'!R288","v":0.96},{"$f":"'Inputs master'!S288","v":0.96},{"$f":"'Inputs master'!T288","v":0.96},{"$f":"'Inputs master'!U288","v":0.96},{"$f":"'Inputs master'!V288","v":0.96},{"$f":"'Inputs master'!W288","v":0.96}]
[null,null,null,"HVDC availability | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I289","v":500000},{"$f":"'Inputs master'!J289","v":500000},{"$f":"'Inputs master'!K289","v":500000},{"$f":"'Inputs master'!L289","v":500000},{"$f":"'Inputs master'!M289","v":500000},{"$f":"'Inputs master'!N289","v":1000000},{"$f":"'Inputs master'!O289","v":1000000},{"$f":"'Inputs master'!P289","v":1000000},{"$f":"'Inputs master'!Q289","v":1000000},{"$f":"'Inputs master'!R289","v":1000000},{"$f":"'Inputs master'!S289","v":1000000},{"$f":"'Inputs master'!T289","v":1000000},{"$f":"'Inputs master'!U289","v":1000000},{"$f":"'Inputs master'!V289","v":1000000},{"$f":"'Inputs master'!W289","v":1000000}]
[null,null,null,"HVDC availability | Assessed value",null,null,"%",null,{"$f":"'Inputs master'!I290","v":0.98670000000000002},{"$f":"'Inputs master'!J290","v":0.9718},{"$f":"'Inputs master'!K290","v":0.97889999999999999},{"$f":"'Inputs master'!L290","v":0.96989999999999998},{"$f":"'Inputs master'!M290","v":0.98750000000000004},{"$f":"'Inputs master'!N290","v":0.98},{"$f":"'Inputs master'!O290","v":0.98},{"$f":"'Inputs master'!P290","v":0.98},{"$f":"'Inputs master'!Q290","v":0.98},{"$f":"'Inputs master'!R290","v":0.98},{"$f":"'Inputs master'!S290","v":0.98},{"$f":"'Inputs master'!T290","v":0.98},{"$f":"'Inputs master'!U290","v":0.98},{"$f":"'Inputs master'!V290","v":0.98},{"$f":"'Inputs master'!W290","v":0.98}]
[]
[null,null,"AP2: HVAC availability (%)"]
[null,null,"Note:"]
[]
[null,null,null,"HVAC availability | Cap",null,null,"%",null,{"$f":"'Inputs master'!I295","v":0.99199999999999999},{"$f":"'Inputs master'!J295","v":0.99199999999999999},{"$f":"'Inputs master'!K295","v":0.99199999999999999},{"$f":"'Inputs master'!L295","v":0.99199999999999999},{"$f":"'Inputs master'!M295","v":0.99199999999999999},{"$f":"'Inputs master'!N295","v":0.98619999999999997},{"$f":"'Inputs master'!O295","v":0.98619999999999997},{"$f":"'Inputs master'!P295","v":0.98619999999999997},{"$f":"'Inputs master'!Q295","v":0.98619999999999997},{"$f":"'Inputs master'!R295","v":0.98619999999999997},{"$f":"'Inputs master'!S295","v":0.98619999999999997},{"$f":"'Inputs master'!T295","v":0.98619999999999997},{"$f":"'Inputs master'!U295","v":0.98619999999999997},{"$f":"'Inputs master'!V295","v":0.98619999999999997},{"$f":"'Inputs master'!W295","v":0.98619999999999997}]
[null,null,null,"HVAC availability | Target",null,null,"%",null,{"$f":"'Inputs master'!I296","v":0.99},{"$f":"'Inputs master'!J296","v":0.99},{"$f":"'Inputs master'!K296","v":0.99},{"$f":"'Inputs master'!L296","v":0.99},{"$f":"'Inputs master'!M296","v":0.99},{"$f":"'Inputs master'!N296","v":0.98250000000000004},{"$f":"'Inputs master'!O296","v":0.98250000000000004},{"$f":"'Inputs master'!P296","v":0.98250000000000004},{"$f":"'Inputs master'!Q296","v":0.98250000000000004},{"$f":"'Inputs master'!R296","v":0.98250000000000004},{"$f":"'Inputs master'!S296","v":0.98250000000000004},{"$f":"'Inputs master'!T296","v":0.98250000000000004},{"$f":"'Inputs master'!U296","v":0.98250000000000004},{"$f":"'Inputs master'!V296","v":0.98250000000000004},{"$f":"'Inputs master'!W296","v":0.98250000000000004}]
[null,null,null,"HVAC availability | Collar",null,null,"%",null,{"$f":"'Inputs master'!I297","v":0.98799999999999999},{"$f":"'Inputs master'!J297","v":0.98799999999999999},{"$f":"'Inputs master'!K297","v":0.98799999999999999},{"$f":"'Inputs master'!L297","v":0.98799999999999999},{"$f":"'Inputs master'!M297","v":0.98799999999999999},{"$f":"'Inputs master'!N297","v":0.978738533121014},{"$f":"'Inputs master'!O297","v":0.978738533121014},{"$f":"'Inputs master'!P297","v":0.978738533121014},{"$f":"'Inputs master'!Q297","v":0.978738533121014},{"$f":"'Inputs master'!R297","v":0.978738533121014},{"$f":"'Inputs master'!S297","v":0.978738533121014},{"$f":"'Inputs master'!T297","v":0.978738533121014},{"$f":"'Inputs master'!U297","v":0.978738533121014},{"$f":"'Inputs master'!V297","v":0.978738533121014},{"$f":"'Inputs master'!W297","v":0.978738533121014}]
[null,null,null,"HVDC availability | Quality standard",null,null,"%",null,{"$f":"'Inputs master'!I298","v":0.98599999999999999},{"$f":"'Inputs master'!J298","v":0.98599999999999999},{"$f":"'Inputs master'!K298","v":0.98599999999999999},{"$f":"'Inputs master'!L298","v":0.98599999999999999},{"$f":"'Inputs master'!M298","v":0.98599999999999999},{"$f":"'Inputs master'!N298","v":0.97450000000000003},{"$f":"'Inputs master'!O298","v":0.97450000000000003},{"$f":"'Inputs master'!P298","v":0.97450000000000003},{"$f":"'Inputs master'!Q298","v":0.97450000000000003},{"$f":"'Inputs master'!R298","v":0.97450000000000003},{"$f":"'Inputs master'!S298","v":0.97450000000000003},{"$f":"'Inputs master'!T298","v":0.97450000000000003},{"$f":"'Inputs master'!U298","v":0.97450000000000003},{"$f":"'Inputs master'!V298","v":0.97450000000000003},{"$f":"'Inputs master'!W298","v":0.97450000000000003}]
[null,null,null,"HVAC availability | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I299","v":5000000},{"$f":"'Inputs master'!J299","v":5000000},{"$f":"'Inputs master'!K299","v":5000000},{"$f":"'Inputs master'!L299","v":5000000},{"$f":"'Inputs master'!M299","v":5000000},{"$f":"'Inputs master'!N299","v":5320564},{"$f":"'Inputs master'!O299","v":5320564},{"$f":"'Inputs master'!P299","v":5320564},{"$f":"'Inputs master'!Q299","v":5320564},{"$f":"'Inputs master'!R299","v":5320564},{"$f":"'Inputs master'!S299","v":5320564},{"$f":"'Inputs master'!T299","v":5320564},{"$f":"'Inputs master'!U299","v":5320564},{"$f":"'Inputs master'!V299","v":5320564},{"$f":"'Inputs master'!W299","v":5320564}]
[null,null,null,"HVAC availability | Assessed value",null,null,"%",null,{"$f":"'Inputs master'!I300","v":0.97939999999999994},{"$f":"'Inputs master'!J300","v":0.97609999999999997},{"$f":"'Inputs master'!K300","v":0.9869},{"$f":"'Inputs master'!L300","v":0.97909999999999997},{"$f":"'Inputs master'!M300","v":0.99},{"$f":"'Inputs master'!N300","v":0.98250000000000004},{"$f":"'Inputs master'!O300","v":0.98250000000000004},{"$f":"'Inputs master'!P300","v":0.98250000000000004},{"$f":"'Inputs master'!Q300","v":0.98250000000000004},{"$f":"'Inputs master'!R300","v":0.98250000000000004},{"$f":"'Inputs master'!S300","v":0.98250000000000004},{"$f":"'Inputs master'!T300","v":0.98250000000000004},{"$f":"'Inputs master'!U300","v":0.98250000000000004},{"$f":"'Inputs master'!V300","v":0.98250000000000004},{"$f":"'Inputs master'!W300","v":0.98250000000000004}]
[]
[null,"Other regulatory parameters"]
[]
[null,null,"Cashflow timing assumption"]
[null,null,"Note: Reflected in days from year-end"]
[]
[null,null,null,"Days in year",null,null,"days",null,{"$f":"'Inputs master'!I307","v":365},{"$f":"'Inputs master'!J307","v":365},{"$f":"'Inputs master'!K307","v":365},{"$f":"'Inputs master'!L307","v":365},{"$f":"'Inputs master'!M307","v":365},{"$f":"'Inputs master'!N307","v":365},{"$f":"'Inputs master'!O307","v":365},{"$f":"'Inputs master'!P307","v":365},{"$f":"'Inputs master'!Q307","v":365},{"$f":"'Inputs master'!R307","v":365},{"$f":"'Inputs master'!S307","v":365},{"$f":"'Inputs master'!T307","v":365},{"$f":"'Inputs master'!U307","v":365},{"$f":"'Inputs master'!V307","v":365},{"$f":"'Inputs master'!W307","v":365}]
[null,null,null,"Revenue",null,null,"days",null,{"$f":"'Inputs master'!I308","v":163},{"$f":"'Inputs master'!J308","v":163},{"$f":"'Inputs master'!K308","v":163},{"$f":"'Inputs master'!L308","v":163},{"$f":"'Inputs master'!M308","v":163},{"$f":"'Inputs master'!N308","v":163},{"$f":"'Inputs master'!O308","v":163},{"$f":"'Inputs master'!P308","v":163},{"$f":"'Inputs master'!Q308","v":163},{"$f":"'Inputs master'!R308","v":163},{"$f":"'Inputs master'!S308","v":163},{"$f":"'Inputs master'!T308","v":163},{"$f":"'Inputs master'!U308","v":163},{"$f":"'Inputs master'!V308","v":163},{"$f":"'Inputs master'!W308","v":163}]
[null,null,null,"Mid-year",null,null,"days",null,{"$f":"'Inputs master'!I309","v":182},{"$f":"'Inputs master'!J309","v":182},{"$f":"'Inputs master'!K309","v":182},{"$f":"'Inputs master'!L309","v":182},{"$f":"'Inputs master'!M309","v":182},{"$f":"'Inputs master'!N309","v":182},{"$f":"'Inputs master'!O309","v":182},{"$f":"'Inputs master'!P309","v":182},{"$f":"'Inputs master'!Q309","v":182},{"$f":"'Inputs master'!R309","v":182},{"$f":"'Inputs master'!S309","v":182},{"$f":"'Inputs master'!T309","v":182},{"$f":"'Inputs master'!U309","v":182},{"$f":"'Inputs master'!V309","v":182},{"$f":"'Inputs master'!W309","v":182}]
[null,null,null,"Commissioned assets in July",null,null,"days",null,{"$f":"'Inputs master'!I310","v":349.5},{"$f":"'Inputs master'!J310","v":349.5},{"$f":"'Inputs master'!K310","v":349.5},{"$f":"'Inputs master'!L310","v":349.5},{"$f":"'Inputs master'!M310","v":349.5},{"$f":"'Inputs master'!N310","v":349.5},{"$f":"'Inputs master'!O310","v":349.5},{"$f":"'Inputs master'!P310","v":349.5},{"$f":"'Inputs master'!Q310","v":349.5},{"$f":"'Inputs master'!R310","v":349.5},{"$f":"'Inputs master'!S310","v":349.5},{"$f":"'Inputs master'!T310","v":349.5},{"$f":"'Inputs master'!U310","v":349.5},{"$f":"'Inputs master'!V310","v":349.5},{"$f":"'Inputs master'!W310","v":349.5}]
[null,null,null,"Commissioned assets in August",null,null,"days",null,{"$f":"'Inputs master'!I311","v":318.5},{"$f":"'Inputs master'!J311","v":318.5},{"$f":"'Inputs master'!K311","v":318.5},{"$f":"'Inputs master'!L311","v":318.5},{"$f":"'Inputs master'!M311","v":318.5},{"$f":"'Inputs master'!N311","v":318.5},{"$f":"'Inputs master'!O311","v":318.5},{"$f":"'Inputs master'!P311","v":318.5},{"$f":"'Inputs master'!Q311","v":318.5},{"$f":"'Inputs master'!R311","v":318.5},{"$f":"'Inputs master'!S311","v":318.5},{"$f":"'Inputs master'!T311","v":318.5},{"$f":"'Inputs master'!U311","v":318.5},{"$f":"'Inputs master'!V311","v":318.5},{"$f":"'Inputs master'!W311","v":318.5}]
[null,null,null,"Commissioned assets in September",null,null,"days",null,{"$f":"'Inputs master'!I312","v":288},{"$f":"'Inputs master'!J312","v":288},{"$f":"'Inputs master'!K312","v":288},{"$f":"'Inputs master'!L312","v":288},{"$f":"'Inputs master'!M312","v":288},{"$f":"'Inputs master'!N312","v":288},{"$f":"'Inputs master'!O312","v":288},{"$f":"'Inputs master'!P312","v":288},{"$f":"'Inputs master'!Q312","v":288},{"$f":"'Inputs master'!R312","v":288},{"$f":"'Inputs master'!S312","v":288},{"$f":"'Inputs master'!T312","v":288},{"$f":"'Inputs master'!U312","v":288},{"$f":"'Inputs master'!V312","v":288},{"$f":"'Inputs master'!W312","v":288}]
[null,null,null,"Commissioned assets in October",null,null,"days",null,{"$f":"'Inputs master'!I313","v":257.5},{"$f":"'Inputs master'!J313","v":257.5},{"$f":"'Inputs master'!K313","v":257.5},{"$f":"'Inputs master'!L313","v":257.5},{"$f":"'Inputs master'!M313","v":257.5},{"$f":"'Inputs master'!N313","v":257.5},{"$f":"'Inputs master'!O313","v":257.5},{"$f":"'Inputs master'!P313","v":257.5},{"$f":"'Inputs master'!Q313","v":257.5},{"$f":"'Inputs master'!R313","v":257.5},{"$f":"'Inputs master'!S313","v":257.5},{"$f":"'Inputs master'!T313","v":257.5},{"$f":"'Inputs master'!U313","v":257.5},{"$f":"'Inputs master'!V313","v":257.5},{"$f":"'Inputs master'!W313","v":257.5}]
[null,null,null,"Commissioned assets in November",null,null,"days",null,{"$f":"'Inputs master'!I314","v":227},{"$f":"'Inputs master'!J314","v":227},{"$f":"'Inputs master'!K314","v":227},{"$f":"'Inputs master'!L314","v":227},{"$f":"'Inputs master'!M314","v":227},{"$f":"'Inputs master'!N314","v":227},{"$f":"'Inputs master'!O314","v":227},{"$f":"'Inputs master'!P314","v":227},{"$f":"'Inputs master'!Q314","v":227},{"$f":"'Inputs master'!R314","v":227},{"$f":"'Inputs master'!S314","v":227},{"$f":"'Inputs master'!T314","v":227},{"$f":"'Inputs master'!U314","v":227},{"$f":"'Inputs master'!V314","v":227},{"$f":"'Inputs master'!W314","v":227}]
[null,null,null,"Commissioned assets in December",null,null,"days",null,{"$f":"'Inputs master'!I315","v":196.5},{"$f":"'Inputs master'!J315","v":196.5},{"$f":"'Inputs master'!K315","v":196.5},{"$f":"'Inputs master'!L315","v":196.5},{"$f":"'Inputs master'!M315","v":196.5},{"$f":"'Inputs master'!N315","v":196.5},{"$f":"'Inputs master'!O315","v":196.5},{"$f":"'Inputs master'!P315","v":196.5},{"$f":"'Inputs master'!Q315","v":196.5},{"$f":"'Inputs master'!R315","v":196.5},{"$f":"'Inputs master'!S315","v":196.5},{"$f":"'Inputs master'!T315","v":196.5},{"$f":"'Inputs master'!U315","v":196.5},{"$f":"'Inputs master'!V315","v":196.5},{"$f":"'Inputs master'!W315","v":196.5}]
[null,null,null,"Commissioned assets in January",null,null,"days",null,{"$f":"'Inputs master'!I316","v":165.5},{"$f":"'Inputs master'!J316","v":165.5},{"$f":"'Inputs master'!K316","v":165.5},{"$f":"'Inputs master'!L316","v":165.5},{"$f":"'Inputs master'!M316","v":165.5},{"$f":"'Inputs master'!N316","v":165.5},{"$f":"'Inputs master'!O316","v":165.5},{"$f":"'Inputs master'!P316","v":165.5},{"$f":"'Inputs master'!Q316","v":165.5},{"$f":"'Inputs master'!R316","v":165.5},{"$f":"'Inputs master'!S316","v":165.5},{"$f":"'Inputs master'!T316","v":165.5},{"$f":"'Inputs master'!U316","v":165.5},{"$f":"'Inputs master'!V316","v":165.5},{"$f":"'Inputs master'!W316","v":165.5}]
[null,null,null,"Commissioned assets in February",null,null,"days",null,{"$f":"'Inputs master'!I317","v":136},{"$f":"'Inputs master'!J317","v":136},{"$f":"'Inputs master'!K317","v":136},{"$f":"'Inputs master'!L317","v":136},{"$f":"'Inputs master'!M317","v":136},{"$f":"'Inputs master'!N317","v":136},{"$f":"'Inputs master'!O317","v":136},{"$f":"'Inputs master'!P317","v":136},{"$f":"'Inputs master'!Q317","v":136},{"$f":"'Inputs master'!R317","v":136},{"$f":"'Inputs master'!S317","v":136},{"$f":"'Inputs master'!T317","v":136},{"$f":"'Inputs master'!U317","v":136},{"$f":"'Inputs master'!V317","v":136},{"$f":"'Inputs master'!W317","v":136}]
[null,null,null,"Commissioned assets in March",null,null,"days",null,{"$f":"'Inputs master'!I318","v":106.5},{"$f":"'Inputs master'!J318","v":106.5},{"$f":"'Inputs master'!K318","v":106.5},{"$f":"'Inputs master'!L318","v":106.5},{"$f":"'Inputs master'!M318","v":106.5},{"$f":"'Inputs master'!N318","v":106.5},{"$f":"'Inputs master'!O318","v":106.5},{"$f":"'Inputs master'!P318","v":106.5},{"$f":"'Inputs master'!Q318","v":106.5},{"$f":"'Inputs master'!R318","v":106.5},{"$f":"'Inputs master'!S318","v":106.5},{"$f":"'Inputs master'!T318","v":106.5},{"$f":"'Inputs master'!U318","v":106.5},{"$f":"'Inputs master'!V318","v":106.5},{"$f":"'Inputs master'!W318","v":106.5}]
[null,null,null,"Commissioned assets in April",null,null,"days",null,{"$f":"'Inputs master'!I319","v":76},{"$f":"'Inputs master'!J319","v":76},{"$f":"'Inputs master'!K319","v":76},{"$f":"'Inputs master'!L319","v":76},{"$f":"'Inputs master'!M319","v":76},{"$f":"'Inputs master'!N319","v":76},{"$f":"'Inputs master'!O319","v":76},{"$f":"'Inputs master'!P319","v":76},{"$f":"'Inputs master'!Q319","v":76},{"$f":"'Inputs master'!R319","v":76},{"$f":"'Inputs master'!S319","v":76},{"$f":"'Inputs master'!T319","v":76},{"$f":"'Inputs master'!U319","v":76},{"$f":"'Inputs master'!V319","v":76},{"$f":"'Inputs master'!W319","v":76}]
[null,null,null,"Commissioned assets in May",null,null,"days",null,{"$f":"'Inputs master'!I320","v":45.5},{"$f":"'Inputs master'!J320","v":45.5},{"$f":"'Inputs master'!K320","v":45.5},{"$f":"'Inputs master'!L320","v":45.5},{"$f":"'Inputs master'!M320","v":45.5},{"$f":"'Inputs master'!N320","v":45.5},{"$f":"'Inputs master'!O320","v":45.5},{"$f":"'Inputs master'!P320","v":45.5},{"$f":"'Inputs master'!Q320","v":45.5},{"$f":"'Inputs master'!R320","v":45.5},{"$f":"'Inputs master'!S320","v":45.5},{"$f":"'Inputs master'!T320","v":45.5},{"$f":"'Inputs master'!U320","v":45.5},{"$f":"'Inputs master'!V320","v":45.5},{"$f":"'Inputs master'!W320","v":45.5}]
[null,null,null,"Commissioned assets in June",null,null,"days",null,{"$f":"'Inputs master'!I321","v":15},{"$f":"'Inputs master'!J321","v":15},{"$f":"'Inputs master'!K321","v":15},{"$f":"'Inputs master'!L321","v":15},{"$f":"'Inputs master'!M321","v":15},{"$f":"'Inputs master'!N321","v":15},{"$f":"'Inputs master'!O321","v":15},{"$f":"'Inputs master'!P321","v":15},{"$f":"'Inputs master'!Q321","v":15},{"$f":"'Inputs master'!R321","v":15},{"$f":"'Inputs master'!S321","v":15},{"$f":"'Inputs master'!T321","v":15},{"$f":"'Inputs master'!U321","v":15},{"$f":"'Inputs master'!V321","v":15},{"$f":"'Inputs master'!W321","v":15}]
[]
[null,null,"Other building block inputs"]
[null,null,"Note:"]
[]
[null,null,null,"Opening RAB (carried forward into 2020)",null,null,"$m",null,{"$f":"'Inputs master'!I326","v":4863.1110816469754}]
[null,null,null,"Adjustments to RAB",null,null,"$m",null,{"$f":"'Inputs master'!I327","v":0},{"$f":"'Inputs master'!J327","v":-4.7087271824000005},{"$f":"'Inputs master'!K327","v":0},{"$f":"'Inputs master'!L327","v":0},{"$f":"'Inputs master'!M327","v":0},{"$f":"'Inputs master'!N327","v":0},{"$f":"'Inputs master'!O327","v":0},{"$f":"'Inputs master'!P327","v":0},{"$f":"'Inputs master'!Q327","v":0},{"$f":"'Inputs master'!R327","v":0},{"$f":"'Inputs master'!S327","v":0},{"$f":"'Inputs master'!T327","v":0},{"$f":"'Inputs master'!U327","v":0},{"$f":"'Inputs master'!V327","v":0},{"$f":"'Inputs master'!W327","v":0}]
[null,null,null,"Miscellaneous RAB adjustments (to opening balance)",null,null,"$m",null,{"$f":"'Inputs master'!I328","v":0},{"$f":"'Inputs master'!J328","v":-2.949383917666637E-3},{"$f":"'Inputs master'!K328","v":5.5288262501562713E-7},{"$f":"'Inputs master'!L328","v":0},{"$f":"'Inputs master'!M328","v":0},{"$f":"'Inputs master'!N328","v":0},{"$f":"'Inputs master'!O328","v":0},{"$f":"'Inputs master'!P328","v":0},{"$f":"'Inputs master'!Q328","v":0},{"$f":"'Inputs master'!R328","v":0},{"$f":"'Inputs master'!S328","v":0},{"$f":"'Inputs master'!T328","v":0},{"$f":"'Inputs master'!U328","v":0},{"$f":"'Inputs master'!V328","v":0},{"$f":"'Inputs master'!W328","v":0}]
[null,null,null,"Actual revaluation amount",null,null,"$m",null,null,null,null,null,null,{"$f":"'Inputs master'!N329","v":0},{"$f":"'Inputs master'!O329","v":0},{"$f":"'Inputs master'!P329","v":0},{"$f":"'Inputs master'!Q329","v":0},{"$f":"'Inputs master'!R329","v":0},{"$f":"'Inputs master'!S329","v":0},{"$f":"'Inputs master'!T329","v":0},{"$f":"'Inputs master'!U329","v":0},{"$f":"'Inputs master'!V329","v":0},{"$f":"'Inputs master'!W329","v":0}]
[]
[null,null,null,"Actual revenue received",null,null,"$m",null,{"$f":"'Inputs master'!I331","v":787.95826113112298},{"$f":"'Inputs master'!J331","v":791.85940120000009},{"$f":"'Inputs master'!K331","v":824.96859761147573},{"$f":"'Inputs master'!L331","v":825.3158680395976},{"$f":"'Inputs master'!M331","v":0},{"$f":"'Inputs master'!N331","v":0},{"$f":"'Inputs master'!O331","v":0},{"$f":"'Inputs master'!P331","v":0},{"$f":"'Inputs master'!Q331","v":0},{"$f":"'Inputs master'!R331","v":0},{"$f":"'Inputs master'!S331","v":0},{"$f":"'Inputs master'!T331","v":0},{"$f":"'Inputs master'!U331","v":0},{"$f":"'Inputs master'!V331","v":0},{"$f":"'Inputs master'!W331","v":0}]
[null,null,null,"Voluntary revenue reduction",null,null,"$m",null,{"$f":"'Inputs master'!I332","v":0},{"$f":"'Inputs master'!J332","v":0},{"$f":"'Inputs master'!K332","v":-14.077713664900505},{"$f":"'Inputs master'!L332","v":0},{"$f":"'Inputs master'!M332","v":0},{"$f":"'Inputs master'!N332","v":0},{"$f":"'Inputs master'!O332","v":0},{"$f":"'Inputs master'!P332","v":0},{"$f":"'Inputs master'!Q332","v":0},{"$f":"'Inputs master'!R332","v":0},{"$f":"'Inputs master'!S332","v":0},{"$f":"'Inputs master'!T332","v":0},{"$f":"'Inputs master'!U332","v":0},{"$f":"'Inputs master'!V332","v":0},{"$f":"'Inputs master'!W332","v":0}]
[null,null,null,"MAR as determined by IPP",null,null,"$m",null,{"$f":"'Inputs master'!I333","v":810.55287524421374},{"$f":"'Inputs master'!J333","v":795.62685485668646},{"$f":"'Inputs master'!K333","v":790.89191515482162},{"$f":"'Inputs master'!L333","v":830.1789153132346},{"$f":"'Inputs master'!M333","v":835.5419388760962},{"$f":"TRANSPOSE(Results!H567:H571)","v":1075.9994812760901},1129.9184947086042,1163.8153853357283,1232.7481402967956,1274.1572621117739,{"$f":"'Inputs master'!S333","v":0},{"$f":"'Inputs master'!T333","v":0},{"$f":"'Inputs master'!U333","v":0},{"$f":"'Inputs master'!V333","v":0},{"$f":"'Inputs master'!W333","v":0}]
[null,null,null,"SMAR as determined by IPP",null,null,"$m",null,{"$f":"'Inputs master'!I334","v":788.70813218364503},{"$f":"'Inputs master'!J334","v":798.84427779550265},{"$f":"'Inputs master'!K334","v":808.95208125345118},{"$f":"'Inputs master'!L334","v":828.09895546736539},{"$f":"'Inputs master'!M334","v":840.17793069256095},{"$f":"TRANSPOSE(Results!H582:H586)","v":976.7170136720124},1141.3736871143651,1198.4423714700833,1258.3644900435875,1321.282714545767,{"$f":"'Inputs master'!S334","v":0},{"$f":"'Inputs master'!T334","v":0},{"$f":"'Inputs master'!U334","v":0},{"$f":"'Inputs master'!V334","v":0},{"$f":"'Inputs master'!W334","v":0}]
[]
[null,null,null,"Actual term credit spread differential",null,null,"$m",null,{"$f":"'Inputs master'!I336","v":4.103640050600589},{"$f":"'Inputs master'!J336","v":3.1867651585539765},{"$f":"'Inputs master'!K336","v":3.0247439666530678},{"$f":"'Inputs master'!L336","v":2.5360516328984106},{"$f":"'Inputs master'!M336","v":0},{"$f":"'Inputs master'!N336","v":0},{"$f":"'Inputs master'!O336","v":0},{"$f":"'Inputs master'!P336","v":0},{"$f":"'Inputs master'!Q336","v":0},{"$f":"'Inputs master'!R336","v":0},{"$f":"'Inputs master'!S336","v":0},{"$f":"'Inputs master'!T336","v":0},{"$f":"'Inputs master'!U336","v":0},{"$f":"'Inputs master'!V336","v":0},{"$f":"'Inputs master'!W336","v":0}]
[null,null,null,"Forecast TCSD factor = A/B*C",null,null,"scalar",null,{"$f":"'Inputs master'!I337","v":0},{"$f":"'Inputs master'!J337","v":0},{"$f":"'Inputs master'!K337","v":0},{"$f":"'Inputs master'!L337","v":0},{"$f":"'Inputs master'!M337","v":5.0578386164873055E-4},{"$f":"'Inputs master'!N337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!O337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!P337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!Q337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!R337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!S337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!T337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!U337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!V337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!W337","v":5.8576947135010899E-4}]
[null,null,null,"Pass-through costs",null,null,"$m",null,{"$f":"'Inputs master'!I338","v":17.267025519999997},{"$f":"'Inputs master'!J338","v":18.469512080000001},{"$f":"'Inputs master'!K338","v":17.033042179999999},{"$f":"'Inputs master'!L338","v":21.485083889999999},{"$f":"'Inputs master'!M338","v":21.386001363439998},{"$f":"'Inputs master'!N338","v":22.283521472515201},{"$f":"'Inputs master'!O338","v":22.898319931415802},{"$f":"'Inputs master'!P338","v":23.444232905358284},{"$f":"'Inputs master'!Q338","v":24.003702536039032},{"$f":"'Inputs master'!R338","v":24.577079108510603},{"$f":"'Inputs master'!S338","v":25.068620690680813},{"$f":"'Inputs master'!T338","v":25.569993104494429},{"$f":"'Inputs master'!U338","v":26.081392966584318},{"$f":"'Inputs master'!V338","v":26.603020825916005},{"$f":"'Inputs master'!W338","v":27.135081242434321}]
[null,null,null,"Recoverable costs (non-IRIS)",null,null,"$m",null,{"$f":"'Inputs master'!I339","v":6.8198356143482055},{"$f":"'Inputs master'!J339","v":0.22575468000000001},{"$f":"'Inputs master'!K339","v":8.8743859199999999},{"$f":"'Inputs master'!L339","v":1.7653898700000004},{"$f":"'Inputs master'!M339","v":1.9},{"$f":"'Inputs master'!N339","v":1.9379999999999999},{"$f":"'Inputs master'!O339","v":1.9767600000000001},{"$f":"'Inputs master'!P339","v":2.0162952000000001},{"$f":"'Inputs master'!Q339","v":2.056621104},{"$f":"'Inputs master'!R339","v":2.0977535260800004},{"$f":"'Inputs master'!S339","v":2.1397085966016003},{"$f":"'Inputs master'!T339","v":2.1825027685336322},{"$f":"'Inputs master'!U339","v":2.2261528239043047},{"$f":"'Inputs master'!V339","v":2.2706758803823908},{"$f":"'Inputs master'!W339","v":2.3160893979900385}]
[null,null,null,"RCP2 pass-through and recoverable costs wash-up",null,null,"$m",null,{"$f":"'Inputs master'!I340","v":0.15405999480054255},{"$f":"'Inputs master'!J340","v":1.6815297156179336},{"$f":"'Inputs master'!K340","v":-2.1850299587470117}]
[]
[null,null,null,"2021 opening EV account balance",null,null,"$m",null,{"$f":"'Inputs master'!I342","v":72.634526522876286}]
[null,null,null,"EV account balance recovery from previous RCP",null,null,"$m",null,{"$f":"'Inputs master'!I343","v":17.969549354854479},{"$f":"'Inputs master'!J343","v":17.969549354854479},{"$f":"'Inputs master'!K343","v":17.969549354854479},{"$f":"'Inputs master'!L343","v":17.969549354854479},{"$f":"'Inputs master'!M343","v":17.969549354854479}]
[null,null,null,"RCP4 HVDC transitional adjustment",null,null,"$m"]
[null,null,null,"RCP4 HVDC transitional adjustment offset",null,null,"$m"]
[]
[null,null,"Regulatory depreciation"]
[null,null,"Note:"]
[]
[null,null,null,"Existing asset depreciation",null,null,"$m",null,{"$f":"'Inputs master'!I350","v":251.92327892690059},{"$f":"'Inputs master'!J350","v":246.58153156488663},{"$f":"'Inputs master'!K350","v":249.35836971106775},{"$f":"'Inputs master'!L350","v":254.73254425826067},{"$f":"'Inputs master'!M350","v":238.2398593814456},{"$f":"'Inputs master'!N350","v":224.75086909670944},{"$f":"'Inputs master'!O350","v":212.42730702067612},{"$f":"'Inputs master'!P350","v":198.75223930817032},{"$f":"'Inputs master'!Q350","v":187.89509981500615},{"$f":"'Inputs master'!R350","v":179.28680060138944},{"$f":"'Inputs master'!S350","v":169.88557453283948},{"$f":"'Inputs master'!T350","v":159.31914727563944},{"$f":"'Inputs master'!U350","v":150.36247801930617},{"$f":"'Inputs master'!V350","v":143.33742453410616},{"$f":"'Inputs master'!W350","v":137.41814936473949}]
[null,null,null,"Operating lease assets amortisation",null,null,"$m",null,{"$f":"'Inputs master'!I351","v":0},{"$f":"'Inputs master'!J351","v":0},{"$f":"'Inputs master'!K351","v":0},{"$f":"'Inputs master'!L351","v":0},{"$f":"'Inputs master'!M351","v":11.429717912702527},{"$f":"'Inputs master'!N351","v":10.807360856867705},{"$f":"'Inputs master'!O351","v":12.12701967715364},{"$f":"'Inputs master'!P351","v":12.446079635850596},{"$f":"'Inputs master'!Q351","v":10.780840037070741},{"$f":"'Inputs master'!R351","v":10.517357214981851},{"$f":"'Inputs master'!S351","v":10.256015794840749},{"$f":"'Inputs master'!T351","v":10.291945783358083},{"$f":"'Inputs master'!U351","v":10.295994203939454},{"$f":"'Inputs master'!V351","v":10.284954773977331},{"$f":"'Inputs master'!W351","v":10.287592434114551}]
[null,null,null,"Pseudo asset depreciation",null,null,"$m",null,{"$f":"'Inputs master'!I352","v":1.9953529999999999},{"$f":"'Inputs master'!J352","v":1.9953529999999999},{"$f":"'Inputs master'!K352","v":1.9953529999999999},{"$f":"'Inputs master'!L352","v":1.9953529999999999},{"$f":"'Inputs master'!M352","v":1.9953529999999999},{"$f":"'Inputs master'!N352","v":1.9953529999999999},{"$f":"'Inputs master'!O352","v":1.9953529999999999},{"$f":"'Inputs master'!P352","v":1.9953529999999999},{"$f":"'Inputs master'!Q352","v":1.9953529999999999},{"$f":"'Inputs master'!R352","v":1.9953529999999999},{"$f":"'Inputs master'!S352","v":1.9953529999999999},{"$f":"'Inputs master'!T352","v":1.9953529999999999},{"$f":"'Inputs master'!U352","v":1.9953529999999999},{"$f":"'Inputs master'!V352","v":1.9953529999999999},{"$f":"'Inputs master'!W352","v":1.9953529999999999}]
[null,null,null,"Write-offs",null,null,"$m",null,{"$f":"'Inputs master'!I353","v":12.189900041999893},{"$f":"'Inputs master'!J353","v":8.9916931499997368},{"$f":"'Inputs master'!K353","v":7.919620652999992},{"$f":"'Inputs master'!L353","v":2.9404001699999966},{"$f":"'Inputs master'!M353","v":6.5572674301335798},{"$f":"'Inputs master'!N353","v":6},{"$f":"'Inputs master'!O353","v":6},{"$f":"'Inputs master'!P353","v":6},{"$f":"'Inputs master'!Q353","v":6},{"$f":"'Inputs master'!R353","v":6},{"$f":"'Inputs master'!S353","v":6},{"$f":"'Inputs master'!T353","v":6},{"$f":"'Inputs master'!U353","v":6},{"$f":"'Inputs master'!V353","v":6},{"$f":"'Inputs master'!W353","v":6}]
[]
[null,null,null,"Dismantling costs",null,null,"$m",null,{"$f":"'Inputs master'!I355","v":9.1962752200000004},{"$f":"'Inputs master'!J355","v":20.3555679344},{"$f":"'Inputs master'!K355","v":15.828981940000002},{"$f":"'Inputs master'!L355","v":2.6592715099999937},{"$f":"'Inputs master'!M355","v":6.6739459999999999},{"$f":"'Inputs master'!N355","v":6},{"$f":"'Inputs master'!O355","v":6},{"$f":"'Inputs master'!P355","v":6},{"$f":"'Inputs master'!Q355","v":6},{"$f":"'Inputs master'!R355","v":6},{"$f":"'Inputs master'!S355","v":6},{"$f":"'Inputs master'!T355","v":6},{"$f":"'Inputs master'!U355","v":6},{"$f":"'Inputs master'!V355","v":6},{"$f":"'Inputs master'!W355","v":6}]
[null,null,null,"Lost assets",null,null,"$m",null,{"$f":"'Inputs master'!I356","v":0},{"$f":"'Inputs master'!J356","v":0},{"$f":"'Inputs master'!K356","v":0},{"$f":"'Inputs master'!L356","v":0},{"$f":"'Inputs master'!M356","v":0},{"$f":"'Inputs master'!N356","v":0},{"$f":"'Inputs master'!O356","v":0},{"$f":"'Inputs master'!P356","v":0},{"$f":"'Inputs master'!Q356","v":0},{"$f":"'Inputs master'!R356","v":0},{"$f":"'Inputs master'!S356","v":0},{"$f":"'Inputs master'!T356","v":0},{"$f":"'Inputs master'!U356","v":0},{"$f":"'Inputs master'!V356","v":0},{"$f":"'Inputs master'!W356","v":0}]
[null,null,null,"Found assets",null,null,"$m",null,{"$f":"'Inputs master'!I357","v":0},{"$f":"'Inputs master'!J357","v":0},{"$f":"'Inputs master'!K357","v":0},{"$f":"'Inputs master'!L357","v":0},{"$f":"'Inputs master'!M357","v":0},{"$f":"'Inputs master'!N357","v":0},{"$f":"'Inputs master'!O357","v":0},{"$f":"'Inputs master'!P357","v":0},{"$f":"'Inputs master'!Q357","v":0},{"$f":"'Inputs master'!R357","v":0},{"$f":"'Inputs master'!S357","v":0},{"$f":"'Inputs master'!T357","v":0},{"$f":"'Inputs master'!U357","v":0},{"$f":"'Inputs master'!V357","v":0},{"$f":"'Inputs master'!W357","v":0}]
[null,null,null,"Cash proceeds from asset disposals",null,null,"$m",null,{"$f":"'Inputs master'!I358","v":2.2812928399999999},{"$f":"'Inputs master'!J358","v":2.0776160200000002},{"$f":"'Inputs master'!K358","v":2.7806007100000003},{"$f":"'Inputs master'!L358","v":0.20371440999999998},{"$f":"'Inputs master'!M358","v":0},{"$f":"'Inputs master'!N358","v":0},{"$f":"'Inputs master'!O358","v":0},{"$f":"'Inputs master'!P358","v":0},{"$f":"'Inputs master'!Q358","v":0},{"$f":"'Inputs master'!R358","v":0},{"$f":"'Inputs master'!S358","v":0},{"$f":"'Inputs master'!T358","v":0},{"$f":"'Inputs master'!U358","v":0},{"$f":"'Inputs master'!V358","v":0},{"$f":"'Inputs master'!W358","v":0}]
[null,null,null,"Capitalised interest depreciation adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I359","v":0.44991696197278841},{"$f":"'Inputs master'!J359","v":0.10039219028363686},{"$f":"'Inputs master'!K359","v":0},{"$f":"'Inputs master'!L359","v":0.3813906474506028},{"$f":"'Inputs master'!M359","v":0},{"$f":"'Inputs master'!N359","v":0},{"$f":"'Inputs master'!O359","v":0},{"$f":"'Inputs master'!P359","v":0},{"$f":"'Inputs master'!Q359","v":0},{"$f":"'Inputs master'!R359","v":0},{"$f":"'Inputs master'!S359","v":0},{"$f":"'Inputs master'!T359","v":0},{"$f":"'Inputs master'!U359","v":0},{"$f":"'Inputs master'!V359","v":0},{"$f":"'Inputs master'!W359","v":0}]
[]
[null,null,"Tax depreciation"]
[null,null,"Note:"]
[]
[null,null,null,"Existing asset tax depreciation",null,null,"$m",null,{"$f":"'Inputs master'!I364","v":262.22545471891812},{"$f":"'Inputs master'!J364","v":261.00971379374187},{"$f":"'Inputs master'!K364","v":256.34642943146247},{"$f":"'Inputs master'!L364","v":256.26961590524974},{"$f":"'Inputs master'!M364","v":228.52950265875086},{"$f":"'Inputs master'!N364","v":196.67424167523271},{"$f":"'Inputs master'!O364","v":172.54234731795671},{"$f":"'Inputs master'!P364","v":153.1958828345179},{"$f":"'Inputs master'!Q364","v":137.0428044609649},{"$f":"'Inputs master'!R364","v":123.27948695619382},{"$f":"'Inputs master'!S364","v":111.30146119547435},{"$f":"'Inputs master'!T364","v":100.63886160824255},{"$f":"'Inputs master'!U364","v":91.263291497746451},{"$f":"'Inputs master'!V364","v":82.888583747784807},{"$f":"'Inputs master'!W364","v":75.387447751772868}]
[null,null,null,"Tower painting and attachment points",null,null,"$m",null,{"$f":"'Inputs master'!I365","v":44.13612486000001},{"$f":"'Inputs master'!J365","v":39.357008350000022},{"$f":"'Inputs master'!K365","v":44.329176250000017},{"$f":"'Inputs master'!L365","v":63.823966170000013},{"$f":"'Inputs master'!M365","v":52.861185999999996},{"$f":"'Inputs master'!N365","v":73.541175999999993},{"$f":"'Inputs master'!O365","v":78.394439000000006},{"$f":"'Inputs master'!P365","v":83.853054},{"$f":"'Inputs master'!Q365","v":85.902157000000003},{"$f":"'Inputs master'!R365","v":86.229563999999996},{"$f":"'Inputs master'!S365","v":88.062336000000002},{"$f":"'Inputs master'!T365","v":91.973848000000004},{"$f":"'Inputs master'!U365","v":94.242391999999995},{"$f":"'Inputs master'!V365","v":96.010654000000002},{"$f":"'Inputs master'!W365","v":98.417426000000006}]
[null,null,null,"Capitalised lease costs",null,null,"$m",null,{"$f":"'Inputs master'!I366","v":9.8568077447999993},{"$f":"'Inputs master'!J366","v":9.8568077447999993},{"$f":"'Inputs master'!K366","v":12.579336258393319},{"$f":"'Inputs master'!L366","v":11.230053},{"$f":"'Inputs master'!M366","v":11.828282036633119},{"$f":"'Inputs master'!N366","v":11.316470104213245},{"$f":"'Inputs master'!O366","v":12.872141522614406},{"$f":"'Inputs master'!P366","v":19.309089377240532},{"$f":"'Inputs master'!Q366","v":11.947270639878893},{"$f":"'Inputs master'!R366","v":11.099703442648385},{"$f":"'Inputs master'!S366","v":11.310340517745342},{"$f":"'Inputs master'!T366","v":11.346629726263322},{"$f":"'Inputs master'!U366","v":11.541027609963063},{"$f":"'Inputs master'!V366","v":11.736279551288836},{"$f":"'Inputs master'!W366","v":11.751980320924805}]
[null,null,null,"Tax write-offs",null,null,"$m",null,{"$f":"'Inputs master'!I367","v":12.32663794999951},{"$f":"'Inputs master'!J367","v":13.084526213000192},{"$f":"'Inputs master'!K367","v":7.8814378170000081},{"$f":"'Inputs master'!L367","v":23.020015799999946},{"$f":"'Inputs master'!M367","v":13.231213430133581},{"$f":"'Inputs master'!N367","v":12},{"$f":"'Inputs master'!O367","v":12},{"$f":"'Inputs master'!P367","v":12},{"$f":"'Inputs master'!Q367","v":12},{"$f":"'Inputs master'!R367","v":12},{"$f":"'Inputs master'!S367","v":12},{"$f":"'Inputs master'!T367","v":12},{"$f":"'Inputs master'!U367","v":12},{"$f":"'Inputs master'!V367","v":12},{"$f":"'Inputs master'!W367","v":12}]
[]
[null,"Depreciation module parameters"]
[]
[null,null,"New commissioning assets useful lives"]
[null,null,"Note: Regulatory useful life for new commissioned assets for depreciation module."]
[]
[null,null,null,"Buildings",null,null,"years",{"$f":"'Inputs master'!H374","v":50}]
[null,null,null,"Communications",null,null,"years",{"$f":"'Inputs master'!H375","v":12.5}]
[null,null,null,"Easements",null,null,"years",{"$f":"'Inputs master'!H376","v":0}]
[null,null,null,"Furniture and fittings",null,null,"years",{"$f":"'Inputs master'!H377","v":16.7}]
[null,null,null,"HVDC cables",null,null,"years",{"$f":"'Inputs master'!H378","v":30.3}]
[null,null,null,"HVDC lines",null,null,"years",{"$f":"'Inputs master'!H379","v":50}]
[null,null,null,"HVDC stations",null,null,"years",{"$f":"'Inputs master'!H380","v":30.3}]
[null,null,null,"ICT",null,null,"years",{"$f":"'Inputs master'!H381","v":5.6}]
[null,null,null,"Intangible assets",null,null,"years",{"$f":"'Inputs master'!H382","v":6.7}]
[null,null,null,"Land",null,null,"years",{"$f":"'Inputs master'!H383","v":0}]
[null,null,null,"Other assets",null,null,"years",{"$f":"'Inputs master'!H384","v":10}]
[null,null,null,"Software",null,null,"years",{"$f":"'Inputs master'!H385","v":5}]
[null,null,null,"Substations",null,null,"years",{"$f":"'Inputs master'!H386","v":40}]
[null,null,null,"Tower painting",null,null,"years",{"$f":"'Inputs master'!H387","v":15}]
[null,null,null,"Transmission lines",null,null,"years",{"$f":"'Inputs master'!H388","v":51.3}]
[null,null,null,"Operating lease assets",null,null,"years",{"$f":"'Inputs master'!H389","v":5}]
[]
[null,null,"New commissioning assets tax depreciation rates"]
[null,null,"Note: Tax depreciation rate for new commissioned assets for depreciation module."]
[]
[null,null,null,"Buildings",null,null,"%",{"$f":"'Inputs master'!H394","v":0}]
[null,null,null,"Communications",null,null,"%",{"$f":"'Inputs master'!H395","v":0.3}]
[null,null,null,"Easements",null,null,"%",{"$f":"'Inputs master'!H396","v":0}]
[null,null,null,"Furniture and fittings",null,null,"%",{"$f":"'Inputs master'!H397","v":0.17}]
[null,null,null,"HVDC cables",null,null,"%",{"$f":"'Inputs master'!H398","v":0.1}]
[null,null,null,"HVDC lines",null,null,"%",{"$f":"'Inputs master'!H399","v":0.1}]
[null,null,null,"HVDC stations",null,null,"%",{"$f":"'Inputs master'!H400","v":0.09}]
[null,null,null,"ICT",null,null,"%",{"$f":"'Inputs master'!H401","v":0.45}]
[null,null,null,"Intangible assets",null,null,"%",{"$f":"'Inputs master'!H402","v":0.5}]
[null,null,null,"Land",null,null,"%",{"$f":"'Inputs master'!H403","v":0}]
[null,null,null,"Other assets",null,null,"%",{"$f":"'Inputs master'!H404","v":0.33}]
[null,null,null,"Software",null,null,"%",{"$f":"'Inputs master'!H405","v":0.5}]
[null,null,null,"Substations",null,null,"%",{"$f":"'Inputs master'!H406","v":9.2999999999999999E-2}]
[null,null,null,"Tower painting",null,null,"%",{"$f":"'Inputs master'!H407","v":0}]
[null,null,null,"Transmission lines",null,null,"%",{"$f":"'Inputs master'!H408","v":0.09}]
[null,null,null,"Operating lease assets",null,null,"%",{"$f":"'Inputs master'!H409","v":0}]
[]
[null,null,"New asset regulatory commissioning"]
[null,null,"Note: By system asset profile. Used for depreciation module."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I414+'Inputs master'!I499+'Inputs master'!I584+'Inputs master'!I669","v":295.29821752489795},{"$f":"'Inputs master'!J414+'Inputs master'!J499+'Inputs master'!J584+'Inputs master'!J669","v":275.33145255900001},{"$f":"'Inputs master'!K414+'Inputs master'!K499+'Inputs master'!K584+'Inputs master'!K669","v":331.92189096590005},{"$f":"'Inputs master'!L414+'Inputs master'!L499+'Inputs master'!L584+'Inputs master'!L669","v":331.88979880039994},{"$f":"'Inputs master'!M414+'Inputs master'!M499+'Inputs master'!M584+'Inputs master'!M669","v":0},{"$f":"'Inputs master'!N414+'Inputs master'!N499+'Inputs master'!N584+'Inputs master'!N669","v":0},{"$f":"'Inputs master'!O414+'Inputs master'!O499+'Inputs master'!O584+'Inputs master'!O669","v":0},{"$f":"'Inputs master'!P414+'Inputs master'!P499+'Inputs master'!P584+'Inputs master'!P669","v":0},{"$f":"'Inputs master'!Q414+'Inputs master'!Q499+'Inputs master'!Q584+'Inputs master'!Q669","v":0},{"$f":"'Inputs master'!R414+'Inputs master'!R499+'Inputs master'!R584+'Inputs master'!R669","v":0},{"$f":"'Inputs master'!S414+'Inputs master'!S499+'Inputs master'!S584+'Inputs master'!S669","v":0},{"$f":"'Inputs master'!T414+'Inputs master'!T499+'Inputs master'!T584+'Inputs master'!T669","v":0},{"$f":"'Inputs master'!U414+'Inputs master'!U499+'Inputs master'!U584+'Inputs master'!U669","v":0},{"$f":"'Inputs master'!V414+'Inputs master'!V499+'Inputs master'!V584+'Inputs master'!V669","v":0},{"$f":"'Inputs master'!W414+'Inputs master'!W499+'Inputs master'!W584+'Inputs master'!W669","v":0}]
[null,null,null,"Buildings",null,null,"$m",null,{"$f":"'Inputs master'!I415+'Inputs master'!I500+'Inputs master'!I585+'Inputs master'!I670","v":0},{"$f":"'Inputs master'!J415+'Inputs master'!J500+'Inputs master'!J585+'Inputs master'!J670","v":0},{"$f":"'Inputs master'!K415+'Inputs master'!K500+'Inputs master'!K585+'Inputs master'!K670","v":0},{"$f":"'Inputs master'!L415+'Inputs master'!L500+'Inputs master'!L585+'Inputs master'!L670","v":0},{"$f":"'Inputs master'!M415+'Inputs master'!M500+'Inputs master'!M585+'Inputs master'!M670","v":16.745659399999997},{"$f":"'Inputs master'!N415+'Inputs master'!N500+'Inputs master'!N585+'Inputs master'!N670","v":12.1113114004},{"$f":"'Inputs master'!O415+'Inputs master'!O500+'Inputs master'!O585+'Inputs master'!O670","v":3.3134526516756484},{"$f":"'Inputs master'!P415+'Inputs master'!P500+'Inputs master'!P585+'Inputs master'!P670","v":5.5366067003999992},{"$f":"'Inputs master'!Q415+'Inputs master'!Q500+'Inputs master'!Q585+'Inputs master'!Q670","v":4.7205938804000001},{"$f":"'Inputs master'!R415+'Inputs master'!R500+'Inputs master'!R585+'Inputs master'!R670","v":8.2784308196000005},{"$f":"'Inputs master'!S415+'Inputs master'!S500+'Inputs master'!S585+'Inputs master'!S670","v":1.98733},{"$f":"'Inputs master'!T415+'Inputs master'!T500+'Inputs master'!T585+'Inputs master'!T670","v":3.4473340000000001},{"$f":"'Inputs master'!U415+'Inputs master'!U500+'Inputs master'!U585+'Inputs master'!U670","v":3.9658859999999998},{"$f":"'Inputs master'!V415+'Inputs master'!V500+'Inputs master'!V585+'Inputs master'!V670","v":2.7570000000000001},{"$f":"'Inputs master'!W415+'Inputs master'!W500+'Inputs master'!W585+'Inputs master'!W670","v":7.772354}]
[null,null,null,"Communications",null,null,"$m",null,{"$f":"'Inputs master'!I416+'Inputs master'!I501+'Inputs master'!I586+'Inputs master'!I671","v":0},{"$f":"'Inputs master'!J416+'Inputs master'!J501+'Inputs master'!J586+'Inputs master'!J671","v":0},{"$f":"'Inputs master'!K416+'Inputs master'!K501+'Inputs master'!K586+'Inputs master'!K671","v":0},{"$f":"'Inputs master'!L416+'Inputs master'!L501+'Inputs master'!L586+'Inputs master'!L671","v":0},{"$f":"'Inputs master'!M416+'Inputs master'!M501+'Inputs master'!M586+'Inputs master'!M671","v":4.5794370000000013},{"$f":"'Inputs master'!N416+'Inputs master'!N501+'Inputs master'!N586+'Inputs master'!N671","v":8.8372460000000004},{"$f":"'Inputs master'!O416+'Inputs master'!O501+'Inputs master'!O586+'Inputs master'!O671","v":6.3741194212764904},{"$f":"'Inputs master'!P416+'Inputs master'!P501+'Inputs master'!P586+'Inputs master'!P671","v":4.7268479999999995},{"$f":"'Inputs master'!Q416+'Inputs master'!Q501+'Inputs master'!Q586+'Inputs master'!Q671","v":6.2380259999999996},{"$f":"'Inputs master'!R416+'Inputs master'!R501+'Inputs master'!R586+'Inputs master'!R671","v":10.280030999999999},{"$f":"'Inputs master'!S416+'Inputs master'!S501+'Inputs master'!S586+'Inputs master'!S671","v":6.5169649999999999},{"$f":"'Inputs master'!T416+'Inputs master'!T501+'Inputs master'!T586+'Inputs master'!T671","v":4.9625640000000004},{"$f":"'Inputs master'!U416+'Inputs master'!U501+'Inputs master'!U586+'Inputs master'!U671","v":9.2751090000000005},{"$f":"'Inputs master'!V416+'Inputs master'!V501+'Inputs master'!V586+'Inputs master'!V671","v":5.7648510000000002},{"$f":"'Inputs master'!W416+'Inputs master'!W501+'Inputs master'!W586+'Inputs master'!W671","v":7.7111999999999998}]
[null,null,null,"Easements",null,null,"$m",null,{"$f":"'Inputs master'!I417+'Inputs master'!I502+'Inputs master'!I587+'Inputs master'!I672","v":0},{"$f":"'Inputs master'!J417+'Inputs master'!J502+'Inputs master'!J587+'Inputs master'!J672","v":0},{"$f":"'Inputs master'!K417+'Inputs master'!K502+'Inputs master'!K587+'Inputs master'!K672","v":0},{"$f":"'Inputs master'!L417+'Inputs master'!L502+'Inputs master'!L587+'Inputs master'!L672","v":0},{"$f":"'Inputs master'!M417+'Inputs master'!M502+'Inputs master'!M587+'Inputs master'!M672","v":1.0167617897774139},{"$f":"'Inputs master'!N417+'Inputs master'!N502+'Inputs master'!N587+'Inputs master'!N672","v":2.4715862102225872},{"$f":"'Inputs master'!O417+'Inputs master'!O502+'Inputs master'!O587+'Inputs master'!O672","v":0},{"$f":"'Inputs master'!P417+'Inputs master'!P502+'Inputs master'!P587+'Inputs master'!P672","v":0},{"$f":"'Inputs master'!Q417+'Inputs master'!Q502+'Inputs master'!Q587+'Inputs master'!Q672","v":0},{"$f":"'Inputs master'!R417+'Inputs master'!R502+'Inputs master'!R587+'Inputs master'!R672","v":6.5301349999999996},{"$f":"'Inputs master'!S417+'Inputs master'!S502+'Inputs master'!S587+'Inputs master'!S672","v":0},{"$f":"'Inputs master'!T417+'Inputs master'!T502+'Inputs master'!T587+'Inputs master'!T672","v":0},{"$f":"'Inputs master'!U417+'Inputs master'!U502+'Inputs master'!U587+'Inputs master'!U672","v":0},{"$f":"'Inputs master'!V417+'Inputs master'!V502+'Inputs master'!V587+'Inputs master'!V672","v":0},{"$f":"'Inputs master'!W417+'Inputs master'!W502+'Inputs master'!W587+'Inputs master'!W672","v":0}]
[null,null,null,"Furniture and fittings",null,null,"$m",null,{"$f":"'Inputs master'!I418+'Inputs master'!I503+'Inputs master'!I588+'Inputs master'!I673","v":0},{"$f":"'Inputs master'!J418+'Inputs master'!J503+'Inputs master'!J588+'Inputs master'!J673","v":0},{"$f":"'Inputs master'!K418+'Inputs master'!K503+'Inputs master'!K588+'Inputs master'!K673","v":0},{"$f":"'Inputs master'!L418+'Inputs master'!L503+'Inputs master'!L588+'Inputs master'!L673","v":0},{"$f":"'Inputs master'!M418+'Inputs master'!M503+'Inputs master'!M588+'Inputs master'!M673","v":2.1865019999999999},{"$f":"'Inputs master'!N418+'Inputs master'!N503+'Inputs master'!N588+'Inputs master'!N673","v":1.6464019999999999},{"$f":"'Inputs master'!O418+'Inputs master'!O503+'Inputs master'!O588+'Inputs master'!O673","v":13.544878432678741},{"$f":"'Inputs master'!P418+'Inputs master'!P503+'Inputs master'!P588+'Inputs master'!P673","v":1.870854},{"$f":"'Inputs master'!Q418+'Inputs master'!Q503+'Inputs master'!Q588+'Inputs master'!Q673","v":1.9082619999999997},{"$f":"'Inputs master'!R418+'Inputs master'!R503+'Inputs master'!R588+'Inputs master'!R673","v":1.9464279999999967},{"$f":"'Inputs master'!S418+'Inputs master'!S503+'Inputs master'!S588+'Inputs master'!S673","v":1.9853559999999997},{"$f":"'Inputs master'!T418+'Inputs master'!T503+'Inputs master'!T588+'Inputs master'!T673","v":2.0250620000000001},{"$f":"'Inputs master'!U418+'Inputs master'!U503+'Inputs master'!U588+'Inputs master'!U673","v":1.6631810000000002},{"$f":"'Inputs master'!V418+'Inputs master'!V503+'Inputs master'!V588+'Inputs master'!V673","v":2.5092569999999998},{"$f":"'Inputs master'!W418+'Inputs master'!W503+'Inputs master'!W588+'Inputs master'!W673","v":2.1490119999999999}]
[null,null,null,"HVDC cables",null,null,"$m",null,{"$f":"'Inputs master'!I419+'Inputs master'!I504+'Inputs master'!I589+'Inputs master'!I674","v":0},{"$f":"'Inputs master'!J419+'Inputs master'!J504+'Inputs master'!J589+'Inputs master'!J674","v":0},{"$f":"'Inputs master'!K419+'Inputs master'!K504+'Inputs master'!K589+'Inputs master'!K674","v":0},{"$f":"'Inputs master'!L419+'Inputs master'!L504+'Inputs master'!L589+'Inputs master'!L674","v":0},{"$f":"'Inputs master'!M419+'Inputs master'!M504+'Inputs master'!M589+'Inputs master'!M674","v":1.181702},{"$f":"'Inputs master'!N419+'Inputs master'!N504+'Inputs master'!N589+'Inputs master'!N674","v":1.4838610000000001},{"$f":"'Inputs master'!O419+'Inputs master'!O504+'Inputs master'!O589+'Inputs master'!O674","v":0},{"$f":"'Inputs master'!P419+'Inputs master'!P504+'Inputs master'!P589+'Inputs master'!P674","v":0},{"$f":"'Inputs master'!Q419+'Inputs master'!Q504+'Inputs master'!Q589+'Inputs master'!Q674","v":104.697581},{"$f":"'Inputs master'!R419+'Inputs master'!R504+'Inputs master'!R589+'Inputs master'!R674","v":4.0386469999999965},{"$f":"'Inputs master'!S419+'Inputs master'!S504+'Inputs master'!S589+'Inputs master'!S674","v":0},{"$f":"'Inputs master'!T419+'Inputs master'!T504+'Inputs master'!T589+'Inputs master'!T674","v":0},{"$f":"'Inputs master'!U419+'Inputs master'!U504+'Inputs master'!U589+'Inputs master'!U674","v":0},{"$f":"'Inputs master'!V419+'Inputs master'!V504+'Inputs master'!V589+'Inputs master'!V674","v":0},{"$f":"'Inputs master'!W419+'Inputs master'!W504+'Inputs master'!W589+'Inputs master'!W674","v":0}]
[null,null,null,"HVDC lines",null,null,"$m",null,{"$f":"'Inputs master'!I420+'Inputs master'!I505+'Inputs master'!I590+'Inputs master'!I675","v":0},{"$f":"'Inputs master'!J420+'Inputs master'!J505+'Inputs master'!J590+'Inputs master'!J675","v":0},{"$f":"'Inputs master'!K420+'Inputs master'!K505+'Inputs master'!K590+'Inputs master'!K675","v":0},{"$f":"'Inputs master'!L420+'Inputs master'!L505+'Inputs master'!L590+'Inputs master'!L675","v":0},{"$f":"'Inputs master'!M420+'Inputs master'!M505+'Inputs master'!M590+'Inputs master'!M675","v":0},{"$f":"'Inputs master'!N420+'Inputs master'!N505+'Inputs master'!N590+'Inputs master'!N675","v":0},{"$f":"'Inputs master'!O420+'Inputs master'!O505+'Inputs master'!O590+'Inputs master'!O675","v":0},{"$f":"'Inputs master'!P420+'Inputs master'!P505+'Inputs master'!P590+'Inputs master'!P675","v":0},{"$f":"'Inputs master'!Q420+'Inputs master'!Q505+'Inputs master'!Q590+'Inputs master'!Q675","v":0},{"$f":"'Inputs master'!R420+'Inputs master'!R505+'Inputs master'!R590+'Inputs master'!R675","v":0},{"$f":"'Inputs master'!S420+'Inputs master'!S505+'Inputs master'!S590+'Inputs master'!S675","v":0},{"$f":"'Inputs master'!T420+'Inputs master'!T505+'Inputs master'!T590+'Inputs master'!T675","v":0},{"$f":"'Inputs master'!U420+'Inputs master'!U505+'Inputs master'!U590+'Inputs master'!U675","v":0},{"$f":"'Inputs master'!V420+'Inputs master'!V505+'Inputs master'!V590+'Inputs master'!V675","v":0},{"$f":"'Inputs master'!W420+'Inputs master'!W505+'Inputs master'!W590+'Inputs master'!W675","v":0}]
[null,null,null,"HVDC stations",null,null,"$m",null,{"$f":"'Inputs master'!I421+'Inputs master'!I506+'Inputs master'!I591+'Inputs master'!I676","v":0},{"$f":"'Inputs master'!J421+'Inputs master'!J506+'Inputs master'!J591+'Inputs master'!J676","v":0},{"$f":"'Inputs master'!K421+'Inputs master'!K506+'Inputs master'!K591+'Inputs master'!K676","v":0},{"$f":"'Inputs master'!L421+'Inputs master'!L506+'Inputs master'!L591+'Inputs master'!L676","v":0},{"$f":"'Inputs master'!M421+'Inputs master'!M506+'Inputs master'!M591+'Inputs master'!M676","v":25.818856398411295},{"$f":"'Inputs master'!N421+'Inputs master'!N506+'Inputs master'!N591+'Inputs master'!N676","v":30.332056914717249},{"$f":"'Inputs master'!O421+'Inputs master'!O506+'Inputs master'!O591+'Inputs master'!O676","v":27.049822095949132},{"$f":"'Inputs master'!P421+'Inputs master'!P506+'Inputs master'!P591+'Inputs master'!P676","v":34.264182085282755},{"$f":"'Inputs master'!Q421+'Inputs master'!Q506+'Inputs master'!Q591+'Inputs master'!Q676","v":12.886521},{"$f":"'Inputs master'!R421+'Inputs master'!R506+'Inputs master'!R591+'Inputs master'!R676","v":14.52566},{"$f":"'Inputs master'!S421+'Inputs master'!S506+'Inputs master'!S591+'Inputs master'!S676","v":24.883486999999999},{"$f":"'Inputs master'!T421+'Inputs master'!T506+'Inputs master'!T591+'Inputs master'!T676","v":26.04551},{"$f":"'Inputs master'!U421+'Inputs master'!U506+'Inputs master'!U591+'Inputs master'!U676","v":26.705264},{"$f":"'Inputs master'!V421+'Inputs master'!V506+'Inputs master'!V591+'Inputs master'!V676","v":26.200918999999999},{"$f":"'Inputs master'!W421+'Inputs master'!W506+'Inputs master'!W591+'Inputs master'!W676","v":26.612126}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I422+'Inputs master'!I507+'Inputs master'!I592+'Inputs master'!I677","v":0},{"$f":"'Inputs master'!J422+'Inputs master'!J507+'Inputs master'!J592+'Inputs master'!J677","v":0},{"$f":"'Inputs master'!K422+'Inputs master'!K507+'Inputs master'!K592+'Inputs master'!K677","v":0},{"$f":"'Inputs master'!L422+'Inputs master'!L507+'Inputs master'!L592+'Inputs master'!L677","v":0},{"$f":"'Inputs master'!M422+'Inputs master'!M507+'Inputs master'!M592+'Inputs master'!M677","v":37.857159234999997},{"$f":"'Inputs master'!N422+'Inputs master'!N507+'Inputs master'!N592+'Inputs master'!N677","v":61.077427667830662},{"$f":"'Inputs master'!O422+'Inputs master'!O507+'Inputs master'!O592+'Inputs master'!O677","v":62.343869221369104},{"$f":"'Inputs master'!P422+'Inputs master'!P507+'Inputs master'!P592+'Inputs master'!P677","v":46.492302359999996},{"$f":"'Inputs master'!Q422+'Inputs master'!Q507+'Inputs master'!Q592+'Inputs master'!Q677","v":23.579890532799997},{"$f":"'Inputs master'!R422+'Inputs master'!R507+'Inputs master'!R592+'Inputs master'!R677","v":14.292208220000001},{"$f":"'Inputs master'!S422+'Inputs master'!S507+'Inputs master'!S592+'Inputs master'!S677","v":45.246762894999989},{"$f":"'Inputs master'!T422+'Inputs master'!T507+'Inputs master'!T592+'Inputs master'!T677","v":19.337860420000002},{"$f":"'Inputs master'!U422+'Inputs master'!U507+'Inputs master'!U592+'Inputs master'!U677","v":15.674006960000002},{"$f":"'Inputs master'!V422+'Inputs master'!V507+'Inputs master'!V592+'Inputs master'!V677","v":24.822322020000005},{"$f":"'Inputs master'!W422+'Inputs master'!W507+'Inputs master'!W592+'Inputs master'!W677","v":20.804213000000001}]
[null,null,null,"Intangible assets",null,null,"$m",null,{"$f":"'Inputs master'!I423+'Inputs master'!I508+'Inputs master'!I593+'Inputs master'!I678","v":0},{"$f":"'Inputs master'!J423+'Inputs master'!J508+'Inputs master'!J593+'Inputs master'!J678","v":0},{"$f":"'Inputs master'!K423+'Inputs master'!K508+'Inputs master'!K593+'Inputs master'!K678","v":0},{"$f":"'Inputs master'!L423+'Inputs master'!L508+'Inputs master'!L593+'Inputs master'!L678","v":0},{"$f":"'Inputs master'!M423+'Inputs master'!M508+'Inputs master'!M593+'Inputs master'!M678","v":0},{"$f":"'Inputs master'!N423+'Inputs master'!N508+'Inputs master'!N593+'Inputs master'!N678","v":0},{"$f":"'Inputs master'!O423+'Inputs master'!O508+'Inputs master'!O593+'Inputs master'!O678","v":0},{"$f":"'Inputs master'!P423+'Inputs master'!P508+'Inputs master'!P593+'Inputs master'!P678","v":0},{"$f":"'Inputs master'!Q423+'Inputs master'!Q508+'Inputs master'!Q593+'Inputs master'!Q678","v":0},{"$f":"'Inputs master'!R423+'Inputs master'!R508+'Inputs master'!R593+'Inputs master'!R678","v":0},{"$f":"'Inputs master'!S423+'Inputs master'!S508+'Inputs master'!S593+'Inputs master'!S678","v":0},{"$f":"'Inputs master'!T423+'Inputs master'!T508+'Inputs master'!T593+'Inputs master'!T678","v":0},{"$f":"'Inputs master'!U423+'Inputs master'!U508+'Inputs master'!U593+'Inputs master'!U678","v":0},{"$f":"'Inputs master'!V423+'Inputs master'!V508+'Inputs master'!V593+'Inputs master'!V678","v":0},{"$f":"'Inputs master'!W423+'Inputs master'!W508+'Inputs master'!W593+'Inputs master'!W678","v":0}]
[null,null,null,"Land",null,null,"$m",null,{"$f":"'Inputs master'!I424+'Inputs master'!I509+'Inputs master'!I594+'Inputs master'!I679","v":0},{"$f":"'Inputs master'!J424+'Inputs master'!J509+'Inputs master'!J594+'Inputs master'!J679","v":0},{"$f":"'Inputs master'!K424+'Inputs master'!K509+'Inputs master'!K594+'Inputs master'!K679","v":0},{"$f":"'Inputs master'!L424+'Inputs master'!L509+'Inputs master'!L594+'Inputs master'!L679","v":0},{"$f":"'Inputs master'!M424+'Inputs master'!M509+'Inputs master'!M594+'Inputs master'!M679","v":0},{"$f":"'Inputs master'!N424+'Inputs master'!N509+'Inputs master'!N594+'Inputs master'!N679","v":0},{"$f":"'Inputs master'!O424+'Inputs master'!O509+'Inputs master'!O594+'Inputs master'!O679","v":0},{"$f":"'Inputs master'!P424+'Inputs master'!P509+'Inputs master'!P594+'Inputs master'!P679","v":0},{"$f":"'Inputs master'!Q424+'Inputs master'!Q509+'Inputs master'!Q594+'Inputs master'!Q679","v":0},{"$f":"'Inputs master'!R424+'Inputs master'!R509+'Inputs master'!R594+'Inputs master'!R679","v":0},{"$f":"'Inputs master'!S424+'Inputs master'!S509+'Inputs master'!S594+'Inputs master'!S679","v":0},{"$f":"'Inputs master'!T424+'Inputs master'!T509+'Inputs master'!T594+'Inputs master'!T679","v":0},{"$f":"'Inputs master'!U424+'Inputs master'!U509+'Inputs master'!U594+'Inputs master'!U679","v":0},{"$f":"'Inputs master'!V424+'Inputs master'!V509+'Inputs master'!V594+'Inputs master'!V679","v":0},{"$f":"'Inputs master'!W424+'Inputs master'!W509+'Inputs master'!W594+'Inputs master'!W679","v":0}]
[null,null,null,"Other assets",null,null,"$m",null,{"$f":"'Inputs master'!I425+'Inputs master'!I510+'Inputs master'!I595+'Inputs master'!I680","v":0},{"$f":"'Inputs master'!J425+'Inputs master'!J510+'Inputs master'!J595+'Inputs master'!J680","v":0},{"$f":"'Inputs master'!K425+'Inputs master'!K510+'Inputs master'!K595+'Inputs master'!K680","v":0},{"$f":"'Inputs master'!L425+'Inputs master'!L510+'Inputs master'!L595+'Inputs master'!L680","v":0},{"$f":"'Inputs master'!M425+'Inputs master'!M510+'Inputs master'!M595+'Inputs master'!M680","v":0},{"$f":"'Inputs master'!N425+'Inputs master'!N510+'Inputs master'!N595+'Inputs master'!N680","v":0},{"$f":"'Inputs master'!O425+'Inputs master'!O510+'Inputs master'!O595+'Inputs master'!O680","v":0},{"$f":"'Inputs master'!P425+'Inputs master'!P510+'Inputs master'!P595+'Inputs master'!P680","v":0},{"$f":"'Inputs master'!Q425+'Inputs master'!Q510+'Inputs master'!Q595+'Inputs master'!Q680","v":0},{"$f":"'Inputs master'!R425+'Inputs master'!R510+'Inputs master'!R595+'Inputs master'!R680","v":0},{"$f":"'Inputs master'!S425+'Inputs master'!S510+'Inputs master'!S595+'Inputs master'!S680","v":0.41836200000000001},{"$f":"'Inputs master'!T425+'Inputs master'!T510+'Inputs master'!T595+'Inputs master'!T680","v":0.41353099999999998},{"$f":"'Inputs master'!U425+'Inputs master'!U510+'Inputs master'!U595+'Inputs master'!U680","v":0.216947},{"$f":"'Inputs master'!V425+'Inputs master'!V510+'Inputs master'!V595+'Inputs master'!V680","v":0},{"$f":"'Inputs master'!W425+'Inputs master'!W510+'Inputs master'!W595+'Inputs master'!W680","v":0.25393199999999999}]
[null,null,null,"Software",null,null,"$m",null,{"$f":"'Inputs master'!I426+'Inputs master'!I511+'Inputs master'!I596+'Inputs master'!I681","v":0},{"$f":"'Inputs master'!J426+'Inputs master'!J511+'Inputs master'!J596+'Inputs master'!J681","v":0},{"$f":"'Inputs master'!K426+'Inputs master'!K511+'Inputs master'!K596+'Inputs master'!K681","v":0},{"$f":"'Inputs master'!L426+'Inputs master'!L511+'Inputs master'!L596+'Inputs master'!L681","v":0},{"$f":"'Inputs master'!M426+'Inputs master'!M511+'Inputs master'!M596+'Inputs master'!M681","v":10.140270920000001},{"$f":"'Inputs master'!N426+'Inputs master'!N511+'Inputs master'!N596+'Inputs master'!N681","v":2.7427362399999966},{"$f":"'Inputs master'!O426+'Inputs master'!O511+'Inputs master'!O596+'Inputs master'!O681","v":5.828465095368391},{"$f":"'Inputs master'!P426+'Inputs master'!P511+'Inputs master'!P596+'Inputs master'!P681","v":7.4691399999997576E-2},{"$f":"'Inputs master'!Q426+'Inputs master'!Q511+'Inputs master'!Q596+'Inputs master'!Q681","v":17.82774087},{"$f":"'Inputs master'!R426+'Inputs master'!R511+'Inputs master'!R596+'Inputs master'!R681","v":7.5485253183999985},{"$f":"'Inputs master'!S426+'Inputs master'!S511+'Inputs master'!S596+'Inputs master'!S681","v":22.995391000000001},{"$f":"'Inputs master'!T426+'Inputs master'!T511+'Inputs master'!T596+'Inputs master'!T681","v":31.103524000000004},{"$f":"'Inputs master'!U426+'Inputs master'!U511+'Inputs master'!U596+'Inputs master'!U681","v":31.665958999999997},{"$f":"'Inputs master'!V426+'Inputs master'!V511+'Inputs master'!V596+'Inputs master'!V681","v":32.293836000000006},{"$f":"'Inputs master'!W426+'Inputs master'!W511+'Inputs master'!W596+'Inputs master'!W681","v":33.072462000000002}]
[null,null,null,"Substations",null,null,"$m",null,{"$f":"'Inputs master'!I427+'Inputs master'!I512+'Inputs master'!I597+'Inputs master'!I682","v":0},{"$f":"'Inputs master'!J427+'Inputs master'!J512+'Inputs master'!J597+'Inputs master'!J682","v":0},{"$f":"'Inputs master'!K427+'Inputs master'!K512+'Inputs master'!K597+'Inputs master'!K682","v":0},{"$f":"'Inputs master'!L427+'Inputs master'!L512+'Inputs master'!L597+'Inputs master'!L682","v":0},{"$f":"'Inputs master'!M427+'Inputs master'!M512+'Inputs master'!M597+'Inputs master'!M682","v":180.02694952482815},{"$f":"'Inputs master'!N427+'Inputs master'!N512+'Inputs master'!N597+'Inputs master'!N682","v":266.87324046104374},{"$f":"'Inputs master'!O427+'Inputs master'!O512+'Inputs master'!O597+'Inputs master'!O682","v":327.68319064207662},{"$f":"'Inputs master'!P427+'Inputs master'!P512+'Inputs master'!P597+'Inputs master'!P682","v":215.46378330167784},{"$f":"'Inputs master'!Q427+'Inputs master'!Q512+'Inputs master'!Q597+'Inputs master'!Q682","v":188.38975180361737},{"$f":"'Inputs master'!R427+'Inputs master'!R512+'Inputs master'!R597+'Inputs master'!R682","v":258.62146800872745},{"$f":"'Inputs master'!S427+'Inputs master'!S512+'Inputs master'!S597+'Inputs master'!S682","v":164.60166326978998},{"$f":"'Inputs master'!T427+'Inputs master'!T512+'Inputs master'!T597+'Inputs master'!T682","v":287.01014036000004},{"$f":"'Inputs master'!U427+'Inputs master'!U512+'Inputs master'!U597+'Inputs master'!U682","v":271.84993186000003},{"$f":"'Inputs master'!V427+'Inputs master'!V512+'Inputs master'!V597+'Inputs master'!V682","v":272.73680024999999},{"$f":"'Inputs master'!W427+'Inputs master'!W512+'Inputs master'!W597+'Inputs master'!W682","v":300.24184782999998}]
[null,null,null,"Tower painting",null,null,"$m",null,{"$f":"'Inputs master'!I428+'Inputs master'!I513+'Inputs master'!I598+'Inputs master'!I683","v":0},{"$f":"'Inputs master'!J428+'Inputs master'!J513+'Inputs master'!J598+'Inputs master'!J683","v":0},{"$f":"'Inputs master'!K428+'Inputs master'!K513+'Inputs master'!K598+'Inputs master'!K683","v":0},{"$f":"'Inputs master'!L428+'Inputs master'!L513+'Inputs master'!L598+'Inputs master'!L683","v":0},{"$f":"'Inputs master'!M428+'Inputs master'!M513+'Inputs master'!M598+'Inputs master'!M683","v":49.238020000000006},{"$f":"'Inputs master'!N428+'Inputs master'!N513+'Inputs master'!N598+'Inputs master'!N683","v":3.283833},{"$f":"'Inputs master'!O428+'Inputs master'!O513+'Inputs master'!O598+'Inputs master'!O683","v":4.4240164879380846},{"$f":"'Inputs master'!P428+'Inputs master'!P513+'Inputs master'!P598+'Inputs master'!P683","v":4.5448029999999999},{"$f":"'Inputs master'!Q428+'Inputs master'!Q513+'Inputs master'!Q598+'Inputs master'!Q683","v":4.4720300000000002},{"$f":"'Inputs master'!R428+'Inputs master'!R513+'Inputs master'!R598+'Inputs master'!R683","v":4.2459439999999997},{"$f":"'Inputs master'!S428+'Inputs master'!S513+'Inputs master'!S598+'Inputs master'!S683","v":82.046981000000002},{"$f":"'Inputs master'!T428+'Inputs master'!T513+'Inputs master'!T598+'Inputs master'!T683","v":85.891964000000002},{"$f":"'Inputs master'!U428+'Inputs master'!U513+'Inputs master'!U598+'Inputs master'!U683","v":88.044128999999998},{"$f":"'Inputs master'!V428+'Inputs master'!V513+'Inputs master'!V598+'Inputs master'!V683","v":89.685665999999998},{"$f":"'Inputs master'!W428+'Inputs master'!W513+'Inputs master'!W598+'Inputs master'!W683","v":91.976912999999996}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"'Inputs master'!I429+'Inputs master'!I514+'Inputs master'!I599+'Inputs master'!I684","v":0},{"$f":"'Inputs master'!J429+'Inputs master'!J514+'Inputs master'!J599+'Inputs master'!J684","v":0},{"$f":"'Inputs master'!K429+'Inputs master'!K514+'Inputs master'!K599+'Inputs master'!K684","v":0},{"$f":"'Inputs master'!L429+'Inputs master'!L514+'Inputs master'!L599+'Inputs master'!L684","v":0},{"$f":"'Inputs master'!M429+'Inputs master'!M514+'Inputs master'!M599+'Inputs master'!M684","v":104.34554922191909},{"$f":"'Inputs master'!N429+'Inputs master'!N514+'Inputs master'!N599+'Inputs master'!N684","v":156.20037755000001},{"$f":"'Inputs master'!O429+'Inputs master'!O514+'Inputs master'!O599+'Inputs master'!O684","v":165.50389417147704},{"$f":"'Inputs master'!P429+'Inputs master'!P514+'Inputs master'!P599+'Inputs master'!P684","v":232.02427932000001},{"$f":"'Inputs master'!Q429+'Inputs master'!Q514+'Inputs master'!Q599+'Inputs master'!Q684","v":164.78423796999999},{"$f":"'Inputs master'!R429+'Inputs master'!R514+'Inputs master'!R599+'Inputs master'!R684","v":417.53379682000002},{"$f":"'Inputs master'!S429+'Inputs master'!S514+'Inputs master'!S599+'Inputs master'!S684","v":106.36698256},{"$f":"'Inputs master'!T429+'Inputs master'!T514+'Inputs master'!T599+'Inputs master'!T684","v":109.08093554999999},{"$f":"'Inputs master'!U429+'Inputs master'!U514+'Inputs master'!U599+'Inputs master'!U684","v":112.66749243000001},{"$f":"'Inputs master'!V429+'Inputs master'!V514+'Inputs master'!V599+'Inputs master'!V684","v":124.23978023000001},{"$f":"'Inputs master'!W429+'Inputs master'!W514+'Inputs master'!W599+'Inputs master'!W684","v":199.43317646}]
[null,null,null,"Operating lease assets",null,null,"$m",null,{"$f":"'Inputs master'!I430+'Inputs master'!I515+'Inputs master'!I600+'Inputs master'!I685","v":0},{"$f":"'Inputs master'!J430+'Inputs master'!J515+'Inputs master'!J600+'Inputs master'!J685","v":0},{"$f":"'Inputs master'!K430+'Inputs master'!K515+'Inputs master'!K600+'Inputs master'!K685","v":0},{"$f":"'Inputs master'!L430+'Inputs master'!L515+'Inputs master'!L600+'Inputs master'!L685","v":0},{"$f":"'Inputs master'!M430+'Inputs master'!M515+'Inputs master'!M600+'Inputs master'!M685","v":0.54911136159761897},{"$f":"'Inputs master'!N430+'Inputs master'!N515+'Inputs master'!N600+'Inputs master'!N685","v":0.34016067102269337},{"$f":"'Inputs master'!O430+'Inputs master'!O515+'Inputs master'!O600+'Inputs master'!O685","v":2.7703371381890816},{"$f":"'Inputs master'!P430+'Inputs master'!P515+'Inputs master'!P600+'Inputs master'!P685","v":6.6240977167597697},{"$f":"'Inputs master'!Q430+'Inputs master'!Q515+'Inputs master'!Q600+'Inputs master'!Q685","v":12.393106593857253},{"$f":"'Inputs master'!R430+'Inputs master'!R515+'Inputs master'!R600+'Inputs master'!R685","v":9.9203015521595557},{"$f":"'Inputs master'!S430+'Inputs master'!S515+'Inputs master'!S600+'Inputs master'!S685","v":9.3567960364531029},{"$f":"'Inputs master'!T430+'Inputs master'!T515+'Inputs master'!T600+'Inputs master'!T685","v":0.49489164231789468},{"$f":"'Inputs master'!U430+'Inputs master'!U515+'Inputs master'!U600+'Inputs master'!U685","v":0.35428682658284671},{"$f":"'Inputs master'!V430+'Inputs master'!V515+'Inputs master'!V600+'Inputs master'!V685","v":6.4981509594175986},{"$f":"'Inputs master'!W430+'Inputs master'!W515+'Inputs master'!W600+'Inputs master'!W685","v":0.65844122890719925}]
[null,null,null,"Total base capex commissioning",null,null,"$m",null,{"$f":"'Inputs master'!I431+'Inputs master'!I516+'Inputs master'!I601+'Inputs master'!I686","v":0},{"$f":"'Inputs master'!J431+'Inputs master'!J516+'Inputs master'!J601+'Inputs master'!J686","v":0},{"$f":"'Inputs master'!K431+'Inputs master'!K516+'Inputs master'!K601+'Inputs master'!K686","v":0},{"$f":"'Inputs master'!L431+'Inputs master'!L516+'Inputs master'!L601+'Inputs master'!L686","v":0},{"$f":"'Inputs master'!M431+'Inputs master'!M516+'Inputs master'!M601+'Inputs master'!M686","v":417.15109885153362},{"$f":"'Inputs master'!N431+'Inputs master'!N516+'Inputs master'!N601+'Inputs master'!N686","v":460.52916111523689},{"$f":"'Inputs master'!O431+'Inputs master'!O516+'Inputs master'!O601+'Inputs master'!O686","v":614.81383535799841},{"$f":"'Inputs master'!P431+'Inputs master'!P516+'Inputs master'!P601+'Inputs master'!P686","v":436.99857088412034},{"$f":"'Inputs master'!Q431+'Inputs master'!Q516+'Inputs master'!Q601+'Inputs master'!Q686","v":437.2001606506746},{"$f":"'Inputs master'!R431+'Inputs master'!R516+'Inputs master'!R601+'Inputs master'!R686","v":630.37971773888694},{"$f":"'Inputs master'!S431+'Inputs master'!S516+'Inputs master'!S601+'Inputs master'!S686","v":466.40607676124307},{"$f":"'Inputs master'!T431+'Inputs master'!T516+'Inputs master'!T601+'Inputs master'!T686","v":569.81331697231792},{"$f":"'Inputs master'!U431+'Inputs master'!U516+'Inputs master'!U601+'Inputs master'!U686","v":562.08219307658294},{"$f":"'Inputs master'!V431+'Inputs master'!V516+'Inputs master'!V601+'Inputs master'!V686","v":587.50858245941754},{"$f":"'Inputs master'!W431+'Inputs master'!W516+'Inputs master'!W601+'Inputs master'!W686","v":690.68567751890714}]
[null,null,null,"Total major capex commissioning",null,null,"$m",null,{"$f":"'Inputs master'!I432+'Inputs master'!I517+'Inputs master'!I602+'Inputs master'!I687","v":0},{"$f":"'Inputs master'!J432+'Inputs master'!J517+'Inputs master'!J602+'Inputs master'!J687","v":0},{"$f":"'Inputs master'!K432+'Inputs master'!K517+'Inputs master'!K602+'Inputs master'!K687","v":0},{"$f":"'Inputs master'!L432+'Inputs master'!L517+'Inputs master'!L602+'Inputs master'!L687","v":0},{"$f":"'Inputs master'!M432+'Inputs master'!M517+'Inputs master'!M602+'Inputs master'!M687","v":16.534879999999998},{"$f":"'Inputs master'!N432+'Inputs master'!N517+'Inputs master'!N602+'Inputs master'!N687","v":86.871078000000011},{"$f":"'Inputs master'!O432+'Inputs master'!O517+'Inputs master'!O602+'Inputs master'!O687","v":4.0222100000000003},{"$f":"'Inputs master'!P432+'Inputs master'!P517+'Inputs master'!P602+'Inputs master'!P687","v":114.62387699999999},{"$f":"'Inputs master'!Q432+'Inputs master'!Q517+'Inputs master'!Q602+'Inputs master'!Q687","v":104.697581},{"$f":"'Inputs master'!R432+'Inputs master'!R517+'Inputs master'!R602+'Inputs master'!R687","v":127.38185799999999},{"$f":"'Inputs master'!S432+'Inputs master'!S517+'Inputs master'!S602+'Inputs master'!S687","v":0},{"$f":"'Inputs master'!T432+'Inputs master'!T517+'Inputs master'!T602+'Inputs master'!T687","v":0},{"$f":"'Inputs master'!U432+'Inputs master'!U517+'Inputs master'!U602+'Inputs master'!U687","v":0},{"$f":"'Inputs master'!V432+'Inputs master'!V517+'Inputs master'!V602+'Inputs master'!V687","v":0},{"$f":"'Inputs master'!W432+'Inputs master'!W517+'Inputs master'!W602+'Inputs master'!W687","v":0}]
[]
[null,null,"New asset tax commissioning"]
[null,null,"Note: By system asset profile. Used for tax depreciation module."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I437+'Inputs master'!I522+'Inputs master'!I607+'Inputs master'!I692","v":0},{"$f":"'Inputs master'!J437+'Inputs master'!J522+'Inputs master'!J607+'Inputs master'!J692","v":0},{"$f":"'Inputs master'!K437+'Inputs master'!K522+'Inputs master'!K607+'Inputs master'!K692","v":0},{"$f":"'Inputs master'!L437+'Inputs master'!L522+'Inputs master'!L607+'Inputs master'!L692","v":0},{"$f":"'Inputs master'!M437+'Inputs master'!M522+'Inputs master'!M607+'Inputs master'!M692","v":0},{"$f":"'Inputs master'!N437+'Inputs master'!N522+'Inputs master'!N607+'Inputs master'!N692","v":0},{"$f":"'Inputs master'!O437+'Inputs master'!O522+'Inputs master'!O607+'Inputs master'!O692","v":0},{"$f":"'Inputs master'!P437+'Inputs master'!P522+'Inputs master'!P607+'Inputs master'!P692","v":0},{"$f":"'Inputs master'!Q437+'Inputs master'!Q522+'Inputs master'!Q607+'Inputs master'!Q692","v":0},{"$f":"'Inputs master'!R437+'Inputs master'!R522+'Inputs master'!R607+'Inputs master'!R692","v":0},{"$f":"'Inputs master'!S437+'Inputs master'!S522+'Inputs master'!S607+'Inputs master'!S692","v":0},{"$f":"'Inputs master'!T437+'Inputs master'!T522+'Inputs master'!T607+'Inputs master'!T692","v":0},{"$f":"'Inputs master'!U437+'Inputs master'!U522+'Inputs master'!U607+'Inputs master'!U692","v":0},{"$f":"'Inputs master'!V437+'Inputs master'!V522+'Inputs master'!V607+'Inputs master'!V692","v":0},{"$f":"'Inputs master'!W437+'Inputs master'!W522+'Inputs master'!W607+'Inputs master'!W692","v":0}]
[null,null,null,"Buildings",null,null,"$m",null,{"$f":"'Inputs master'!I438+'Inputs master'!I523+'Inputs master'!I608+'Inputs master'!I693","v":0},{"$f":"'Inputs master'!J438+'Inputs master'!J523+'Inputs master'!J608+'Inputs master'!J693","v":0},{"$f":"'Inputs master'!K438+'Inputs master'!K523+'Inputs master'!K608+'Inputs master'!K693","v":0},{"$f":"'Inputs master'!L438+'Inputs master'!L523+'Inputs master'!L608+'Inputs master'!L693","v":0},{"$f":"'Inputs master'!M438+'Inputs master'!M523+'Inputs master'!M608+'Inputs master'!M693","v":16.038468639999998},{"$f":"'Inputs master'!N438+'Inputs master'!N523+'Inputs master'!N608+'Inputs master'!N693","v":11.751085400399999},{"$f":"'Inputs master'!O438+'Inputs master'!O523+'Inputs master'!O608+'Inputs master'!O693","v":3.1818306516756492},{"$f":"'Inputs master'!P438+'Inputs master'!P523+'Inputs master'!P608+'Inputs master'!P693","v":5.3450577003999999},{"$f":"'Inputs master'!Q438+'Inputs master'!Q523+'Inputs master'!Q608+'Inputs master'!Q693","v":4.5237598804000001},{"$f":"'Inputs master'!R438+'Inputs master'!R523+'Inputs master'!R608+'Inputs master'!R693","v":7.5993578196000007},{"$f":"'Inputs master'!S438+'Inputs master'!S523+'Inputs master'!S608+'Inputs master'!S693","v":1.9428920000000001},{"$f":"'Inputs master'!T438+'Inputs master'!T523+'Inputs master'!T608+'Inputs master'!T693","v":3.3679929999999998},{"$f":"'Inputs master'!U438+'Inputs master'!U523+'Inputs master'!U608+'Inputs master'!U693","v":3.8771879999999999},{"$f":"'Inputs master'!V438+'Inputs master'!V523+'Inputs master'!V608+'Inputs master'!V693","v":2.6953550000000002},{"$f":"'Inputs master'!W438+'Inputs master'!W523+'Inputs master'!W608+'Inputs master'!W693","v":7.2248330000000003}]
[null,null,null,"Communications",null,null,"$m",null,{"$f":"'Inputs master'!I439+'Inputs master'!I524+'Inputs master'!I609+'Inputs master'!I694","v":0},{"$f":"'Inputs master'!J439+'Inputs master'!J524+'Inputs master'!J609+'Inputs master'!J694","v":0},{"$f":"'Inputs master'!K439+'Inputs master'!K524+'Inputs master'!K609+'Inputs master'!K694","v":0},{"$f":"'Inputs master'!L439+'Inputs master'!L524+'Inputs master'!L609+'Inputs master'!L694","v":0},{"$f":"'Inputs master'!M439+'Inputs master'!M524+'Inputs master'!M609+'Inputs master'!M694","v":4.4700140000000008},{"$f":"'Inputs master'!N439+'Inputs master'!N524+'Inputs master'!N609+'Inputs master'!N694","v":8.5869009999999992},{"$f":"'Inputs master'!O439+'Inputs master'!O524+'Inputs master'!O609+'Inputs master'!O694","v":6.2245424212764906},{"$f":"'Inputs master'!P439+'Inputs master'!P524+'Inputs master'!P609+'Inputs master'!P694","v":4.300514999999999},{"$f":"'Inputs master'!Q439+'Inputs master'!Q524+'Inputs master'!Q609+'Inputs master'!Q694","v":6.0764189999999996},{"$f":"'Inputs master'!R439+'Inputs master'!R524+'Inputs master'!R609+'Inputs master'!R694","v":9.3134589999999999},{"$f":"'Inputs master'!S439+'Inputs master'!S524+'Inputs master'!S609+'Inputs master'!S694","v":6.3619050000000001},{"$f":"'Inputs master'!T439+'Inputs master'!T524+'Inputs master'!T609+'Inputs master'!T694","v":4.8333630000000003},{"$f":"'Inputs master'!U439+'Inputs master'!U524+'Inputs master'!U609+'Inputs master'!U694","v":9.0427809999999997},{"$f":"'Inputs master'!V439+'Inputs master'!V524+'Inputs master'!V609+'Inputs master'!V694","v":5.6207859999999998},{"$f":"'Inputs master'!W439+'Inputs master'!W524+'Inputs master'!W609+'Inputs master'!W694","v":7.5253139999999998}]
[null,null,null,"Easements",null,null,"$m",null,{"$f":"'Inputs master'!I440+'Inputs master'!I525+'Inputs master'!I610+'Inputs master'!I695","v":0},{"$f":"'Inputs master'!J440+'Inputs master'!J525+'Inputs master'!J610+'Inputs master'!J695","v":0},{"$f":"'Inputs master'!K440+'Inputs master'!K525+'Inputs master'!K610+'Inputs master'!K695","v":0},{"$f":"'Inputs master'!L440+'Inputs master'!L525+'Inputs master'!L610+'Inputs master'!L695","v":0},{"$f":"'Inputs master'!M440+'Inputs master'!M525+'Inputs master'!M610+'Inputs master'!M695","v":1},{"$f":"'Inputs master'!N440+'Inputs master'!N525+'Inputs master'!N610+'Inputs master'!N695","v":2.0816850000000011},{"$f":"'Inputs master'!O440+'Inputs master'!O525+'Inputs master'!O610+'Inputs master'!O695","v":0},{"$f":"'Inputs master'!P440+'Inputs master'!P525+'Inputs master'!P610+'Inputs master'!P695","v":0},{"$f":"'Inputs master'!Q440+'Inputs master'!Q525+'Inputs master'!Q610+'Inputs master'!Q695","v":0},{"$f":"'Inputs master'!R440+'Inputs master'!R525+'Inputs master'!R610+'Inputs master'!R695","v":5.6654730000000004},{"$f":"'Inputs master'!S440+'Inputs master'!S525+'Inputs master'!S610+'Inputs master'!S695","v":0},{"$f":"'Inputs master'!T440+'Inputs master'!T525+'Inputs master'!T610+'Inputs master'!T695","v":0},{"$f":"'Inputs master'!U440+'Inputs master'!U525+'Inputs master'!U610+'Inputs master'!U695","v":0},{"$f":"'Inputs master'!V440+'Inputs master'!V525+'Inputs master'!V610+'Inputs master'!V695","v":0},{"$f":"'Inputs master'!W440+'Inputs master'!W525+'Inputs master'!W610+'Inputs master'!W695","v":0}]
[null,null,null,"Furniture and fittings",null,null,"$m",null,{"$f":"'Inputs master'!I441+'Inputs master'!I526+'Inputs master'!I611+'Inputs master'!I696","v":0},{"$f":"'Inputs master'!J441+'Inputs master'!J526+'Inputs master'!J611+'Inputs master'!J696","v":0},{"$f":"'Inputs master'!K441+'Inputs master'!K526+'Inputs master'!K611+'Inputs master'!K696","v":0},{"$f":"'Inputs master'!L441+'Inputs master'!L526+'Inputs master'!L611+'Inputs master'!L696","v":0},{"$f":"'Inputs master'!M441+'Inputs master'!M526+'Inputs master'!M611+'Inputs master'!M696","v":2.1865019999999999},{"$f":"'Inputs master'!N441+'Inputs master'!N526+'Inputs master'!N611+'Inputs master'!N696","v":1.6464019999999999},{"$f":"'Inputs master'!O441+'Inputs master'!O526+'Inputs master'!O611+'Inputs master'!O696","v":13.009814432678741},{"$f":"'Inputs master'!P441+'Inputs master'!P526+'Inputs master'!P611+'Inputs master'!P696","v":1.870854},{"$f":"'Inputs master'!Q441+'Inputs master'!Q526+'Inputs master'!Q611+'Inputs master'!Q696","v":1.9082619999999997},{"$f":"'Inputs master'!R441+'Inputs master'!R526+'Inputs master'!R611+'Inputs master'!R696","v":1.9464279999999967},{"$f":"'Inputs master'!S441+'Inputs master'!S526+'Inputs master'!S611+'Inputs master'!S696","v":1.9853559999999997},{"$f":"'Inputs master'!T441+'Inputs master'!T526+'Inputs master'!T611+'Inputs master'!T696","v":2.0250620000000001},{"$f":"'Inputs master'!U441+'Inputs master'!U526+'Inputs master'!U611+'Inputs master'!U696","v":1.6631810000000002},{"$f":"'Inputs master'!V441+'Inputs master'!V526+'Inputs master'!V611+'Inputs master'!V696","v":2.5092569999999998},{"$f":"'Inputs master'!W441+'Inputs master'!W526+'Inputs master'!W611+'Inputs master'!W696","v":2.1490119999999999}]
[null,null,null,"HVDC cables",null,null,"$m",null,{"$f":"'Inputs master'!I442+'Inputs master'!I527+'Inputs master'!I612+'Inputs master'!I697","v":0},{"$f":"'Inputs master'!J442+'Inputs master'!J527+'Inputs master'!J612+'Inputs master'!J697","v":0},{"$f":"'Inputs master'!K442+'Inputs master'!K527+'Inputs master'!K612+'Inputs master'!K697","v":0},{"$f":"'Inputs master'!L442+'Inputs master'!L527+'Inputs master'!L612+'Inputs master'!L697","v":0},{"$f":"'Inputs master'!M442+'Inputs master'!M527+'Inputs master'!M612+'Inputs master'!M697","v":1.166156},{"$f":"'Inputs master'!N442+'Inputs master'!N527+'Inputs master'!N612+'Inputs master'!N697","v":1.440464},{"$f":"'Inputs master'!O442+'Inputs master'!O527+'Inputs master'!O612+'Inputs master'!O697","v":0},{"$f":"'Inputs master'!P442+'Inputs master'!P527+'Inputs master'!P612+'Inputs master'!P697","v":0},{"$f":"'Inputs master'!Q442+'Inputs master'!Q527+'Inputs master'!Q612+'Inputs master'!Q697","v":98.508341000000001},{"$f":"'Inputs master'!R442+'Inputs master'!R527+'Inputs master'!R612+'Inputs master'!R697","v":2.8934869999999964},{"$f":"'Inputs master'!S442+'Inputs master'!S527+'Inputs master'!S612+'Inputs master'!S697","v":0},{"$f":"'Inputs master'!T442+'Inputs master'!T527+'Inputs master'!T612+'Inputs master'!T697","v":0},{"$f":"'Inputs master'!U442+'Inputs master'!U527+'Inputs master'!U612+'Inputs master'!U697","v":0},{"$f":"'Inputs master'!V442+'Inputs master'!V527+'Inputs master'!V612+'Inputs master'!V697","v":0},{"$f":"'Inputs master'!W442+'Inputs master'!W527+'Inputs master'!W612+'Inputs master'!W697","v":0}]
[null,null,null,"HVDC lines",null,null,"$m",null,{"$f":"'Inputs master'!I443+'Inputs master'!I528+'Inputs master'!I613+'Inputs master'!I698","v":0},{"$f":"'Inputs master'!J443+'Inputs master'!J528+'Inputs master'!J613+'Inputs master'!J698","v":0},{"$f":"'Inputs master'!K443+'Inputs master'!K528+'Inputs master'!K613+'Inputs master'!K698","v":0},{"$f":"'Inputs master'!L443+'Inputs master'!L528+'Inputs master'!L613+'Inputs master'!L698","v":0},{"$f":"'Inputs master'!M443+'Inputs master'!M528+'Inputs master'!M613+'Inputs master'!M698","v":0},{"$f":"'Inputs master'!N443+'Inputs master'!N528+'Inputs master'!N613+'Inputs master'!N698","v":0},{"$f":"'Inputs master'!O443+'Inputs master'!O528+'Inputs master'!O613+'Inputs master'!O698","v":0},{"$f":"'Inputs master'!P443+'Inputs master'!P528+'Inputs master'!P613+'Inputs master'!P698","v":0},{"$f":"'Inputs master'!Q443+'Inputs master'!Q528+'Inputs master'!Q613+'Inputs master'!Q698","v":0},{"$f":"'Inputs master'!R443+'Inputs master'!R528+'Inputs master'!R613+'Inputs master'!R698","v":0},{"$f":"'Inputs master'!S443+'Inputs master'!S528+'Inputs master'!S613+'Inputs master'!S698","v":0},{"$f":"'Inputs master'!T443+'Inputs master'!T528+'Inputs master'!T613+'Inputs master'!T698","v":0},{"$f":"'Inputs master'!U443+'Inputs master'!U528+'Inputs master'!U613+'Inputs master'!U698","v":0},{"$f":"'Inputs master'!V443+'Inputs master'!V528+'Inputs master'!V613+'Inputs master'!V698","v":0},{"$f":"'Inputs master'!W443+'Inputs master'!W528+'Inputs master'!W613+'Inputs master'!W698","v":0}]
[null,null,null,"HVDC stations",null,null,"$m",null,{"$f":"'Inputs master'!I444+'Inputs master'!I529+'Inputs master'!I614+'Inputs master'!I699","v":0},{"$f":"'Inputs master'!J444+'Inputs master'!J529+'Inputs master'!J614+'Inputs master'!J699","v":0},{"$f":"'Inputs master'!K444+'Inputs master'!K529+'Inputs master'!K614+'Inputs master'!K699","v":0},{"$f":"'Inputs master'!L444+'Inputs master'!L529+'Inputs master'!L614+'Inputs master'!L699","v":0},{"$f":"'Inputs master'!M444+'Inputs master'!M529+'Inputs master'!M614+'Inputs master'!M699","v":25.353794000000001},{"$f":"'Inputs master'!N444+'Inputs master'!N529+'Inputs master'!N614+'Inputs master'!N699","v":28.809834000000002},{"$f":"'Inputs master'!O444+'Inputs master'!O529+'Inputs master'!O614+'Inputs master'!O699","v":26.098994095949131},{"$f":"'Inputs master'!P444+'Inputs master'!P529+'Inputs master'!P614+'Inputs master'!P699","v":32.667898000000001},{"$f":"'Inputs master'!Q444+'Inputs master'!Q529+'Inputs master'!Q614+'Inputs master'!Q699","v":12.251950000000001},{"$f":"'Inputs master'!R444+'Inputs master'!R529+'Inputs master'!R614+'Inputs master'!R699","v":13.941426},{"$f":"'Inputs master'!S444+'Inputs master'!S529+'Inputs master'!S614+'Inputs master'!S699","v":24.246441000000001},{"$f":"'Inputs master'!T444+'Inputs master'!T529+'Inputs master'!T614+'Inputs master'!T699","v":25.361143999999999},{"$f":"'Inputs master'!U444+'Inputs master'!U529+'Inputs master'!U614+'Inputs master'!U699","v":26.022103999999999},{"$f":"'Inputs master'!V444+'Inputs master'!V529+'Inputs master'!V614+'Inputs master'!V699","v":25.527318999999999},{"$f":"'Inputs master'!W444+'Inputs master'!W529+'Inputs master'!W614+'Inputs master'!W699","v":25.927574}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I445+'Inputs master'!I530+'Inputs master'!I615+'Inputs master'!I700","v":0},{"$f":"'Inputs master'!J445+'Inputs master'!J530+'Inputs master'!J615+'Inputs master'!J700","v":0},{"$f":"'Inputs master'!K445+'Inputs master'!K530+'Inputs master'!K615+'Inputs master'!K700","v":0},{"$f":"'Inputs master'!L445+'Inputs master'!L530+'Inputs master'!L615+'Inputs master'!L700","v":0},{"$f":"'Inputs master'!M445+'Inputs master'!M530+'Inputs master'!M615+'Inputs master'!M700","v":37.435626374999998},{"$f":"'Inputs master'!N445+'Inputs master'!N530+'Inputs master'!N615+'Inputs master'!N700","v":59.736611113099997},{"$f":"'Inputs master'!O445+'Inputs master'!O530+'Inputs master'!O615+'Inputs master'!O700","v":61.557059661369095},{"$f":"'Inputs master'!P445+'Inputs master'!P530+'Inputs master'!P615+'Inputs master'!P700","v":45.909730079999996},{"$f":"'Inputs master'!Q445+'Inputs master'!Q530+'Inputs master'!Q615+'Inputs master'!Q700","v":23.021842352799997},{"$f":"'Inputs master'!R445+'Inputs master'!R530+'Inputs master'!R615+'Inputs master'!R700","v":14.054351920000002},{"$f":"'Inputs master'!S445+'Inputs master'!S530+'Inputs master'!S615+'Inputs master'!S700","v":41.956045514999992},{"$f":"'Inputs master'!T445+'Inputs master'!T530+'Inputs master'!T615+'Inputs master'!T700","v":18.975191079999998},{"$f":"'Inputs master'!U445+'Inputs master'!U530+'Inputs master'!U615+'Inputs master'!U700","v":15.33237984},{"$f":"'Inputs master'!V445+'Inputs master'!V530+'Inputs master'!V615+'Inputs master'!V700","v":24.446145400000002},{"$f":"'Inputs master'!W445+'Inputs master'!W530+'Inputs master'!W615+'Inputs master'!W700","v":20.453291}]
[null,null,null,"Intangible assets",null,null,"$m",null,{"$f":"'Inputs master'!I446+'Inputs master'!I531+'Inputs master'!I616+'Inputs master'!I701","v":0},{"$f":"'Inputs master'!J446+'Inputs master'!J531+'Inputs master'!J616+'Inputs master'!J701","v":0},{"$f":"'Inputs master'!K446+'Inputs master'!K531+'Inputs master'!K616+'Inputs master'!K701","v":0},{"$f":"'Inputs master'!L446+'Inputs master'!L531+'Inputs master'!L616+'Inputs master'!L701","v":0},{"$f":"'Inputs master'!M446+'Inputs master'!M531+'Inputs master'!M616+'Inputs master'!M701","v":0},{"$f":"'Inputs master'!N446+'Inputs master'!N531+'Inputs master'!N616+'Inputs master'!N701","v":0},{"$f":"'Inputs master'!O446+'Inputs master'!O531+'Inputs master'!O616+'Inputs master'!O701","v":0},{"$f":"'Inputs master'!P446+'Inputs master'!P531+'Inputs master'!P616+'Inputs master'!P701","v":0},{"$f":"'Inputs master'!Q446+'Inputs master'!Q531+'Inputs master'!Q616+'Inputs master'!Q701","v":0},{"$f":"'Inputs master'!R446+'Inputs master'!R531+'Inputs master'!R616+'Inputs master'!R701","v":0},{"$f":"'Inputs master'!S446+'Inputs master'!S531+'Inputs master'!S616+'Inputs master'!S701","v":0},{"$f":"'Inputs master'!T446+'Inputs master'!T531+'Inputs master'!T616+'Inputs master'!T701","v":0},{"$f":"'Inputs master'!U446+'Inputs master'!U531+'Inputs master'!U616+'Inputs master'!U701","v":0},{"$f":"'Inputs master'!V446+'Inputs master'!V531+'Inputs master'!V616+'Inputs master'!V701","v":0},{"$f":"'Inputs master'!W446+'Inputs master'!W531+'Inputs master'!W616+'Inputs master'!W701","v":0}]
[null,null,null,"Land",null,null,"$m",null,{"$f":"'Inputs master'!I447+'Inputs master'!I532+'Inputs master'!I617+'Inputs master'!I702","v":0},{"$f":"'Inputs master'!J447+'Inputs master'!J532+'Inputs master'!J617+'Inputs master'!J702","v":0},{"$f":"'Inputs master'!K447+'Inputs master'!K532+'Inputs master'!K617+'Inputs master'!K702","v":0},{"$f":"'Inputs master'!L447+'Inputs master'!L532+'Inputs master'!L617+'Inputs master'!L702","v":0},{"$f":"'Inputs master'!M447+'Inputs master'!M532+'Inputs master'!M617+'Inputs master'!M702","v":0},{"$f":"'Inputs master'!N447+'Inputs master'!N532+'Inputs master'!N617+'Inputs master'!N702","v":0},{"$f":"'Inputs master'!O447+'Inputs master'!O532+'Inputs master'!O617+'Inputs master'!O702","v":0},{"$f":"'Inputs master'!P447+'Inputs master'!P532+'Inputs master'!P617+'Inputs master'!P702","v":0},{"$f":"'Inputs master'!Q447+'Inputs master'!Q532+'Inputs master'!Q617+'Inputs master'!Q702","v":0},{"$f":"'Inputs master'!R447+'Inputs master'!R532+'Inputs master'!R617+'Inputs master'!R702","v":0},{"$f":"'Inputs master'!S447+'Inputs master'!S532+'Inputs master'!S617+'Inputs master'!S702","v":0},{"$f":"'Inputs master'!T447+'Inputs master'!T532+'Inputs master'!T617+'Inputs master'!T702","v":0},{"$f":"'Inputs master'!U447+'Inputs master'!U532+'Inputs master'!U617+'Inputs master'!U702","v":0},{"$f":"'Inputs master'!V447+'Inputs master'!V532+'Inputs master'!V617+'Inputs master'!V702","v":0},{"$f":"'Inputs master'!W447+'Inputs master'!W532+'Inputs master'!W617+'Inputs master'!W702","v":0}]
[null,null,null,"Other assets",null,null,"$m",null,{"$f":"'Inputs master'!I448+'Inputs master'!I533+'Inputs master'!I618+'Inputs master'!I703","v":0},{"$f":"'Inputs master'!J448+'Inputs master'!J533+'Inputs master'!J618+'Inputs master'!J703","v":0},{"$f":"'Inputs master'!K448+'Inputs master'!K533+'Inputs master'!K618+'Inputs master'!K703","v":0},{"$f":"'Inputs master'!L448+'Inputs master'!L533+'Inputs master'!L618+'Inputs master'!L703","v":0},{"$f":"'Inputs master'!M448+'Inputs master'!M533+'Inputs master'!M618+'Inputs master'!M703","v":0},{"$f":"'Inputs master'!N448+'Inputs master'!N533+'Inputs master'!N618+'Inputs master'!N703","v":0},{"$f":"'Inputs master'!O448+'Inputs master'!O533+'Inputs master'!O618+'Inputs master'!O703","v":0},{"$f":"'Inputs master'!P448+'Inputs master'!P533+'Inputs master'!P618+'Inputs master'!P703","v":0},{"$f":"'Inputs master'!Q448+'Inputs master'!Q533+'Inputs master'!Q618+'Inputs master'!Q703","v":0},{"$f":"'Inputs master'!R448+'Inputs master'!R533+'Inputs master'!R618+'Inputs master'!R703","v":0},{"$f":"'Inputs master'!S448+'Inputs master'!S533+'Inputs master'!S618+'Inputs master'!S703","v":0.40900399999999998},{"$f":"'Inputs master'!T448+'Inputs master'!T533+'Inputs master'!T618+'Inputs master'!T703","v":0.40426200000000001},{"$f":"'Inputs master'!U448+'Inputs master'!U533+'Inputs master'!U618+'Inputs master'!U703","v":0.21209500000000001},{"$f":"'Inputs master'!V448+'Inputs master'!V533+'Inputs master'!V618+'Inputs master'!V703","v":0},{"$f":"'Inputs master'!W448+'Inputs master'!W533+'Inputs master'!W618+'Inputs master'!W703","v":0.248255}]
[null,null,null,"Software",null,null,"$m",null,{"$f":"'Inputs master'!I449+'Inputs master'!I534+'Inputs master'!I619+'Inputs master'!I704","v":0},{"$f":"'Inputs master'!J449+'Inputs master'!J534+'Inputs master'!J619+'Inputs master'!J704","v":0},{"$f":"'Inputs master'!K449+'Inputs master'!K534+'Inputs master'!K619+'Inputs master'!K704","v":0},{"$f":"'Inputs master'!L449+'Inputs master'!L534+'Inputs master'!L619+'Inputs master'!L704","v":0},{"$f":"'Inputs master'!M449+'Inputs master'!M534+'Inputs master'!M619+'Inputs master'!M704","v":10.001393739999997},{"$f":"'Inputs master'!N449+'Inputs master'!N534+'Inputs master'!N619+'Inputs master'!N704","v":2.2996262399999967},{"$f":"'Inputs master'!O449+'Inputs master'!O534+'Inputs master'!O619+'Inputs master'!O704","v":5.486558095368391},{"$f":"'Inputs master'!P449+'Inputs master'!P534+'Inputs master'!P619+'Inputs master'!P704","v":-0.26990160000000241},{"$f":"'Inputs master'!Q449+'Inputs master'!Q534+'Inputs master'!Q619+'Inputs master'!Q704","v":16.481438870000002},{"$f":"'Inputs master'!R449+'Inputs master'!R534+'Inputs master'!R619+'Inputs master'!R704","v":7.206544318399998},{"$f":"'Inputs master'!S449+'Inputs master'!S534+'Inputs master'!S619+'Inputs master'!S704","v":22.775798999999999},{"$f":"'Inputs master'!T449+'Inputs master'!T534+'Inputs master'!T619+'Inputs master'!T704","v":30.608675999999999},{"$f":"'Inputs master'!U449+'Inputs master'!U534+'Inputs master'!U619+'Inputs master'!U704","v":31.146932999999997},{"$f":"'Inputs master'!V449+'Inputs master'!V534+'Inputs master'!V619+'Inputs master'!V704","v":31.785005000000005},{"$f":"'Inputs master'!W449+'Inputs master'!W534+'Inputs master'!W619+'Inputs master'!W704","v":32.553452999999998}]
[null,null,null,"Substations",null,null,"$m",null,{"$f":"'Inputs master'!I450+'Inputs master'!I535+'Inputs master'!I620+'Inputs master'!I705","v":0},{"$f":"'Inputs master'!J450+'Inputs master'!J535+'Inputs master'!J620+'Inputs master'!J705","v":0},{"$f":"'Inputs master'!K450+'Inputs master'!K535+'Inputs master'!K620+'Inputs master'!K705","v":0},{"$f":"'Inputs master'!L450+'Inputs master'!L535+'Inputs master'!L620+'Inputs master'!L705","v":0},{"$f":"'Inputs master'!M450+'Inputs master'!M535+'Inputs master'!M620+'Inputs master'!M705","v":176.98831780500001},{"$f":"'Inputs master'!N450+'Inputs master'!N535+'Inputs master'!N620+'Inputs master'!N705","v":254.20977844162027},{"$f":"'Inputs master'!O450+'Inputs master'!O535+'Inputs master'!O620+'Inputs master'!O705","v":314.35939798319419},{"$f":"'Inputs master'!P450+'Inputs master'!P535+'Inputs master'!P620+'Inputs master'!P705","v":203.83414036237474},{"$f":"'Inputs master'!Q450+'Inputs master'!Q535+'Inputs master'!Q620+'Inputs master'!Q705","v":179.43269550327307},{"$f":"'Inputs master'!R450+'Inputs master'!R535+'Inputs master'!R620+'Inputs master'!R705","v":245.89924821747269},{"$f":"'Inputs master'!S450+'Inputs master'!S535+'Inputs master'!S620+'Inputs master'!S705","v":157.51013126978998},{"$f":"'Inputs master'!T450+'Inputs master'!T535+'Inputs master'!T620+'Inputs master'!T705","v":277.61308436000002},{"$f":"'Inputs master'!U450+'Inputs master'!U535+'Inputs master'!U620+'Inputs master'!U705","v":263.06371481999997},{"$f":"'Inputs master'!V450+'Inputs master'!V535+'Inputs master'!V620+'Inputs master'!V705","v":263.56340925000001},{"$f":"'Inputs master'!W450+'Inputs master'!W535+'Inputs master'!W620+'Inputs master'!W705","v":283.71899882999998}]
[null,null,null,"Tower painting",null,null,"$m",null,{"$f":"'Inputs master'!I451+'Inputs master'!I536+'Inputs master'!I621+'Inputs master'!I706","v":0},{"$f":"'Inputs master'!J451+'Inputs master'!J536+'Inputs master'!J621+'Inputs master'!J706","v":0},{"$f":"'Inputs master'!K451+'Inputs master'!K536+'Inputs master'!K621+'Inputs master'!K706","v":0},{"$f":"'Inputs master'!L451+'Inputs master'!L536+'Inputs master'!L621+'Inputs master'!L706","v":0},{"$f":"'Inputs master'!M451+'Inputs master'!M536+'Inputs master'!M621+'Inputs master'!M706","v":49.059967999999998},{"$f":"'Inputs master'!N451+'Inputs master'!N536+'Inputs master'!N621+'Inputs master'!N706","v":3.2092390000000002},{"$f":"'Inputs master'!O451+'Inputs master'!O536+'Inputs master'!O621+'Inputs master'!O706","v":4.3282984879380848},{"$f":"'Inputs master'!P451+'Inputs master'!P536+'Inputs master'!P621+'Inputs master'!P706","v":4.4413280000000004},{"$f":"'Inputs master'!Q451+'Inputs master'!Q536+'Inputs master'!Q621+'Inputs master'!Q706","v":4.3704450000000001},{"$f":"'Inputs master'!R451+'Inputs master'!R536+'Inputs master'!R621+'Inputs master'!R706","v":4.149489},{"$f":"'Inputs master'!S451+'Inputs master'!S536+'Inputs master'!S621+'Inputs master'!S706","v":80.212112000000005},{"$f":"'Inputs master'!T451+'Inputs master'!T536+'Inputs master'!T621+'Inputs master'!T706","v":83.966594999999998},{"$f":"'Inputs master'!U451+'Inputs master'!U536+'Inputs master'!U621+'Inputs master'!U706","v":86.075148999999996},{"$f":"'Inputs master'!V451+'Inputs master'!V536+'Inputs master'!V621+'Inputs master'!V706","v":87.679978000000006},{"$f":"'Inputs master'!W451+'Inputs master'!W536+'Inputs master'!W621+'Inputs master'!W706","v":89.919978}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"'Inputs master'!I452+'Inputs master'!I537+'Inputs master'!I622+'Inputs master'!I707","v":0},{"$f":"'Inputs master'!J452+'Inputs master'!J537+'Inputs master'!J622+'Inputs master'!J707","v":0},{"$f":"'Inputs master'!K452+'Inputs master'!K537+'Inputs master'!K622+'Inputs master'!K707","v":0},{"$f":"'Inputs master'!L452+'Inputs master'!L537+'Inputs master'!L622+'Inputs master'!L707","v":0},{"$f":"'Inputs master'!M452+'Inputs master'!M537+'Inputs master'!M622+'Inputs master'!M707","v":101.40393428},{"$f":"'Inputs master'!N452+'Inputs master'!N537+'Inputs master'!N622+'Inputs master'!N707","v":151.83737755000001},{"$f":"'Inputs master'!O452+'Inputs master'!O537+'Inputs master'!O622+'Inputs master'!O707","v":161.08255817147702},{"$f":"'Inputs master'!P452+'Inputs master'!P537+'Inputs master'!P622+'Inputs master'!P707","v":219.35694932000001},{"$f":"'Inputs master'!Q452+'Inputs master'!Q537+'Inputs master'!Q622+'Inputs master'!Q707","v":159.12898896999999},{"$f":"'Inputs master'!R452+'Inputs master'!R537+'Inputs master'!R622+'Inputs master'!R707","v":388.32267882000002},{"$f":"'Inputs master'!S452+'Inputs master'!S537+'Inputs master'!S622+'Inputs master'!S707","v":104.01212756},{"$f":"'Inputs master'!T452+'Inputs master'!T537+'Inputs master'!T622+'Inputs master'!T707","v":106.66336154999999},{"$f":"'Inputs master'!U452+'Inputs master'!U537+'Inputs master'!U622+'Inputs master'!U707","v":110.17956143000001},{"$f":"'Inputs master'!V452+'Inputs master'!V537+'Inputs master'!V622+'Inputs master'!V707","v":120.74263123},{"$f":"'Inputs master'!W452+'Inputs master'!W537+'Inputs master'!W622+'Inputs master'!W707","v":190.33871746}]
[null,null,null,"Operating lease assets",null,null,"$m",null,{"$f":"'Inputs master'!I453+'Inputs master'!I538+'Inputs master'!I623+'Inputs master'!I708","v":0},{"$f":"'Inputs master'!J453+'Inputs master'!J538+'Inputs master'!J623+'Inputs master'!J708","v":0},{"$f":"'Inputs master'!K453+'Inputs master'!K538+'Inputs master'!K623+'Inputs master'!K708","v":0},{"$f":"'Inputs master'!L453+'Inputs master'!L538+'Inputs master'!L623+'Inputs master'!L708","v":0},{"$f":"'Inputs master'!M453+'Inputs master'!M538+'Inputs master'!M623+'Inputs master'!M708","v":0},{"$f":"'Inputs master'!N453+'Inputs master'!N538+'Inputs master'!N623+'Inputs master'!N708","v":0},{"$f":"'Inputs master'!O453+'Inputs master'!O538+'Inputs master'!O623+'Inputs master'!O708","v":0},{"$f":"'Inputs master'!P453+'Inputs master'!P538+'Inputs master'!P623+'Inputs master'!P708","v":0},{"$f":"'Inputs master'!Q453+'Inputs master'!Q538+'Inputs master'!Q623+'Inputs master'!Q708","v":0},{"$f":"'Inputs master'!R453+'Inputs master'!R538+'Inputs master'!R623+'Inputs master'!R708","v":0},{"$f":"'Inputs master'!S453+'Inputs master'!S538+'Inputs master'!S623+'Inputs master'!S708","v":0},{"$f":"'Inputs master'!T453+'Inputs master'!T538+'Inputs master'!T623+'Inputs master'!T708","v":0},{"$f":"'Inputs master'!U453+'Inputs master'!U538+'Inputs master'!U623+'Inputs master'!U708","v":0},{"$f":"'Inputs master'!V453+'Inputs master'!V538+'Inputs master'!V623+'Inputs master'!V708","v":0},{"$f":"'Inputs master'!W453+'Inputs master'!W538+'Inputs master'!W623+'Inputs master'!W708","v":0}]
[]
["End of sheet"]

{"sheet":"i28","index":22,"n_rows":455,"n_cols":23,"rows_kept":455,"cut":false,"hidden":false,"merged":[]}
["Transpower revenue model - i28"]
[{"$f":"Cover!A2","v":"Incremental update determined in 2025"}]
[null,null,null,null,null,null,null,"Global",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,"Parameter","IM ref","IPP ref","Units","n/a","RCP3","RCP3","RCP3","RCP3","RCP3","RCP4","RCP4","RCP4","RCP4","RCP4","RCP5","RCP5","RCP5","RCP5","RCP5"]
[null,null,null,null,null,null,null,null,{"$f":"IF(I3<$H$12,\"Actual\",\"Forecast\")","v":"Actual"},"Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[null,"Global parameters"]
[]
[null,null,"Model parameters"]
[null,null,"Note:"]
[]
[null,null,null,"Model version",null,null,"text",{"$f":"Cover!D17","v":"Incremental update determined in 2028"}]
[null,null,null,"Current year",null,null,"year",{"$f":"'Inputs master'!$H$12","v":2025}]
[null,null,null,"Reopener to RCP4 forecast SMAR",null,null,"text","Yes"]
[null,null,null,"Starting year for reopener",null,null,"year",2030]
[]
[null,null,"Cost of capital"]
[null,null,"Note:"]
[]
[null,null,null,"Nominal risk free rate",null,null,"%",null,{"$f":"'Inputs master'!I19","v":1.12E-2},{"$f":"'Inputs master'!J19","v":1.12E-2},{"$f":"'Inputs master'!K19","v":1.12E-2},{"$f":"'Inputs master'!L19","v":1.12E-2},{"$f":"'Inputs master'!M19","v":1.12E-2},{"$f":"'Inputs master'!N19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!O19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!P19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!Q19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!R19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!S19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!T19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!U19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!V19","v":4.2599999999999999E-2},{"$f":"'Inputs master'!W19","v":4.2599999999999999E-2}]
[null,null,null,"Average debt premium",null,null,"%",null,{"$f":"'Inputs master'!I20","v":1.6E-2},{"$f":"'Inputs master'!J20","v":1.6E-2},{"$f":"'Inputs master'!K20","v":1.6E-2},{"$f":"'Inputs master'!L20","v":1.6E-2},{"$f":"'Inputs master'!M20","v":1.6E-2},{"$f":"'Inputs master'!N20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!O20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!P20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!Q20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!R20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!S20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!T20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!U20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!V20","v":1.2800000000000001E-2},{"$f":"'Inputs master'!W20","v":1.2800000000000001E-2}]
[null,null,null,"Debt issuance costs",null,null,"%",null,{"$f":"'Inputs master'!I21","v":2E-3},{"$f":"'Inputs master'!J21","v":2E-3},{"$f":"'Inputs master'!K21","v":2E-3},{"$f":"'Inputs master'!L21","v":2E-3},{"$f":"'Inputs master'!M21","v":2E-3},{"$f":"'Inputs master'!N21","v":2E-3},{"$f":"'Inputs master'!O21","v":2E-3},{"$f":"'Inputs master'!P21","v":2E-3},{"$f":"'Inputs master'!Q21","v":2E-3},{"$f":"'Inputs master'!R21","v":2E-3},{"$f":"'Inputs master'!S21","v":2E-3},{"$f":"'Inputs master'!T21","v":2E-3},{"$f":"'Inputs master'!U21","v":2E-3},{"$f":"'Inputs master'!V21","v":2E-3},{"$f":"'Inputs master'!W21","v":2E-3}]
[null,null,null,"Asset beta",null,null,"scalar",null,{"$f":"'Inputs master'!I22","v":0.35},{"$f":"'Inputs master'!J22","v":0.35},{"$f":"'Inputs master'!K22","v":0.35},{"$f":"'Inputs master'!L22","v":0.35},{"$f":"'Inputs master'!M22","v":0.35},{"$f":"'Inputs master'!N22","v":0.36},{"$f":"'Inputs master'!O22","v":0.36},{"$f":"'Inputs master'!P22","v":0.36},{"$f":"'Inputs master'!Q22","v":0.36},{"$f":"'Inputs master'!R22","v":0.36},{"$f":"'Inputs master'!S22","v":0.36},{"$f":"'Inputs master'!T22","v":0.36},{"$f":"'Inputs master'!U22","v":0.36},{"$f":"'Inputs master'!V22","v":0.36},{"$f":"'Inputs master'!W22","v":0.36}]
[null,null,null,"Tax adjusted market risk premium",null,null,"%",null,{"$f":"'Inputs master'!I23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!J23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!K23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!L23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!M23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!N23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!O23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!P23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!Q23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!R23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!S23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!T23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!U23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!V23","v":7.0000000000000007E-2},{"$f":"'Inputs master'!W23","v":7.0000000000000007E-2}]
[null,null,null,"Average corporate tax rate",null,null,"%",null,{"$f":"'Inputs master'!I24","v":0.28000000000000003},{"$f":"'Inputs master'!J24","v":0.28000000000000003},{"$f":"'Inputs master'!K24","v":0.28000000000000003},{"$f":"'Inputs master'!L24","v":0.28000000000000003},{"$f":"'Inputs master'!M24","v":0.28000000000000003},{"$f":"'Inputs master'!N24","v":0.28000000000000003},{"$f":"'Inputs master'!O24","v":0.28000000000000003},{"$f":"'Inputs master'!P24","v":0.28000000000000003},{"$f":"'Inputs master'!Q24","v":0.28000000000000003},{"$f":"'Inputs master'!R24","v":0.28000000000000003},{"$f":"'Inputs master'!S24","v":0.28000000000000003},{"$f":"'Inputs master'!T24","v":0.28000000000000003},{"$f":"'Inputs master'!U24","v":0.28000000000000003},{"$f":"'Inputs master'!V24","v":0.28000000000000003},{"$f":"'Inputs master'!W24","v":0.28000000000000003}]
[null,null,null,"Average investor tax rate",null,null,"%",null,{"$f":"'Inputs master'!I25","v":0.28000000000000003},{"$f":"'Inputs master'!J25","v":0.28000000000000003},{"$f":"'Inputs master'!K25","v":0.28000000000000003},{"$f":"'Inputs master'!L25","v":0.28000000000000003},{"$f":"'Inputs master'!M25","v":0.28000000000000003},{"$f":"'Inputs master'!N25","v":0.28000000000000003},{"$f":"'Inputs master'!O25","v":0.28000000000000003},{"$f":"'Inputs master'!P25","v":0.28000000000000003},{"$f":"'Inputs master'!Q25","v":0.28000000000000003},{"$f":"'Inputs master'!R25","v":0.28000000000000003},{"$f":"'Inputs master'!S25","v":0.28000000000000003},{"$f":"'Inputs master'!T25","v":0.28000000000000003},{"$f":"'Inputs master'!U25","v":0.28000000000000003},{"$f":"'Inputs master'!V25","v":0.28000000000000003},{"$f":"'Inputs master'!W25","v":0.28000000000000003}]
[null,null,null,"Leverage",null,null,"%",null,{"$f":"'Inputs master'!I26","v":0.42},{"$f":"'Inputs master'!J26","v":0.42},{"$f":"'Inputs master'!K26","v":0.42},{"$f":"'Inputs master'!L26","v":0.42},{"$f":"'Inputs master'!M26","v":0.42},{"$f":"'Inputs master'!N26","v":0.41},{"$f":"'Inputs master'!O26","v":0.41},{"$f":"'Inputs master'!P26","v":0.41},{"$f":"'Inputs master'!Q26","v":0.41},{"$f":"'Inputs master'!R26","v":0.41},{"$f":"'Inputs master'!S26","v":0.41},{"$f":"'Inputs master'!T26","v":0.41},{"$f":"'Inputs master'!U26","v":0.41},{"$f":"'Inputs master'!V26","v":0.41},{"$f":"'Inputs master'!W26","v":0.41}]
[null,null,null,"Standard error of mid-point WACC",null,null,"scalar",null,{"$f":"'Inputs master'!I27","v":1.01E-2},{"$f":"'Inputs master'!J27","v":1.01E-2},{"$f":"'Inputs master'!K27","v":1.01E-2},{"$f":"'Inputs master'!L27","v":1.01E-2},{"$f":"'Inputs master'!M27","v":1.01E-2},{"$f":"'Inputs master'!N27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!O27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!P27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!Q27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!R27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!S27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!T27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!U27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!V27","v":1.0800000000000001E-2},{"$f":"'Inputs master'!W27","v":1.0800000000000001E-2}]
[null,null,null,"z-Score",null,null,"scalar",null,{"$f":"'Inputs master'!I28","v":0.44},{"$f":"'Inputs master'!J28","v":0.44},{"$f":"'Inputs master'!K28","v":0.44},{"$f":"'Inputs master'!L28","v":0.44},{"$f":"'Inputs master'!M28","v":0.44},{"$f":"'Inputs master'!N28","v":0.38500000000000001},{"$f":"'Inputs master'!O28","v":0.38500000000000001},{"$f":"'Inputs master'!P28","v":0.38500000000000001},{"$f":"'Inputs master'!Q28","v":0.38500000000000001},{"$f":"'Inputs master'!R28","v":0.38500000000000001},{"$f":"'Inputs master'!S28","v":0.38500000000000001},{"$f":"'Inputs master'!T28","v":0.38500000000000001},{"$f":"'Inputs master'!U28","v":0.38500000000000001},{"$f":"'Inputs master'!V28","v":0.38500000000000001},{"$f":"'Inputs master'!W28","v":0.38500000000000001}]
[]
[null,null,"Inflation indices"]
[null,null,"Note: Changes in CPI (disclosure year end) is used to calculate the revaluation amount. Changes in CPI (disclosure year average) is used for the purposes of rebasing allowance and incentive outcomes for any disparity between forecast and outturn CPI."]
[]
[null,null,null,"Changes in CPI (disclosure year end forecast)",null,null,null,null,null,null,null,null,null,{"$f":"'Inputs master'!N33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!O33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!P33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!Q33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!R33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!S33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!T33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!U33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!V33","v":2.0000000000000018E-2},{"$f":"'Inputs master'!W33","v":2.0000000000000018E-2}]
[null,null,null,"Changes in CPI (disclosure year end actual)",null,null,"%",null,null,null,null,null,null,{"$f":"'Inputs master'!N34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!O34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!P34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!Q34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!R34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!S34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!T34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!U34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!V34","v":2.0000000000000018E-2},{"$f":"'Inputs master'!W34","v":2.0000000000000018E-2}]
[null,null,null,"Changes in CPI (disclosure year average)",null,null,"%",null,{"$f":"'Inputs master'!I35","v":1.9368723098995622E-2},{"$f":"'Inputs master'!J35","v":6.2866525920713068E-2},{"$f":"'Inputs master'!K35","v":6.7755462370337582E-2},{"$f":"'Inputs master'!L35","v":4.4026457213724779E-2},{"$f":"'Inputs master'!M35","v":2.2749158582458628E-2},{"$f":"'Inputs master'!N35","v":2.1991135920785165E-2},{"$f":"'Inputs master'!O35","v":2.000000000000024E-2},{"$f":"'Inputs master'!P35","v":2.0000000000000018E-2},{"$f":"'Inputs master'!Q35","v":2.0000000000000018E-2},{"$f":"'Inputs master'!R35","v":2.0000000000000018E-2},{"$f":"'Inputs master'!S35","v":0.02},{"$f":"'Inputs master'!T35","v":0.02},{"$f":"'Inputs master'!U35","v":0.02},{"$f":"'Inputs master'!V35","v":0.02},{"$f":"'Inputs master'!W35","v":0.02}]
[null,null,null,"RCP3 forecast CPI",null,null,"%",null,{"$f":"'Inputs master'!I36","v":1.8999999999999906E-2},{"$f":"'Inputs master'!J36","v":2.0999999999999908E-2},{"$f":"'Inputs master'!K36","v":2.0000000000000018E-2},{"$f":"'Inputs master'!L36","v":2.0000000000000018E-2},{"$f":"'Inputs master'!M36","v":2.0000000000000018E-2}]
[null,null,null,"RCP3 forecast CPI index (to 2021)",null,null,"scalar",null,{"$f":"'Inputs master'!I37","v":1.0526440669950701}]
[null,null,null,"RCP3 actual CPI index (to 2021)",null,null,"scalar",null,{"$f":"'Inputs master'!I38","v":1.05598216497399}]
[null,null,null,"RCP4 forecast CPI",null,null,"%",null,null,null,{"$f":"'Inputs master'!K39","v":6.7755462370337582E-2},{"$f":"'Inputs master'!L39","v":4.4026457213724779E-2},{"$f":"'Inputs master'!M39","v":2.2749158582458628E-2},{"$f":"'Inputs master'!N39","v":2.1991135920785165E-2},{"$f":"'Inputs master'!O39","v":2.000000000000024E-2},{"$f":"'Inputs master'!P39","v":2.0000000000000018E-2},{"$f":"'Inputs master'!Q39","v":2.0000000000000018E-2},{"$f":"'Inputs master'!R39","v":2.0000000000000018E-2}]
[null,null,null,"RCP5 forecast CPI",null,null,"%",null,null,null,null,null,null,null,null,{"$f":"'Inputs master'!P40","v":0.02},{"$f":"'Inputs master'!Q40","v":0.02},{"$f":"'Inputs master'!R40","v":0.02},{"$f":"'Inputs master'!S40","v":0.02},{"$f":"'Inputs master'!T40","v":0.02},{"$f":"'Inputs master'!U40","v":0.02},{"$f":"'Inputs master'!V40","v":0.02},{"$f":"'Inputs master'!W40","v":0.02}]
[]
[null,null,"Other financial parameters"]
[null,null,"Note:"]
[]
[null,null,null,"Corporate tax rate",null,null,"%",null,{"$f":"'Inputs master'!I45","v":0.28000000000000003},{"$f":"'Inputs master'!J45","v":0.28000000000000003},{"$f":"'Inputs master'!K45","v":0.28000000000000003},{"$f":"'Inputs master'!L45","v":0.28000000000000003},{"$f":"'Inputs master'!M45","v":0.28000000000000003},{"$f":"'Inputs master'!N45","v":0.28000000000000003},{"$f":"'Inputs master'!O45","v":0.28000000000000003},{"$f":"'Inputs master'!P45","v":0.28000000000000003},{"$f":"'Inputs master'!Q45","v":0.28000000000000003},{"$f":"'Inputs master'!R45","v":0.28000000000000003},{"$f":"'Inputs master'!S45","v":0.28000000000000003},{"$f":"'Inputs master'!T45","v":0.28000000000000003},{"$f":"'Inputs master'!U45","v":0.28000000000000003},{"$f":"'Inputs master'!V45","v":0.28000000000000003},{"$f":"'Inputs master'!W45","v":0.28000000000000003}]
[null,null,null,"Revenue growth rate",null,null,"%",null,{"$f":"'Inputs master'!I46","v":1.26E-2},{"$f":"'Inputs master'!J46","v":1.26E-2},{"$f":"'Inputs master'!K46","v":1.26E-2},{"$f":"'Inputs master'!L46","v":1.26E-2},{"$f":"'Inputs master'!M46","v":1.26E-2},null,null,{"$f":"'Inputs master'!P46","v":0.05},{"$f":"'Inputs master'!Q46","v":0.05},{"$f":"'Inputs master'!R46","v":0.05},{"$f":"'Inputs master'!S46","v":0.02},{"$f":"'Inputs master'!T46","v":0.02},{"$f":"'Inputs master'!U46","v":0.02},{"$f":"'Inputs master'!V46","v":0.02},{"$f":"'Inputs master'!W46","v":0.02}]
[]
[null,"Expenditure allowances"]
[]
[null,null,"Base capex allowance"]
[null,null,"Note: By identified programme."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I53+'Inputs master'!I463+'Inputs master'!I548+'Inputs master'!I633+'Inputs master'!I718","v":222.87765199999998},{"$f":"'Inputs master'!J53+'Inputs master'!J463+'Inputs master'!J548+'Inputs master'!J633+'Inputs master'!J718","v":279.19702296584035},{"$f":"'Inputs master'!K53+'Inputs master'!K463+'Inputs master'!K548+'Inputs master'!K633+'Inputs master'!K718","v":293.48264767975797},{"$f":"'Inputs master'!L53+'Inputs master'!L463+'Inputs master'!L548+'Inputs master'!L633+'Inputs master'!L718","v":297.76294172687932},{"$f":"'Inputs master'!M53+'Inputs master'!M463+'Inputs master'!M548+'Inputs master'!M633+'Inputs master'!M718","v":303.77697250285854},{"$f":"'Inputs master'!N53+'Inputs master'!N463+'Inputs master'!N548+'Inputs master'!N633+'Inputs master'!N718","v":0},{"$f":"'Inputs master'!O53+'Inputs master'!O463+'Inputs master'!O548+'Inputs master'!O633+'Inputs master'!O718","v":0},{"$f":"'Inputs master'!P53+'Inputs master'!P463+'Inputs master'!P548+'Inputs master'!P633+'Inputs master'!P718","v":0},{"$f":"'Inputs master'!Q53+'Inputs master'!Q463+'Inputs master'!Q548+'Inputs master'!Q633+'Inputs master'!Q718","v":0},{"$f":"'Inputs master'!R53+'Inputs master'!R463+'Inputs master'!R548+'Inputs master'!R633+'Inputs master'!R718","v":0},{"$f":"'Inputs master'!S53+'Inputs master'!S463+'Inputs master'!S548+'Inputs master'!S633+'Inputs master'!S718","v":0},{"$f":"'Inputs master'!T53+'Inputs master'!T463+'Inputs master'!T548+'Inputs master'!T633+'Inputs master'!T718","v":0},{"$f":"'Inputs master'!U53+'Inputs master'!U463+'Inputs master'!U548+'Inputs master'!U633+'Inputs master'!U718","v":0},{"$f":"'Inputs master'!V53+'Inputs master'!V463+'Inputs master'!V548+'Inputs master'!V633+'Inputs master'!V718","v":0},{"$f":"'Inputs master'!W53+'Inputs master'!W463+'Inputs master'!W548+'Inputs master'!W633+'Inputs master'!W718","v":0}]
[null,null,null,"AC substations",null,null,"$m",null,{"$f":"'Inputs master'!I54+'Inputs master'!I464+'Inputs master'!I549+'Inputs master'!I634+'Inputs master'!I719","v":0},{"$f":"'Inputs master'!J54+'Inputs master'!J464+'Inputs master'!J549+'Inputs master'!J634+'Inputs master'!J719","v":0},{"$f":"'Inputs master'!K54+'Inputs master'!K464+'Inputs master'!K549+'Inputs master'!K634+'Inputs master'!K719","v":0},{"$f":"'Inputs master'!L54+'Inputs master'!L464+'Inputs master'!L549+'Inputs master'!L634+'Inputs master'!L719","v":0},{"$f":"'Inputs master'!M54+'Inputs master'!M464+'Inputs master'!M549+'Inputs master'!M634+'Inputs master'!M719","v":0},{"$f":"'Inputs master'!N54+'Inputs master'!N464+'Inputs master'!N549+'Inputs master'!N634+'Inputs master'!N719","v":128.65968822876818},{"$f":"'Inputs master'!O54+'Inputs master'!O464+'Inputs master'!O549+'Inputs master'!O634+'Inputs master'!O719","v":104.18363882980574},{"$f":"'Inputs master'!P54+'Inputs master'!P464+'Inputs master'!P549+'Inputs master'!P634+'Inputs master'!P719","v":90.189613122809519},{"$f":"'Inputs master'!Q54+'Inputs master'!Q464+'Inputs master'!Q549+'Inputs master'!Q634+'Inputs master'!Q719","v":117.17867230507466},{"$f":"'Inputs master'!R54+'Inputs master'!R464+'Inputs master'!R549+'Inputs master'!R634+'Inputs master'!R719","v":116.13724287585542},{"$f":"'Inputs master'!S54+'Inputs master'!S464+'Inputs master'!S549+'Inputs master'!S634+'Inputs master'!S719","v":79.353546147687325},{"$f":"'Inputs master'!T54+'Inputs master'!T464+'Inputs master'!T549+'Inputs master'!T634+'Inputs master'!T719","v":155.6490995328561},{"$f":"'Inputs master'!U54+'Inputs master'!U464+'Inputs master'!U549+'Inputs master'!U634+'Inputs master'!U719","v":150.84434488600198},{"$f":"'Inputs master'!V54+'Inputs master'!V464+'Inputs master'!V549+'Inputs master'!V634+'Inputs master'!V719","v":133.76043675044963},{"$f":"'Inputs master'!W54+'Inputs master'!W464+'Inputs master'!W549+'Inputs master'!W634+'Inputs master'!W719","v":93.289229934900376}]
[null,null,null,"ACS buildings and grounds",null,null,"$m",null,{"$f":"'Inputs master'!I55+'Inputs master'!I465+'Inputs master'!I550+'Inputs master'!I635+'Inputs master'!I720","v":0},{"$f":"'Inputs master'!J55+'Inputs master'!J465+'Inputs master'!J550+'Inputs master'!J635+'Inputs master'!J720","v":0},{"$f":"'Inputs master'!K55+'Inputs master'!K465+'Inputs master'!K550+'Inputs master'!K635+'Inputs master'!K720","v":0},{"$f":"'Inputs master'!L55+'Inputs master'!L465+'Inputs master'!L550+'Inputs master'!L635+'Inputs master'!L720","v":0},{"$f":"'Inputs master'!M55+'Inputs master'!M465+'Inputs master'!M550+'Inputs master'!M635+'Inputs master'!M720","v":0},{"$f":"'Inputs master'!N55+'Inputs master'!N465+'Inputs master'!N550+'Inputs master'!N635+'Inputs master'!N720","v":21.379449027558106},{"$f":"'Inputs master'!O55+'Inputs master'!O465+'Inputs master'!O550+'Inputs master'!O635+'Inputs master'!O720","v":19.037786215089412},{"$f":"'Inputs master'!P55+'Inputs master'!P465+'Inputs master'!P550+'Inputs master'!P635+'Inputs master'!P720","v":17.469392188675119},{"$f":"'Inputs master'!Q55+'Inputs master'!Q465+'Inputs master'!Q550+'Inputs master'!Q635+'Inputs master'!Q720","v":16.766891573100896},{"$f":"'Inputs master'!R55+'Inputs master'!R465+'Inputs master'!R550+'Inputs master'!R635+'Inputs master'!R720","v":16.207991829930709},{"$f":"'Inputs master'!S55+'Inputs master'!S465+'Inputs master'!S550+'Inputs master'!S635+'Inputs master'!S720","v":12.758002547163288},{"$f":"'Inputs master'!T55+'Inputs master'!T465+'Inputs master'!T550+'Inputs master'!T635+'Inputs master'!T720","v":11.878810692396625},{"$f":"'Inputs master'!U55+'Inputs master'!U465+'Inputs master'!U550+'Inputs master'!U635+'Inputs master'!U720","v":13.732151597200717},{"$f":"'Inputs master'!V55+'Inputs master'!V465+'Inputs master'!V550+'Inputs master'!V635+'Inputs master'!V720","v":11.903743600379551},{"$f":"'Inputs master'!W55+'Inputs master'!W465+'Inputs master'!W550+'Inputs master'!W635+'Inputs master'!W720","v":15.458320622884994}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"'Inputs master'!I56+'Inputs master'!I466+'Inputs master'!I551+'Inputs master'!I636+'Inputs master'!I721","v":0},{"$f":"'Inputs master'!J56+'Inputs master'!J466+'Inputs master'!J551+'Inputs master'!J636+'Inputs master'!J721","v":0},{"$f":"'Inputs master'!K56+'Inputs master'!K466+'Inputs master'!K551+'Inputs master'!K636+'Inputs master'!K721","v":0},{"$f":"'Inputs master'!L56+'Inputs master'!L466+'Inputs master'!L551+'Inputs master'!L636+'Inputs master'!L721","v":0},{"$f":"'Inputs master'!M56+'Inputs master'!M466+'Inputs master'!M551+'Inputs master'!M636+'Inputs master'!M721","v":0},{"$f":"'Inputs master'!N56+'Inputs master'!N466+'Inputs master'!N551+'Inputs master'!N636+'Inputs master'!N721","v":137.66602448467845},{"$f":"'Inputs master'!O56+'Inputs master'!O466+'Inputs master'!O551+'Inputs master'!O636+'Inputs master'!O721","v":156.16889542554634},{"$f":"'Inputs master'!P56+'Inputs master'!P466+'Inputs master'!P551+'Inputs master'!P636+'Inputs master'!P721","v":154.094916440509},{"$f":"'Inputs master'!Q56+'Inputs master'!Q466+'Inputs master'!Q551+'Inputs master'!Q636+'Inputs master'!Q721","v":161.88030670136445},{"$f":"'Inputs master'!R56+'Inputs master'!R466+'Inputs master'!R551+'Inputs master'!R636+'Inputs master'!R721","v":193.4826681507993},{"$f":"'Inputs master'!S56+'Inputs master'!S466+'Inputs master'!S551+'Inputs master'!S636+'Inputs master'!S721","v":179.16755082726428},{"$f":"'Inputs master'!T56+'Inputs master'!T466+'Inputs master'!T551+'Inputs master'!T636+'Inputs master'!T721","v":187.18066750428162},{"$f":"'Inputs master'!U56+'Inputs master'!U466+'Inputs master'!U551+'Inputs master'!U636+'Inputs master'!U721","v":202.13246809086789},{"$f":"'Inputs master'!V56+'Inputs master'!V466+'Inputs master'!V551+'Inputs master'!V636+'Inputs master'!V721","v":217.50775293574407},{"$f":"'Inputs master'!W56+'Inputs master'!W466+'Inputs master'!W551+'Inputs master'!W636+'Inputs master'!W721","v":234.97056520370666}]
[null,null,null,"HVDC and reactive assets",null,null,"$m",null,{"$f":"'Inputs master'!I57+'Inputs master'!I467+'Inputs master'!I552+'Inputs master'!I637+'Inputs master'!I722","v":0},{"$f":"'Inputs master'!J57+'Inputs master'!J467+'Inputs master'!J552+'Inputs master'!J637+'Inputs master'!J722","v":0},{"$f":"'Inputs master'!K57+'Inputs master'!K467+'Inputs master'!K552+'Inputs master'!K637+'Inputs master'!K722","v":0},{"$f":"'Inputs master'!L57+'Inputs master'!L467+'Inputs master'!L552+'Inputs master'!L637+'Inputs master'!L722","v":0},{"$f":"'Inputs master'!M57+'Inputs master'!M467+'Inputs master'!M552+'Inputs master'!M637+'Inputs master'!M722","v":0},{"$f":"'Inputs master'!N57+'Inputs master'!N467+'Inputs master'!N552+'Inputs master'!N637+'Inputs master'!N722","v":24.8087541133924},{"$f":"'Inputs master'!O57+'Inputs master'!O467+'Inputs master'!O552+'Inputs master'!O637+'Inputs master'!O722","v":44.097905063641903},{"$f":"'Inputs master'!P57+'Inputs master'!P467+'Inputs master'!P552+'Inputs master'!P637+'Inputs master'!P722","v":41.538294914026388},{"$f":"'Inputs master'!Q57+'Inputs master'!Q467+'Inputs master'!Q552+'Inputs master'!Q637+'Inputs master'!Q722","v":38.996136875648368},{"$f":"'Inputs master'!R57+'Inputs master'!R467+'Inputs master'!R552+'Inputs master'!R637+'Inputs master'!R722","v":32.525670724805273},{"$f":"'Inputs master'!S57+'Inputs master'!S467+'Inputs master'!S552+'Inputs master'!S637+'Inputs master'!S722","v":35.340072938179382},{"$f":"'Inputs master'!T57+'Inputs master'!T467+'Inputs master'!T552+'Inputs master'!T637+'Inputs master'!T722","v":39.226065562257922},{"$f":"'Inputs master'!U57+'Inputs master'!U467+'Inputs master'!U552+'Inputs master'!U637+'Inputs master'!U722","v":38.792826878853553},{"$f":"'Inputs master'!V57+'Inputs master'!V467+'Inputs master'!V552+'Inputs master'!V637+'Inputs master'!V722","v":34.489539381357801},{"$f":"'Inputs master'!W57+'Inputs master'!W467+'Inputs master'!W552+'Inputs master'!W637+'Inputs master'!W722","v":37.133146694332524}]
[null,null,null,"Secondary assets",null,null,"$m",null,{"$f":"'Inputs master'!I58+'Inputs master'!I468+'Inputs master'!I553+'Inputs master'!I638+'Inputs master'!I723","v":0},{"$f":"'Inputs master'!J58+'Inputs master'!J468+'Inputs master'!J553+'Inputs master'!J638+'Inputs master'!J723","v":0},{"$f":"'Inputs master'!K58+'Inputs master'!K468+'Inputs master'!K553+'Inputs master'!K638+'Inputs master'!K723","v":0},{"$f":"'Inputs master'!L58+'Inputs master'!L468+'Inputs master'!L553+'Inputs master'!L638+'Inputs master'!L723","v":0},{"$f":"'Inputs master'!M58+'Inputs master'!M468+'Inputs master'!M553+'Inputs master'!M638+'Inputs master'!M723","v":0},{"$f":"'Inputs master'!N58+'Inputs master'!N468+'Inputs master'!N553+'Inputs master'!N638+'Inputs master'!N723","v":56.793361741992548},{"$f":"'Inputs master'!O58+'Inputs master'!O468+'Inputs master'!O553+'Inputs master'!O638+'Inputs master'!O723","v":76.665924888401207},{"$f":"'Inputs master'!P58+'Inputs master'!P468+'Inputs master'!P553+'Inputs master'!P638+'Inputs master'!P723","v":62.951303894710705},{"$f":"'Inputs master'!Q58+'Inputs master'!Q468+'Inputs master'!Q553+'Inputs master'!Q638+'Inputs master'!Q723","v":59.047427980705244},{"$f":"'Inputs master'!R58+'Inputs master'!R468+'Inputs master'!R553+'Inputs master'!R638+'Inputs master'!R723","v":60.45494121245693},{"$f":"'Inputs master'!S58+'Inputs master'!S468+'Inputs master'!S553+'Inputs master'!S638+'Inputs master'!S723","v":55.362207544705271},{"$f":"'Inputs master'!T58+'Inputs master'!T468+'Inputs master'!T553+'Inputs master'!T638+'Inputs master'!T723","v":67.463886311344993},{"$f":"'Inputs master'!U58+'Inputs master'!U468+'Inputs master'!U553+'Inputs master'!U638+'Inputs master'!U723","v":66.550419150664666},{"$f":"'Inputs master'!V58+'Inputs master'!V468+'Inputs master'!V553+'Inputs master'!V638+'Inputs master'!V723","v":67.696033344618982},{"$f":"'Inputs master'!W58+'Inputs master'!W468+'Inputs master'!W553+'Inputs master'!W638+'Inputs master'!W723","v":58.330325372825513}]
[null,null,null,"Enhancement and development",null,null,"$m",null,{"$f":"'Inputs master'!I59+'Inputs master'!I469+'Inputs master'!I554+'Inputs master'!I639+'Inputs master'!I724","v":0},{"$f":"'Inputs master'!J59+'Inputs master'!J469+'Inputs master'!J554+'Inputs master'!J639+'Inputs master'!J724","v":0},{"$f":"'Inputs master'!K59+'Inputs master'!K469+'Inputs master'!K554+'Inputs master'!K639+'Inputs master'!K724","v":0},{"$f":"'Inputs master'!L59+'Inputs master'!L469+'Inputs master'!L554+'Inputs master'!L639+'Inputs master'!L724","v":0},{"$f":"'Inputs master'!M59+'Inputs master'!M469+'Inputs master'!M554+'Inputs master'!M639+'Inputs master'!M724","v":0},{"$f":"'Inputs master'!N59+'Inputs master'!N469+'Inputs master'!N554+'Inputs master'!N639+'Inputs master'!N724","v":17.879556938488726},{"$f":"'Inputs master'!O59+'Inputs master'!O469+'Inputs master'!O554+'Inputs master'!O639+'Inputs master'!O724","v":23.52161155548416},{"$f":"'Inputs master'!P59+'Inputs master'!P469+'Inputs master'!P554+'Inputs master'!P639+'Inputs master'!P724","v":30.234343780435776},{"$f":"'Inputs master'!Q59+'Inputs master'!Q469+'Inputs master'!Q554+'Inputs master'!Q639+'Inputs master'!Q724","v":30.116725569340812},{"$f":"'Inputs master'!R59+'Inputs master'!R469+'Inputs master'!R554+'Inputs master'!R639+'Inputs master'!R724","v":24.890557116374382},{"$f":"'Inputs master'!S59+'Inputs master'!S469+'Inputs master'!S554+'Inputs master'!S639+'Inputs master'!S724","v":28.590302514502188},{"$f":"'Inputs master'!T59+'Inputs master'!T469+'Inputs master'!T554+'Inputs master'!T639+'Inputs master'!T724","v":29.538902410970913},{"$f":"'Inputs master'!U59+'Inputs master'!U469+'Inputs master'!U554+'Inputs master'!U639+'Inputs master'!U724","v":30.345292983005315},{"$f":"'Inputs master'!V59+'Inputs master'!V469+'Inputs master'!V554+'Inputs master'!V639+'Inputs master'!V724","v":29.878551332431474},{"$f":"'Inputs master'!W59+'Inputs master'!W469+'Inputs master'!W554+'Inputs master'!W639+'Inputs master'!W724","v":29.528987644263502}]
[null,null,null,"Resilience",null,null,"$m",null,{"$f":"'Inputs master'!I60+'Inputs master'!I470+'Inputs master'!I555+'Inputs master'!I640+'Inputs master'!I725","v":0},{"$f":"'Inputs master'!J60+'Inputs master'!J470+'Inputs master'!J555+'Inputs master'!J640+'Inputs master'!J725","v":0},{"$f":"'Inputs master'!K60+'Inputs master'!K470+'Inputs master'!K555+'Inputs master'!K640+'Inputs master'!K725","v":0},{"$f":"'Inputs master'!L60+'Inputs master'!L470+'Inputs master'!L555+'Inputs master'!L640+'Inputs master'!L725","v":0},{"$f":"'Inputs master'!M60+'Inputs master'!M470+'Inputs master'!M555+'Inputs master'!M640+'Inputs master'!M725","v":0},{"$f":"'Inputs master'!N60+'Inputs master'!N470+'Inputs master'!N555+'Inputs master'!N640+'Inputs master'!N725","v":33.476349611287979},{"$f":"'Inputs master'!O60+'Inputs master'!O470+'Inputs master'!O555+'Inputs master'!O640+'Inputs master'!O725","v":34.147547763738004},{"$f":"'Inputs master'!P60+'Inputs master'!P470+'Inputs master'!P555+'Inputs master'!P640+'Inputs master'!P725","v":24.870864364010224},{"$f":"'Inputs master'!Q60+'Inputs master'!Q470+'Inputs master'!Q555+'Inputs master'!Q640+'Inputs master'!Q725","v":25.252260908949097},{"$f":"'Inputs master'!R60+'Inputs master'!R470+'Inputs master'!R555+'Inputs master'!R640+'Inputs master'!R725","v":25.656082504410193},{"$f":"'Inputs master'!S60+'Inputs master'!S470+'Inputs master'!S555+'Inputs master'!S640+'Inputs master'!S725","v":45.927621096007293},{"$f":"'Inputs master'!T60+'Inputs master'!T470+'Inputs master'!T555+'Inputs master'!T640+'Inputs master'!T725","v":46.97163779464924},{"$f":"'Inputs master'!U60+'Inputs master'!U470+'Inputs master'!U555+'Inputs master'!U640+'Inputs master'!U725","v":48.025172603198094},{"$f":"'Inputs master'!V60+'Inputs master'!V470+'Inputs master'!V555+'Inputs master'!V640+'Inputs master'!V725","v":49.1159132591172},{"$f":"'Inputs master'!W60+'Inputs master'!W470+'Inputs master'!W555+'Inputs master'!W640+'Inputs master'!W725","v":50.181171847646731}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I61+'Inputs master'!I471+'Inputs master'!I556+'Inputs master'!I641+'Inputs master'!I726","v":0},{"$f":"'Inputs master'!J61+'Inputs master'!J471+'Inputs master'!J556+'Inputs master'!J641+'Inputs master'!J726","v":0},{"$f":"'Inputs master'!K61+'Inputs master'!K471+'Inputs master'!K556+'Inputs master'!K641+'Inputs master'!K726","v":0},{"$f":"'Inputs master'!L61+'Inputs master'!L471+'Inputs master'!L556+'Inputs master'!L641+'Inputs master'!L726","v":0},{"$f":"'Inputs master'!M61+'Inputs master'!M471+'Inputs master'!M556+'Inputs master'!M641+'Inputs master'!M726","v":0},{"$f":"'Inputs master'!N61+'Inputs master'!N471+'Inputs master'!N556+'Inputs master'!N641+'Inputs master'!N726","v":59.498647845452581},{"$f":"'Inputs master'!O61+'Inputs master'!O471+'Inputs master'!O556+'Inputs master'!O641+'Inputs master'!O726","v":68.229765506700147},{"$f":"'Inputs master'!P61+'Inputs master'!P471+'Inputs master'!P556+'Inputs master'!P641+'Inputs master'!P726","v":53.615917623542551},{"$f":"'Inputs master'!Q61+'Inputs master'!Q471+'Inputs master'!Q556+'Inputs master'!Q641+'Inputs master'!Q726","v":31.011139823134734},{"$f":"'Inputs master'!R61+'Inputs master'!R471+'Inputs master'!R556+'Inputs master'!R641+'Inputs master'!R726","v":23.182312667123583},{"$f":"'Inputs master'!S61+'Inputs master'!S471+'Inputs master'!S556+'Inputs master'!S641+'Inputs master'!S726","v":37.518262012996594},{"$f":"'Inputs master'!T61+'Inputs master'!T471+'Inputs master'!T556+'Inputs master'!T641+'Inputs master'!T726","v":38.268626724910533},{"$f":"'Inputs master'!U61+'Inputs master'!U471+'Inputs master'!U556+'Inputs master'!U641+'Inputs master'!U726","v":39.034000989506396},{"$f":"'Inputs master'!V61+'Inputs master'!V471+'Inputs master'!V556+'Inputs master'!V641+'Inputs master'!V726","v":39.814680128495183},{"$f":"'Inputs master'!W61+'Inputs master'!W471+'Inputs master'!W556+'Inputs master'!W641+'Inputs master'!W726","v":40.610973080519507}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"'Inputs master'!I62+'Inputs master'!I472+'Inputs master'!I557+'Inputs master'!I642+'Inputs master'!I727","v":0},{"$f":"'Inputs master'!J62+'Inputs master'!J472+'Inputs master'!J557+'Inputs master'!J642+'Inputs master'!J727","v":0},{"$f":"'Inputs master'!K62+'Inputs master'!K472+'Inputs master'!K557+'Inputs master'!K642+'Inputs master'!K727","v":0},{"$f":"'Inputs master'!L62+'Inputs master'!L472+'Inputs master'!L557+'Inputs master'!L642+'Inputs master'!L727","v":0},{"$f":"'Inputs master'!M62+'Inputs master'!M472+'Inputs master'!M557+'Inputs master'!M642+'Inputs master'!M727","v":0},{"$f":"'Inputs master'!N62+'Inputs master'!N472+'Inputs master'!N557+'Inputs master'!N642+'Inputs master'!N727","v":8.1944229158676745},{"$f":"'Inputs master'!O62+'Inputs master'!O472+'Inputs master'!O557+'Inputs master'!O642+'Inputs master'!O727","v":10.408621896095566},{"$f":"'Inputs master'!P62+'Inputs master'!P472+'Inputs master'!P557+'Inputs master'!P642+'Inputs master'!P727","v":4.1066611209691484},{"$f":"'Inputs master'!Q62+'Inputs master'!Q472+'Inputs master'!Q557+'Inputs master'!Q642+'Inputs master'!Q727","v":4.9308758069253056},{"$f":"'Inputs master'!R62+'Inputs master'!R472+'Inputs master'!R557+'Inputs master'!R642+'Inputs master'!R727","v":5.0294571596708506},{"$f":"'Inputs master'!S62+'Inputs master'!S472+'Inputs master'!S557+'Inputs master'!S642+'Inputs master'!S727","v":6.8935877508775194},{"$f":"'Inputs master'!T62+'Inputs master'!T472+'Inputs master'!T557+'Inputs master'!T642+'Inputs master'!T727","v":6.2353680973539234},{"$f":"'Inputs master'!U62+'Inputs master'!U472+'Inputs master'!U557+'Inputs master'!U642+'Inputs master'!U727","v":6.4890271033399207},{"$f":"'Inputs master'!V62+'Inputs master'!V472+'Inputs master'!V557+'Inputs master'!V642+'Inputs master'!V727","v":6.7542852519480592},{"$f":"'Inputs master'!W62+'Inputs master'!W472+'Inputs master'!W557+'Inputs master'!W642+'Inputs master'!W727","v":7.0317024880205228}]
[null,null,null,"RPE and timing adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I63+'Inputs master'!I473+'Inputs master'!I558+'Inputs master'!I643+'Inputs master'!I728","v":0},{"$f":"'Inputs master'!J63+'Inputs master'!J473+'Inputs master'!J558+'Inputs master'!J643+'Inputs master'!J728","v":0},{"$f":"'Inputs master'!K63+'Inputs master'!K473+'Inputs master'!K558+'Inputs master'!K643+'Inputs master'!K728","v":0},{"$f":"'Inputs master'!L63+'Inputs master'!L473+'Inputs master'!L558+'Inputs master'!L643+'Inputs master'!L728","v":0},{"$f":"'Inputs master'!M63+'Inputs master'!M473+'Inputs master'!M558+'Inputs master'!M643+'Inputs master'!M728","v":0},{"$f":"'Inputs master'!N63+'Inputs master'!N473+'Inputs master'!N558+'Inputs master'!N643+'Inputs master'!N728","v":3.3749918394424916},{"$f":"'Inputs master'!O63+'Inputs master'!O473+'Inputs master'!O558+'Inputs master'!O643+'Inputs master'!O728","v":1.791723096277535},{"$f":"'Inputs master'!P63+'Inputs master'!P473+'Inputs master'!P558+'Inputs master'!P643+'Inputs master'!P728","v":2.626416172693014},{"$f":"'Inputs master'!Q63+'Inputs master'!Q473+'Inputs master'!Q558+'Inputs master'!Q643+'Inputs master'!Q728","v":-1.59647690308851},{"$f":"'Inputs master'!R63+'Inputs master'!R473+'Inputs master'!R558+'Inputs master'!R643+'Inputs master'!R728","v":-0.15466567604941131},{"$f":"'Inputs master'!S63+'Inputs master'!S473+'Inputs master'!S558+'Inputs master'!S643+'Inputs master'!S728","v":0},{"$f":"'Inputs master'!T63+'Inputs master'!T473+'Inputs master'!T558+'Inputs master'!T643+'Inputs master'!T728","v":0},{"$f":"'Inputs master'!U63+'Inputs master'!U473+'Inputs master'!U558+'Inputs master'!U643+'Inputs master'!U728","v":0},{"$f":"'Inputs master'!V63+'Inputs master'!V473+'Inputs master'!V558+'Inputs master'!V643+'Inputs master'!V728","v":0},{"$f":"'Inputs master'!W63+'Inputs master'!W473+'Inputs master'!W558+'Inputs master'!W643+'Inputs master'!W728","v":0}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I64+'Inputs master'!I474+'Inputs master'!I559+'Inputs master'!I644+'Inputs master'!I729","v":0},{"$f":"'Inputs master'!J64+'Inputs master'!J474+'Inputs master'!J559+'Inputs master'!J644+'Inputs master'!J729","v":0},{"$f":"'Inputs master'!K64+'Inputs master'!K474+'Inputs master'!K559+'Inputs master'!K644+'Inputs master'!K729","v":0},{"$f":"'Inputs master'!L64+'Inputs master'!L474+'Inputs master'!L559+'Inputs master'!L644+'Inputs master'!L729","v":0},{"$f":"'Inputs master'!M64+'Inputs master'!M474+'Inputs master'!M559+'Inputs master'!M644+'Inputs master'!M729","v":0},{"$f":"'Inputs master'!N64+'Inputs master'!N474+'Inputs master'!N559+'Inputs master'!N644+'Inputs master'!N729","v":-1.5263532674047839},{"$f":"'Inputs master'!O64+'Inputs master'!O474+'Inputs master'!O559+'Inputs master'!O644+'Inputs master'!O729","v":0},{"$f":"'Inputs master'!P64+'Inputs master'!P474+'Inputs master'!P559+'Inputs master'!P644+'Inputs master'!P729","v":-32.263478550574632},{"$f":"'Inputs master'!Q64+'Inputs master'!Q474+'Inputs master'!Q559+'Inputs master'!Q644+'Inputs master'!Q729","v":-32.523109071798928},{"$f":"'Inputs master'!R64+'Inputs master'!R474+'Inputs master'!R559+'Inputs master'!R644+'Inputs master'!R729","v":-30.775118851970554},{"$f":"'Inputs master'!S64+'Inputs master'!S474+'Inputs master'!S559+'Inputs master'!S644+'Inputs master'!S729","v":0},{"$f":"'Inputs master'!T64+'Inputs master'!T474+'Inputs master'!T559+'Inputs master'!T644+'Inputs master'!T729","v":0},{"$f":"'Inputs master'!U64+'Inputs master'!U474+'Inputs master'!U559+'Inputs master'!U644+'Inputs master'!U729","v":0},{"$f":"'Inputs master'!V64+'Inputs master'!V474+'Inputs master'!V559+'Inputs master'!V644+'Inputs master'!V729","v":0},{"$f":"'Inputs master'!W64+'Inputs master'!W474+'Inputs master'!W559+'Inputs master'!W644+'Inputs master'!W729","v":0}]
[null,null,null,"Total base capex allowance",null,null,"$m",null,{"$f":"SUM(I53:I64)","v":222.87765199999998},{"$f":"SUM(J53:J64)","v":279.19702296584035},293.48264767975797,297.76294172687932,303.77697250285854,490.2048934795244,538.25342024078009,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[]
[null,null,null,"Standard incentive rate base capex allowance",null,null,"$m",null,{"$f":"I65-I68","v":222.87765199999998},{"$f":"J65-J68","v":279.19702296584035},293.48264767975797,297.76294172687932,303.77697250285854,490.2048934795244,538.25342024078009,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[null,null,null,"Low incentive rate base capex allowance",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure allowance"]
[null,null,"Note:"]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I73+'Inputs master'!I483+'Inputs master'!I568+'Inputs master'!I653+'Inputs master'!I738","v":276.49264851356355},{"$f":"'Inputs master'!J73+'Inputs master'!J483+'Inputs master'!J568+'Inputs master'!J653+'Inputs master'!J738","v":280.29161125342557},{"$f":"'Inputs master'!K73+'Inputs master'!K483+'Inputs master'!K568+'Inputs master'!K653+'Inputs master'!K738","v":289.93968830413638},{"$f":"'Inputs master'!L73+'Inputs master'!L483+'Inputs master'!L568+'Inputs master'!L653+'Inputs master'!L738","v":299.42713756672163},{"$f":"'Inputs master'!M73+'Inputs master'!M483+'Inputs master'!M568+'Inputs master'!M653+'Inputs master'!M738","v":299.36977795601672},{"$f":"'Inputs master'!N73+'Inputs master'!N483+'Inputs master'!N568+'Inputs master'!N653+'Inputs master'!N738","v":0},{"$f":"'Inputs master'!O73+'Inputs master'!O483+'Inputs master'!O568+'Inputs master'!O653+'Inputs master'!O738","v":0},{"$f":"'Inputs master'!P73+'Inputs master'!P483+'Inputs master'!P568+'Inputs master'!P653+'Inputs master'!P738","v":0},{"$f":"'Inputs master'!Q73+'Inputs master'!Q483+'Inputs master'!Q568+'Inputs master'!Q653+'Inputs master'!Q738","v":0},{"$f":"'Inputs master'!R73+'Inputs master'!R483+'Inputs master'!R568+'Inputs master'!R653+'Inputs master'!R738","v":0},{"$f":"'Inputs master'!S73+'Inputs master'!S483+'Inputs master'!S568+'Inputs master'!S653+'Inputs master'!S738","v":0},{"$f":"'Inputs master'!T73+'Inputs master'!T483+'Inputs master'!T568+'Inputs master'!T653+'Inputs master'!T738","v":0},{"$f":"'Inputs master'!U73+'Inputs master'!U483+'Inputs master'!U568+'Inputs master'!U653+'Inputs master'!U738","v":0},{"$f":"'Inputs master'!V73+'Inputs master'!V483+'Inputs master'!V568+'Inputs master'!V653+'Inputs master'!V738","v":0},{"$f":"'Inputs master'!W73+'Inputs master'!W483+'Inputs master'!W568+'Inputs master'!W653+'Inputs master'!W738","v":0}]
[null,null,null,"Preventive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I74+'Inputs master'!I484+'Inputs master'!I569+'Inputs master'!I654+'Inputs master'!I739","v":0},{"$f":"'Inputs master'!J74+'Inputs master'!J484+'Inputs master'!J569+'Inputs master'!J654+'Inputs master'!J739","v":0},{"$f":"'Inputs master'!K74+'Inputs master'!K484+'Inputs master'!K569+'Inputs master'!K654+'Inputs master'!K739","v":0},{"$f":"'Inputs master'!L74+'Inputs master'!L484+'Inputs master'!L569+'Inputs master'!L654+'Inputs master'!L739","v":0},{"$f":"'Inputs master'!M74+'Inputs master'!M484+'Inputs master'!M569+'Inputs master'!M654+'Inputs master'!M739","v":0},{"$f":"'Inputs master'!N74+'Inputs master'!N484+'Inputs master'!N569+'Inputs master'!N654+'Inputs master'!N739","v":50.971853180045763},{"$f":"'Inputs master'!O74+'Inputs master'!O484+'Inputs master'!O569+'Inputs master'!O654+'Inputs master'!O739","v":49.182278145244673},{"$f":"'Inputs master'!P74+'Inputs master'!P484+'Inputs master'!P569+'Inputs master'!P654+'Inputs master'!P739","v":51.996192378885425},{"$f":"'Inputs master'!Q74+'Inputs master'!Q484+'Inputs master'!Q569+'Inputs master'!Q654+'Inputs master'!Q739","v":53.076629493710506},{"$f":"'Inputs master'!R74+'Inputs master'!R484+'Inputs master'!R569+'Inputs master'!R654+'Inputs master'!R739","v":53.975894045082342},{"$f":"'Inputs master'!S74+'Inputs master'!S484+'Inputs master'!S569+'Inputs master'!S654+'Inputs master'!S739","v":55.454262650837158},{"$f":"'Inputs master'!T74+'Inputs master'!T484+'Inputs master'!T569+'Inputs master'!T654+'Inputs master'!T739","v":55.990327305046392},{"$f":"'Inputs master'!U74+'Inputs master'!U484+'Inputs master'!U569+'Inputs master'!U654+'Inputs master'!U739","v":58.572300901631422},{"$f":"'Inputs master'!V74+'Inputs master'!V484+'Inputs master'!V569+'Inputs master'!V654+'Inputs master'!V739","v":58.192746213813962},{"$f":"'Inputs master'!W74+'Inputs master'!W484+'Inputs master'!W569+'Inputs master'!W654+'Inputs master'!W739","v":58.777779659066866}]
[null,null,null,"Predictive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I75+'Inputs master'!I485+'Inputs master'!I570+'Inputs master'!I655+'Inputs master'!I740","v":0},{"$f":"'Inputs master'!J75+'Inputs master'!J485+'Inputs master'!J570+'Inputs master'!J655+'Inputs master'!J740","v":0},{"$f":"'Inputs master'!K75+'Inputs master'!K485+'Inputs master'!K570+'Inputs master'!K655+'Inputs master'!K740","v":0},{"$f":"'Inputs master'!L75+'Inputs master'!L485+'Inputs master'!L570+'Inputs master'!L655+'Inputs master'!L740","v":0},{"$f":"'Inputs master'!M75+'Inputs master'!M485+'Inputs master'!M570+'Inputs master'!M655+'Inputs master'!M740","v":0},{"$f":"'Inputs master'!N75+'Inputs master'!N485+'Inputs master'!N570+'Inputs master'!N655+'Inputs master'!N740","v":94.77418690625889},{"$f":"'Inputs master'!O75+'Inputs master'!O485+'Inputs master'!O570+'Inputs master'!O655+'Inputs master'!O740","v":93.973713688984134},{"$f":"'Inputs master'!P75+'Inputs master'!P485+'Inputs master'!P570+'Inputs master'!P655+'Inputs master'!P740","v":102.74510087768761},{"$f":"'Inputs master'!Q75+'Inputs master'!Q485+'Inputs master'!Q570+'Inputs master'!Q655+'Inputs master'!Q740","v":100.89438336024899},{"$f":"'Inputs master'!R75+'Inputs master'!R485+'Inputs master'!R570+'Inputs master'!R655+'Inputs master'!R740","v":98.211087545469638},{"$f":"'Inputs master'!S75+'Inputs master'!S485+'Inputs master'!S570+'Inputs master'!S655+'Inputs master'!S740","v":99.724032634111765},{"$f":"'Inputs master'!T75+'Inputs master'!T485+'Inputs master'!T570+'Inputs master'!T655+'Inputs master'!T740","v":99.389418641537759},{"$f":"'Inputs master'!U75+'Inputs master'!U485+'Inputs master'!U570+'Inputs master'!U655+'Inputs master'!U740","v":103.81158636219953},{"$f":"'Inputs master'!V75+'Inputs master'!V485+'Inputs master'!V570+'Inputs master'!V655+'Inputs master'!V740","v":107.23977364891407},{"$f":"'Inputs master'!W75+'Inputs master'!W485+'Inputs master'!W570+'Inputs master'!W655+'Inputs master'!W740","v":104.8886142398065}]
[null,null,null,"Corrective maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I76+'Inputs master'!I486+'Inputs master'!I571+'Inputs master'!I656+'Inputs master'!I741","v":0},{"$f":"'Inputs master'!J76+'Inputs master'!J486+'Inputs master'!J571+'Inputs master'!J656+'Inputs master'!J741","v":0},{"$f":"'Inputs master'!K76+'Inputs master'!K486+'Inputs master'!K571+'Inputs master'!K656+'Inputs master'!K741","v":0},{"$f":"'Inputs master'!L76+'Inputs master'!L486+'Inputs master'!L571+'Inputs master'!L656+'Inputs master'!L741","v":0},{"$f":"'Inputs master'!M76+'Inputs master'!M486+'Inputs master'!M571+'Inputs master'!M656+'Inputs master'!M741","v":0},{"$f":"'Inputs master'!N76+'Inputs master'!N486+'Inputs master'!N571+'Inputs master'!N656+'Inputs master'!N741","v":5.3154189314389919},{"$f":"'Inputs master'!O76+'Inputs master'!O486+'Inputs master'!O571+'Inputs master'!O656+'Inputs master'!O741","v":5.3882717029591607},{"$f":"'Inputs master'!P76+'Inputs master'!P486+'Inputs master'!P571+'Inputs master'!P656+'Inputs master'!P741","v":5.4794277607729649},{"$f":"'Inputs master'!Q76+'Inputs master'!Q486+'Inputs master'!Q571+'Inputs master'!Q656+'Inputs master'!Q741","v":5.550999302434974},{"$f":"'Inputs master'!R76+'Inputs master'!R486+'Inputs master'!R571+'Inputs master'!R656+'Inputs master'!R741","v":5.639424562815627},{"$f":"'Inputs master'!S76+'Inputs master'!S486+'Inputs master'!S571+'Inputs master'!S656+'Inputs master'!S741","v":5.7301336122410307},{"$f":"'Inputs master'!T76+'Inputs master'!T486+'Inputs master'!T571+'Inputs master'!T656+'Inputs master'!T741","v":5.8142067774762216},{"$f":"'Inputs master'!U76+'Inputs master'!U486+'Inputs master'!U571+'Inputs master'!U656+'Inputs master'!U741","v":5.9144013045358284},{"$f":"'Inputs master'!V76+'Inputs master'!V486+'Inputs master'!V571+'Inputs master'!V656+'Inputs master'!V741","v":5.9948229778145432},{"$f":"'Inputs master'!W76+'Inputs master'!W486+'Inputs master'!W571+'Inputs master'!W656+'Inputs master'!W741","v":6.0751095271339803}]
[null,null,null,"Proactive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I77+'Inputs master'!I487+'Inputs master'!I572+'Inputs master'!I657+'Inputs master'!I742","v":0},{"$f":"'Inputs master'!J77+'Inputs master'!J487+'Inputs master'!J572+'Inputs master'!J657+'Inputs master'!J742","v":0},{"$f":"'Inputs master'!K77+'Inputs master'!K487+'Inputs master'!K572+'Inputs master'!K657+'Inputs master'!K742","v":0},{"$f":"'Inputs master'!L77+'Inputs master'!L487+'Inputs master'!L572+'Inputs master'!L657+'Inputs master'!L742","v":0},{"$f":"'Inputs master'!M77+'Inputs master'!M487+'Inputs master'!M572+'Inputs master'!M657+'Inputs master'!M742","v":0},{"$f":"'Inputs master'!N77+'Inputs master'!N487+'Inputs master'!N572+'Inputs master'!N657+'Inputs master'!N742","v":1.1928979349231419},{"$f":"'Inputs master'!O77+'Inputs master'!O487+'Inputs master'!O572+'Inputs master'!O657+'Inputs master'!O742","v":1.2085527043173399},{"$f":"'Inputs master'!P77+'Inputs master'!P487+'Inputs master'!P572+'Inputs master'!P657+'Inputs master'!P742","v":1.2286159202532507},{"$f":"'Inputs master'!Q77+'Inputs master'!Q487+'Inputs master'!Q572+'Inputs master'!Q657+'Inputs master'!Q742","v":1.2440339800959439},{"$f":"'Inputs master'!R77+'Inputs master'!R487+'Inputs master'!R572+'Inputs master'!R657+'Inputs master'!R742","v":1.2628214778787927},{"$f":"'Inputs master'!S77+'Inputs master'!S487+'Inputs master'!S572+'Inputs master'!S657+'Inputs master'!S742","v":1.2825223994420634},{"$f":"'Inputs master'!T77+'Inputs master'!T487+'Inputs master'!T572+'Inputs master'!T657+'Inputs master'!T742","v":1.300744026646766},{"$f":"'Inputs master'!U77+'Inputs master'!U487+'Inputs master'!U572+'Inputs master'!U657+'Inputs master'!U742","v":1.3225776788733146},{"$f":"'Inputs master'!V77+'Inputs master'!V487+'Inputs master'!V572+'Inputs master'!V657+'Inputs master'!V742","v":1.3399958048658294},{"$f":"'Inputs master'!W77+'Inputs master'!W487+'Inputs master'!W572+'Inputs master'!W657+'Inputs master'!W742","v":1.3573919819464337}]
[null,null,null,"Resilience",null,null,"$m",null,{"$f":"'Inputs master'!I78+'Inputs master'!I488+'Inputs master'!I573+'Inputs master'!I658+'Inputs master'!I743","v":0},{"$f":"'Inputs master'!J78+'Inputs master'!J488+'Inputs master'!J573+'Inputs master'!J658+'Inputs master'!J743","v":0},{"$f":"'Inputs master'!K78+'Inputs master'!K488+'Inputs master'!K573+'Inputs master'!K658+'Inputs master'!K743","v":0},{"$f":"'Inputs master'!L78+'Inputs master'!L488+'Inputs master'!L573+'Inputs master'!L658+'Inputs master'!L743","v":0},{"$f":"'Inputs master'!M78+'Inputs master'!M488+'Inputs master'!M573+'Inputs master'!M658+'Inputs master'!M743","v":0},{"$f":"'Inputs master'!N78+'Inputs master'!N488+'Inputs master'!N573+'Inputs master'!N658+'Inputs master'!N743","v":1.4951379343186988},{"$f":"'Inputs master'!O78+'Inputs master'!O488+'Inputs master'!O573+'Inputs master'!O658+'Inputs master'!O743","v":0.98244612949650467},{"$f":"'Inputs master'!P78+'Inputs master'!P488+'Inputs master'!P573+'Inputs master'!P658+'Inputs master'!P743","v":2.5370447907303371},{"$f":"'Inputs master'!Q78+'Inputs master'!Q488+'Inputs master'!Q573+'Inputs master'!Q658+'Inputs master'!Q743","v":1.9928801364297986},{"$f":"'Inputs master'!R78+'Inputs master'!R488+'Inputs master'!R573+'Inputs master'!R658+'Inputs master'!R743","v":1.7212387206217123},{"$f":"'Inputs master'!S78+'Inputs master'!S488+'Inputs master'!S573+'Inputs master'!S658+'Inputs master'!S743","v":1.5668517015244505},{"$f":"'Inputs master'!T78+'Inputs master'!T488+'Inputs master'!T573+'Inputs master'!T658+'Inputs master'!T743","v":1.5985727911448384},{"$f":"'Inputs master'!U78+'Inputs master'!U488+'Inputs master'!U573+'Inputs master'!U658+'Inputs master'!U743","v":3.3036584989529905},{"$f":"'Inputs master'!V78+'Inputs master'!V488+'Inputs master'!V573+'Inputs master'!V658+'Inputs master'!V743","v":2.7304940381282647},{"$f":"'Inputs master'!W78+'Inputs master'!W488+'Inputs master'!W573+'Inputs master'!W658+'Inputs master'!W743","v":1.6975246871188223}]
[null,null,null,"Asset management and operations ",null,null,"$m",null,{"$f":"'Inputs master'!I79+'Inputs master'!I489+'Inputs master'!I574+'Inputs master'!I659+'Inputs master'!I744","v":0},{"$f":"'Inputs master'!J79+'Inputs master'!J489+'Inputs master'!J574+'Inputs master'!J659+'Inputs master'!J744","v":0},{"$f":"'Inputs master'!K79+'Inputs master'!K489+'Inputs master'!K574+'Inputs master'!K659+'Inputs master'!K744","v":0},{"$f":"'Inputs master'!L79+'Inputs master'!L489+'Inputs master'!L574+'Inputs master'!L659+'Inputs master'!L744","v":0},{"$f":"'Inputs master'!M79+'Inputs master'!M489+'Inputs master'!M574+'Inputs master'!M659+'Inputs master'!M744","v":0},{"$f":"'Inputs master'!N79+'Inputs master'!N489+'Inputs master'!N574+'Inputs master'!N659+'Inputs master'!N744","v":101.03522855222759},{"$f":"'Inputs master'!O79+'Inputs master'!O489+'Inputs master'!O574+'Inputs master'!O659+'Inputs master'!O744","v":105.04067905750598},{"$f":"'Inputs master'!P79+'Inputs master'!P489+'Inputs master'!P574+'Inputs master'!P659+'Inputs master'!P744","v":107.86255928628785},{"$f":"'Inputs master'!Q79+'Inputs master'!Q489+'Inputs master'!Q574+'Inputs master'!Q659+'Inputs master'!Q744","v":109.23232940008073},{"$f":"'Inputs master'!R79+'Inputs master'!R489+'Inputs master'!R574+'Inputs master'!R659+'Inputs master'!R744","v":108.47189314405853},{"$f":"'Inputs master'!S79+'Inputs master'!S489+'Inputs master'!S574+'Inputs master'!S659+'Inputs master'!S744","v":107.11366947852078},{"$f":"'Inputs master'!T79+'Inputs master'!T489+'Inputs master'!T574+'Inputs master'!T659+'Inputs master'!T744","v":110.08741771956296},{"$f":"'Inputs master'!U79+'Inputs master'!U489+'Inputs master'!U574+'Inputs master'!U659+'Inputs master'!U744","v":113.1271962328499},{"$f":"'Inputs master'!V79+'Inputs master'!V489+'Inputs master'!V574+'Inputs master'!V659+'Inputs master'!V744","v":116.23437235086023},{"$f":"'Inputs master'!W79+'Inputs master'!W489+'Inputs master'!W574+'Inputs master'!W659+'Inputs master'!W744","v":119.41033783435113}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"'Inputs master'!I80+'Inputs master'!I490+'Inputs master'!I575+'Inputs master'!I660+'Inputs master'!I745","v":0},{"$f":"'Inputs master'!J80+'Inputs master'!J490+'Inputs master'!J575+'Inputs master'!J660+'Inputs master'!J745","v":0},{"$f":"'Inputs master'!K80+'Inputs master'!K490+'Inputs master'!K575+'Inputs master'!K660+'Inputs master'!K745","v":0},{"$f":"'Inputs master'!L80+'Inputs master'!L490+'Inputs master'!L575+'Inputs master'!L660+'Inputs master'!L745","v":0},{"$f":"'Inputs master'!M80+'Inputs master'!M490+'Inputs master'!M575+'Inputs master'!M660+'Inputs master'!M745","v":0},{"$f":"'Inputs master'!N80+'Inputs master'!N490+'Inputs master'!N575+'Inputs master'!N660+'Inputs master'!N745","v":69.2835917278301},{"$f":"'Inputs master'!O80+'Inputs master'!O490+'Inputs master'!O575+'Inputs master'!O660+'Inputs master'!O745","v":74.100225970590657},{"$f":"'Inputs master'!P80+'Inputs master'!P490+'Inputs master'!P575+'Inputs master'!P660+'Inputs master'!P745","v":75.178666425066524},{"$f":"'Inputs master'!Q80+'Inputs master'!Q490+'Inputs master'!Q575+'Inputs master'!Q660+'Inputs master'!Q745","v":74.708062837864787},{"$f":"'Inputs master'!R80+'Inputs master'!R490+'Inputs master'!R575+'Inputs master'!R660+'Inputs master'!R745","v":74.175433635244275},{"$f":"'Inputs master'!S80+'Inputs master'!S490+'Inputs master'!S575+'Inputs master'!S660+'Inputs master'!S745","v":74.991925847469872},{"$f":"'Inputs master'!T80+'Inputs master'!T490+'Inputs master'!T575+'Inputs master'!T660+'Inputs master'!T745","v":76.914662470207148},{"$f":"'Inputs master'!U80+'Inputs master'!U490+'Inputs master'!U575+'Inputs master'!U660+'Inputs master'!U745","v":78.876704389034984},{"$f":"'Inputs master'!V80+'Inputs master'!V490+'Inputs master'!V575+'Inputs master'!V660+'Inputs master'!V745","v":80.880173501267436},{"$f":"'Inputs master'!W80+'Inputs master'!W490+'Inputs master'!W575+'Inputs master'!W660+'Inputs master'!W745","v":82.925873431501557}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I81+'Inputs master'!I491+'Inputs master'!I576+'Inputs master'!I661+'Inputs master'!I746","v":0},{"$f":"'Inputs master'!J81+'Inputs master'!J491+'Inputs master'!J576+'Inputs master'!J661+'Inputs master'!J746","v":0},{"$f":"'Inputs master'!K81+'Inputs master'!K491+'Inputs master'!K576+'Inputs master'!K661+'Inputs master'!K746","v":0},{"$f":"'Inputs master'!L81+'Inputs master'!L491+'Inputs master'!L576+'Inputs master'!L661+'Inputs master'!L746","v":0},{"$f":"'Inputs master'!M81+'Inputs master'!M491+'Inputs master'!M576+'Inputs master'!M661+'Inputs master'!M746","v":0},{"$f":"'Inputs master'!N81+'Inputs master'!N491+'Inputs master'!N576+'Inputs master'!N661+'Inputs master'!N746","v":63.269195017843643},{"$f":"'Inputs master'!O81+'Inputs master'!O491+'Inputs master'!O576+'Inputs master'!O661+'Inputs master'!O746","v":66.30567686393249},{"$f":"'Inputs master'!P81+'Inputs master'!P491+'Inputs master'!P576+'Inputs master'!P661+'Inputs master'!P746","v":69.577080275532879},{"$f":"'Inputs master'!Q81+'Inputs master'!Q491+'Inputs master'!Q576+'Inputs master'!Q661+'Inputs master'!Q746","v":73.79172336422765},{"$f":"'Inputs master'!R81+'Inputs master'!R491+'Inputs master'!R576+'Inputs master'!R661+'Inputs master'!R746","v":65.130936118054876},{"$f":"'Inputs master'!S81+'Inputs master'!S491+'Inputs master'!S576+'Inputs master'!S661+'Inputs master'!S746","v":66.801591637227773},{"$f":"'Inputs master'!T81+'Inputs master'!T491+'Inputs master'!T576+'Inputs master'!T661+'Inputs master'!T746","v":68.977497881495495},{"$f":"'Inputs master'!U81+'Inputs master'!U491+'Inputs master'!U576+'Inputs master'!U661+'Inputs master'!U746","v":72.469501548686964},{"$f":"'Inputs master'!V81+'Inputs master'!V491+'Inputs master'!V576+'Inputs master'!V661+'Inputs master'!V746","v":73.206502824136933},{"$f":"'Inputs master'!W81+'Inputs master'!W491+'Inputs master'!W576+'Inputs master'!W661+'Inputs master'!W746","v":75.508967897923469}]
[null,null,null,"Insurance",null,null,"$m",null,{"$f":"'Inputs master'!I82+'Inputs master'!I492+'Inputs master'!I577+'Inputs master'!I662+'Inputs master'!I747","v":0},{"$f":"'Inputs master'!J82+'Inputs master'!J492+'Inputs master'!J577+'Inputs master'!J662+'Inputs master'!J747","v":0},{"$f":"'Inputs master'!K82+'Inputs master'!K492+'Inputs master'!K577+'Inputs master'!K662+'Inputs master'!K747","v":0},{"$f":"'Inputs master'!L82+'Inputs master'!L492+'Inputs master'!L577+'Inputs master'!L662+'Inputs master'!L747","v":0},{"$f":"'Inputs master'!M82+'Inputs master'!M492+'Inputs master'!M577+'Inputs master'!M662+'Inputs master'!M747","v":0},{"$f":"'Inputs master'!N82+'Inputs master'!N492+'Inputs master'!N577+'Inputs master'!N662+'Inputs master'!N747","v":36.334151951903578},{"$f":"'Inputs master'!O82+'Inputs master'!O492+'Inputs master'!O577+'Inputs master'!O662+'Inputs master'!O747","v":38.54126172656693},{"$f":"'Inputs master'!P82+'Inputs master'!P492+'Inputs master'!P577+'Inputs master'!P662+'Inputs master'!P747","v":41.012493598352762},{"$f":"'Inputs master'!Q82+'Inputs master'!Q492+'Inputs master'!Q577+'Inputs master'!Q662+'Inputs master'!Q747","v":43.655700156581524},{"$f":"'Inputs master'!R82+'Inputs master'!R492+'Inputs master'!R577+'Inputs master'!R662+'Inputs master'!R747","v":46.454333179307319},{"$f":"'Inputs master'!S82+'Inputs master'!S492+'Inputs master'!S577+'Inputs master'!S662+'Inputs master'!S747","v":49.454195046008508},{"$f":"'Inputs master'!T82+'Inputs master'!T492+'Inputs master'!T577+'Inputs master'!T662+'Inputs master'!T747","v":51.975306668137598},{"$f":"'Inputs master'!U82+'Inputs master'!U492+'Inputs master'!U577+'Inputs master'!U662+'Inputs master'!U747","v":54.917944801462212},{"$f":"'Inputs master'!V82+'Inputs master'!V492+'Inputs master'!V577+'Inputs master'!V662+'Inputs master'!V747","v":58.513615057173176},{"$f":"'Inputs master'!W82+'Inputs master'!W492+'Inputs master'!W577+'Inputs master'!W662+'Inputs master'!W747","v":61.870084880903718}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I83+'Inputs master'!I493+'Inputs master'!I578+'Inputs master'!I663+'Inputs master'!I748","v":0},{"$f":"'Inputs master'!J83+'Inputs master'!J493+'Inputs master'!J578+'Inputs master'!J663+'Inputs master'!J748","v":0},{"$f":"'Inputs master'!K83+'Inputs master'!K493+'Inputs master'!K578+'Inputs master'!K663+'Inputs master'!K748","v":0},{"$f":"'Inputs master'!L83+'Inputs master'!L493+'Inputs master'!L578+'Inputs master'!L663+'Inputs master'!L748","v":0},{"$f":"'Inputs master'!M83+'Inputs master'!M493+'Inputs master'!M578+'Inputs master'!M663+'Inputs master'!M748","v":0},{"$f":"'Inputs master'!N83+'Inputs master'!N493+'Inputs master'!N578+'Inputs master'!N663+'Inputs master'!N748","v":-2.5668411926314882},{"$f":"'Inputs master'!O83+'Inputs master'!O493+'Inputs master'!O578+'Inputs master'!O663+'Inputs master'!O748","v":2.2472613389139084E-2},{"$f":"'Inputs master'!P83+'Inputs master'!P493+'Inputs master'!P578+'Inputs master'!P663+'Inputs master'!P748","v":-16.823010120116059},{"$f":"'Inputs master'!Q83+'Inputs master'!Q493+'Inputs master'!Q578+'Inputs master'!Q663+'Inputs master'!Q748","v":-19.129942785741466},{"$f":"'Inputs master'!R83+'Inputs master'!R493+'Inputs master'!R578+'Inputs master'!R663+'Inputs master'!R748","v":-17.414608962490075},{"$f":"'Inputs master'!S83+'Inputs master'!S493+'Inputs master'!S578+'Inputs master'!S663+'Inputs master'!S748","v":0},{"$f":"'Inputs master'!T83+'Inputs master'!T493+'Inputs master'!T578+'Inputs master'!T663+'Inputs master'!T748","v":0},{"$f":"'Inputs master'!U83+'Inputs master'!U493+'Inputs master'!U578+'Inputs master'!U663+'Inputs master'!U748","v":0},{"$f":"'Inputs master'!V83+'Inputs master'!V493+'Inputs master'!V578+'Inputs master'!V663+'Inputs master'!V748","v":0},{"$f":"'Inputs master'!W83+'Inputs master'!W493+'Inputs master'!W578+'Inputs master'!W663+'Inputs master'!W748","v":0}]
[null,null,null,"Total operating expenditure allowance",null,null,"$m",null,{"$f":"SUM(I73:I83)","v":276.49264851356355},{"$f":"SUM(J73:J83)","v":280.29161125342557},289.93968830413638,299.42713756672163,299.36977795601672,421.10482094415886,434.745578602987,440.79417119345356,445.01679924593344,437.62845346604297,462.11918500738341,472.04815428125511,492.31587171822707,504.33249641697444,512.51168413975245]
[]
[null,"Actual expenditure"]
[]
[null,null,"Base capex actuals"]
[null,null,"Note:"]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I91","v":-0.23553142000002936},{"$f":"'Inputs master'!J91","v":-1.0930415999999923},{"$f":"'Inputs master'!K91","v":0.39031792720351177},{"$f":"'Inputs master'!L91","v":382.67769640000006},{"$f":"'Inputs master'!M91","v":0},{"$f":"'Inputs master'!N91","v":0},{"$f":"'Inputs master'!O91","v":0},{"$f":"'Inputs master'!P91","v":0},{"$f":"'Inputs master'!Q91","v":0},{"$f":"'Inputs master'!R91","v":0},{"$f":"'Inputs master'!S91","v":0},{"$f":"'Inputs master'!T91","v":0},{"$f":"'Inputs master'!U91","v":0},{"$f":"'Inputs master'!V91","v":0},{"$f":"'Inputs master'!W91","v":0}]
[null,null,null,"AC substations",null,null,"$m",null,{"$f":"'Inputs master'!I92","v":76.243200999999999},{"$f":"'Inputs master'!J92","v":50.723066000000003},{"$f":"'Inputs master'!K92","v":54.488771999999997},{"$f":"'Inputs master'!L92","v":0},{"$f":"'Inputs master'!M92","v":119.0900730000001},{"$f":"'Inputs master'!N92","v":128.65968822876818},{"$f":"'Inputs master'!O92","v":104.18363882980574},{"$f":"'Inputs master'!P92","v":90.189613122809519},{"$f":"'Inputs master'!Q92","v":117.17867230507466},{"$f":"'Inputs master'!R92","v":116.13724287585542},{"$f":"'Inputs master'!S92","v":79.353546147687325},{"$f":"'Inputs master'!T92","v":155.6490995328561},{"$f":"'Inputs master'!U92","v":150.84434488600198},{"$f":"'Inputs master'!V92","v":133.76043675044963},{"$f":"'Inputs master'!W92","v":93.289229934900376}]
[null,null,null,"ACS buildings and grounds",null,null,"$m",null,{"$f":"'Inputs master'!I93","v":7.2771228800000003},{"$f":"'Inputs master'!J93","v":7.8506157199999995},{"$f":"'Inputs master'!K93","v":10.411928279999998},{"$f":"'Inputs master'!L93","v":0},{"$f":"'Inputs master'!M93","v":39.042399720000013},{"$f":"'Inputs master'!N93","v":21.379449027558106},{"$f":"'Inputs master'!O93","v":19.037786215089412},{"$f":"'Inputs master'!P93","v":17.469392188675119},{"$f":"'Inputs master'!Q93","v":16.766891573100896},{"$f":"'Inputs master'!R93","v":16.207991829930709},{"$f":"'Inputs master'!S93","v":12.758002547163288},{"$f":"'Inputs master'!T93","v":11.878810692396625},{"$f":"'Inputs master'!U93","v":13.732151597200717},{"$f":"'Inputs master'!V93","v":11.903743600379551},{"$f":"'Inputs master'!W93","v":15.458320622884994}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"'Inputs master'!I94","v":81.376597000000018},{"$f":"'Inputs master'!J94","v":77.227604999999983},{"$f":"'Inputs master'!K94","v":91.817862000000005},{"$f":"'Inputs master'!L94","v":0},{"$f":"'Inputs master'!M94","v":129.77028600000011},{"$f":"'Inputs master'!N94","v":137.66602448467845},{"$f":"'Inputs master'!O94","v":156.16889542554634},{"$f":"'Inputs master'!P94","v":154.094916440509},{"$f":"'Inputs master'!Q94","v":161.88030670136445},{"$f":"'Inputs master'!R94","v":193.4826681507993},{"$f":"'Inputs master'!S94","v":179.16755082726428},{"$f":"'Inputs master'!T94","v":187.18066750428162},{"$f":"'Inputs master'!U94","v":202.13246809086789},{"$f":"'Inputs master'!V94","v":217.50775293574407},{"$f":"'Inputs master'!W94","v":234.97056520370666}]
[null,null,null,"HVDC and reactive assets",null,null,"$m",null,{"$f":"'Inputs master'!I95","v":9.1709680000000002},{"$f":"'Inputs master'!J95","v":4.414523},{"$f":"'Inputs master'!K95","v":18.449503000000004},{"$f":"'Inputs master'!L95","v":0},{"$f":"'Inputs master'!M95","v":32.877140000000026},{"$f":"'Inputs master'!N95","v":24.8087541133924},{"$f":"'Inputs master'!O95","v":44.097905063641903},{"$f":"'Inputs master'!P95","v":41.538294914026388},{"$f":"'Inputs master'!Q95","v":38.996136875648368},{"$f":"'Inputs master'!R95","v":32.525670724805273},{"$f":"'Inputs master'!S95","v":35.340072938179382},{"$f":"'Inputs master'!T95","v":39.226065562257922},{"$f":"'Inputs master'!U95","v":38.792826878853553},{"$f":"'Inputs master'!V95","v":34.489539381357801},{"$f":"'Inputs master'!W95","v":37.133146694332524}]
[null,null,null,"Secondary assets",null,null,"$m",null,{"$f":"'Inputs master'!I96","v":47.294819000000004},{"$f":"'Inputs master'!J96","v":37.902284999999999},{"$f":"'Inputs master'!K96","v":44.518416572803005},{"$f":"'Inputs master'!L96","v":0},{"$f":"'Inputs master'!M96","v":43.539320000000075},{"$f":"'Inputs master'!N96","v":56.793361741992548},{"$f":"'Inputs master'!O96","v":76.665924888401207},{"$f":"'Inputs master'!P96","v":62.951303894710705},{"$f":"'Inputs master'!Q96","v":59.047427980705244},{"$f":"'Inputs master'!R96","v":60.45494121245693},{"$f":"'Inputs master'!S96","v":55.362207544705271},{"$f":"'Inputs master'!T96","v":67.463886311344993},{"$f":"'Inputs master'!U96","v":66.550419150664666},{"$f":"'Inputs master'!V96","v":67.696033344618982},{"$f":"'Inputs master'!W96","v":58.330325372825513}]
[null,null,null,"Enhancement and development",null,null,"$m",null,{"$f":"'Inputs master'!I97","v":11.696671},{"$f":"'Inputs master'!J97","v":13.480145000000002},{"$f":"'Inputs master'!K97","v":28.597394999999995},{"$f":"'Inputs master'!L97","v":0},{"$f":"'Inputs master'!M97","v":24.344744000000016},{"$f":"'Inputs master'!N97","v":17.879556938488726},{"$f":"'Inputs master'!O97","v":23.52161155548416},{"$f":"'Inputs master'!P97","v":30.234343780435776},{"$f":"'Inputs master'!Q97","v":30.116725569340812},{"$f":"'Inputs master'!R97","v":24.890557116374382},{"$f":"'Inputs master'!S97","v":28.590302514502188},{"$f":"'Inputs master'!T97","v":29.538902410970913},{"$f":"'Inputs master'!U97","v":30.345292983005315},{"$f":"'Inputs master'!V97","v":29.878551332431474},{"$f":"'Inputs master'!W97","v":29.528987644263502}]
[null,null,null,"Resilience (base)",null,null,"$m",null,{"$f":"'Inputs master'!I98","v":0},{"$f":"'Inputs master'!J98","v":0},{"$f":"'Inputs master'!K98","v":0},{"$f":"'Inputs master'!L98","v":0},{"$f":"'Inputs master'!M98","v":0.918624},{"$f":"'Inputs master'!N98","v":33.476349611287979},{"$f":"'Inputs master'!O98","v":34.147547763738004},{"$f":"'Inputs master'!P98","v":24.870864364010224},{"$f":"'Inputs master'!Q98","v":25.252260908949097},{"$f":"'Inputs master'!R98","v":25.656082504410193},{"$f":"'Inputs master'!S98","v":45.927621096007293},{"$f":"'Inputs master'!T98","v":46.97163779464924},{"$f":"'Inputs master'!U98","v":48.025172603198094},{"$f":"'Inputs master'!V98","v":49.1159132591172},{"$f":"'Inputs master'!W98","v":50.181171847646731}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I99","v":30.092630200000002},{"$f":"'Inputs master'!J99","v":25.400474350000003},{"$f":"'Inputs master'!K99","v":20.264504809993497},{"$f":"'Inputs master'!L99","v":0},{"$f":"'Inputs master'!M99","v":47.030423670000019},{"$f":"'Inputs master'!N99","v":59.498647845452581},{"$f":"'Inputs master'!O99","v":68.229765506700147},{"$f":"'Inputs master'!P99","v":53.615917623542551},{"$f":"'Inputs master'!Q99","v":31.011139823134734},{"$f":"'Inputs master'!R99","v":23.182312667123583},{"$f":"'Inputs master'!S99","v":37.518262012996594},{"$f":"'Inputs master'!T99","v":38.268626724910533},{"$f":"'Inputs master'!U99","v":39.034000989506396},{"$f":"'Inputs master'!V99","v":39.814680128495183},{"$f":"'Inputs master'!W99","v":40.610973080519507}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"'Inputs master'!I100","v":2.8725687199999999},{"$f":"'Inputs master'!J100","v":4.3351325199999993},{"$f":"'Inputs master'!K100","v":3.6574767600000002},{"$f":"'Inputs master'!L100","v":0},{"$f":"'Inputs master'!M100","v":11.412687999999998},{"$f":"'Inputs master'!N100","v":8.1944229158676745},{"$f":"'Inputs master'!O100","v":10.408621896095566},{"$f":"'Inputs master'!P100","v":4.1066611209691484},{"$f":"'Inputs master'!Q100","v":4.9308758069253056},{"$f":"'Inputs master'!R100","v":5.0294571596708506},{"$f":"'Inputs master'!S100","v":6.8935877508775194},{"$f":"'Inputs master'!T100","v":6.2353680973539234},{"$f":"'Inputs master'!U100","v":6.4890271033399207},{"$f":"'Inputs master'!V100","v":6.7542852519480592},{"$f":"'Inputs master'!W100","v":7.0317024880205228}]
[null,null,null,"RPE and timing adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I101","v":0},{"$f":"'Inputs master'!J101","v":0},{"$f":"'Inputs master'!K101","v":0},{"$f":"'Inputs master'!L101","v":0},{"$f":"'Inputs master'!M101","v":0},{"$f":"'Inputs master'!N101","v":3.3749918394424916},{"$f":"'Inputs master'!O101","v":1.791723096277535},{"$f":"'Inputs master'!P101","v":2.626416172693014},{"$f":"'Inputs master'!Q101","v":-1.59647690308851},{"$f":"'Inputs master'!R101","v":-0.15466567604941131},{"$f":"'Inputs master'!S101","v":0},{"$f":"'Inputs master'!T101","v":0},{"$f":"'Inputs master'!U101","v":0},{"$f":"'Inputs master'!V101","v":0},{"$f":"'Inputs master'!W101","v":0}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I102","v":0},{"$f":"'Inputs master'!J102","v":0},{"$f":"'Inputs master'!K102","v":0},{"$f":"'Inputs master'!L102","v":0},{"$f":"'Inputs master'!M102","v":0},{"$f":"'Inputs master'!N102","v":-1.5263532674047839},{"$f":"'Inputs master'!O102","v":-29.440978482243764},{"$f":"'Inputs master'!P102","v":-32.263478550574632},{"$f":"'Inputs master'!Q102","v":-32.523109071798928},{"$f":"'Inputs master'!R102","v":-30.775118851970554},{"$f":"'Inputs master'!S102","v":0},{"$f":"'Inputs master'!T102","v":0},{"$f":"'Inputs master'!U102","v":0},{"$f":"'Inputs master'!V102","v":0},{"$f":"'Inputs master'!W102","v":0}]
[null,null,null,"Total base capex actuals",null,null,"$m",null,{"$f":"SUM(I91:I102)","v":265.78904638},{"$f":"SUM(J91:J102)","v":220.24080498999999},272.59617635000006,382.67769640000006,448.02569839000034,490.2048934795244,508.81244175853635,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[]
[null,null,null,"Base capex subject to the standard incentive rate",null,null,"$m",null,{"$f":"I103-I106","v":265.78904638},{"$f":"J103-J106","v":220.24080498999999},272.59617635000006,382.67769640000006,448.02569839000034,490.2048934795244,508.81244175853635,449.4342450718068,451.06085156935615,466.63713971340673,480.91115337938317,582.41306463102183,595.94570428263853,590.92093598454198,566.53442288910037]
[null,null,null,"Base capex subject to the low incentive rate",null,null,"$m",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure"]
[null,null,"Note:"]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I111","v":2.6032999994640704E-4},{"$f":"'Inputs master'!J111","v":-3.629669987503803E-5},{"$f":"'Inputs master'!K111","v":-0.52890352999963852},{"$f":"'Inputs master'!L111","v":344.71088198428669},{"$f":"'Inputs master'!M111","v":0},{"$f":"'Inputs master'!N111","v":0},{"$f":"'Inputs master'!O111","v":0},{"$f":"'Inputs master'!P111","v":0},{"$f":"'Inputs master'!Q111","v":0},{"$f":"'Inputs master'!R111","v":0},{"$f":"'Inputs master'!S111","v":0},{"$f":"'Inputs master'!T111","v":0},{"$f":"'Inputs master'!U111","v":0},{"$f":"'Inputs master'!V111","v":0},{"$f":"'Inputs master'!W111","v":0}]
[null,null,null,"Preventive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I112","v":40.431729194836059},{"$f":"'Inputs master'!J112","v":38.78020625354128},{"$f":"'Inputs master'!K112","v":44.32255961725626},{"$f":"'Inputs master'!L112","v":0},{"$f":"'Inputs master'!M112","v":50.233712896045795},{"$f":"'Inputs master'!N112","v":50.971853180045763},{"$f":"'Inputs master'!O112","v":49.182278145244673},{"$f":"'Inputs master'!P112","v":51.996192378885425},{"$f":"'Inputs master'!Q112","v":53.076629493710506},{"$f":"'Inputs master'!R112","v":53.975894045082342},{"$f":"'Inputs master'!S112","v":55.454262650837158},{"$f":"'Inputs master'!T112","v":55.990327305046392},{"$f":"'Inputs master'!U112","v":58.572300901631422},{"$f":"'Inputs master'!V112","v":58.192746213813962},{"$f":"'Inputs master'!W112","v":58.777779659066866}]
[null,null,null,"Predictive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I113","v":66.155939935164071},{"$f":"'Inputs master'!J113","v":63.667881896458731},{"$f":"'Inputs master'!K113","v":83.568838335643733},{"$f":"'Inputs master'!L113","v":0},{"$f":"'Inputs master'!M113","v":84.023262441220197},{"$f":"'Inputs master'!N113","v":94.77418690625889},{"$f":"'Inputs master'!O113","v":93.973713688984134},{"$f":"'Inputs master'!P113","v":102.74510087768761},{"$f":"'Inputs master'!Q113","v":100.89438336024899},{"$f":"'Inputs master'!R113","v":98.211087545469638},{"$f":"'Inputs master'!S113","v":99.724032634111765},{"$f":"'Inputs master'!T113","v":99.389418641537759},{"$f":"'Inputs master'!U113","v":103.81158636219953},{"$f":"'Inputs master'!V113","v":107.23977364891407},{"$f":"'Inputs master'!W113","v":104.8886142398065}]
[null,null,null,"Corrective maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I114","v":3.7784389899999997},{"$f":"'Inputs master'!J114","v":4.75604155},{"$f":"'Inputs master'!K114","v":4.8700335900000002},{"$f":"'Inputs master'!L114","v":0},{"$f":"'Inputs master'!M114","v":5.2264386039857662},{"$f":"'Inputs master'!N114","v":5.3154189314389919},{"$f":"'Inputs master'!O114","v":5.3882717029591607},{"$f":"'Inputs master'!P114","v":5.4794277607729649},{"$f":"'Inputs master'!Q114","v":5.550999302434974},{"$f":"'Inputs master'!R114","v":5.639424562815627},{"$f":"'Inputs master'!S114","v":5.7301336122410307},{"$f":"'Inputs master'!T114","v":5.8142067774762216},{"$f":"'Inputs master'!U114","v":5.9144013045358284},{"$f":"'Inputs master'!V114","v":5.9948229778145432},{"$f":"'Inputs master'!W114","v":6.0751095271339803}]
[null,null,null,"Proactive maintenance",null,null,"$m",null,{"$f":"'Inputs master'!I115","v":0.58339964},{"$f":"'Inputs master'!J115","v":0.61271292999999993},{"$f":"'Inputs master'!K115","v":0.77018418999999994},{"$f":"'Inputs master'!L115","v":0},{"$f":"'Inputs master'!M115","v":1.1734914743290819},{"$f":"'Inputs master'!N115","v":1.1928979349231419},{"$f":"'Inputs master'!O115","v":1.2085527043173399},{"$f":"'Inputs master'!P115","v":1.2286159202532507},{"$f":"'Inputs master'!Q115","v":1.2440339800959439},{"$f":"'Inputs master'!R115","v":1.2628214778787927},{"$f":"'Inputs master'!S115","v":1.2825223994420634},{"$f":"'Inputs master'!T115","v":1.300744026646766},{"$f":"'Inputs master'!U115","v":1.3225776788733146},{"$f":"'Inputs master'!V115","v":1.3399958048658294},{"$f":"'Inputs master'!W115","v":1.3573919819464337}]
[null,null,null,"Resilience",null,null,"$m",null,{"$f":"'Inputs master'!I116","v":0},{"$f":"'Inputs master'!J116","v":0},{"$f":"'Inputs master'!K116","v":0},{"$f":"'Inputs master'!L116","v":0},{"$f":"'Inputs master'!M116","v":0},{"$f":"'Inputs master'!N116","v":1.4951379343186988},{"$f":"'Inputs master'!O116","v":0.98244612949650467},{"$f":"'Inputs master'!P116","v":2.5370447907303371},{"$f":"'Inputs master'!Q116","v":1.9928801364297986},{"$f":"'Inputs master'!R116","v":1.7212387206217123},{"$f":"'Inputs master'!S116","v":1.5668517015244505},{"$f":"'Inputs master'!T116","v":1.5985727911448384},{"$f":"'Inputs master'!U116","v":3.3036584989529905},{"$f":"'Inputs master'!V116","v":2.7304940381282647},{"$f":"'Inputs master'!W116","v":1.6975246871188223}]
[null,null,null,"Asset management and operations ",null,null,"$m",null,{"$f":"'Inputs master'!I117","v":66.798333692400007},{"$f":"'Inputs master'!J117","v":65.398707953409982},{"$f":"'Inputs master'!K117","v":72.474796224560009},{"$f":"'Inputs master'!L117","v":0},{"$f":"'Inputs master'!M117","v":96.007749047027616},{"$f":"'Inputs master'!N117","v":101.03522855222759},{"$f":"'Inputs master'!O117","v":105.04067905750598},{"$f":"'Inputs master'!P117","v":107.86255928628785},{"$f":"'Inputs master'!Q117","v":109.23232940008073},{"$f":"'Inputs master'!R117","v":108.47189314405853},{"$f":"'Inputs master'!S117","v":107.11366947852078},{"$f":"'Inputs master'!T117","v":110.08741771956296},{"$f":"'Inputs master'!U117","v":113.1271962328499},{"$f":"'Inputs master'!V117","v":116.23437235086023},{"$f":"'Inputs master'!W117","v":119.41033783435113}]
[null,null,null,"Business support",null,null,"$m",null,{"$f":"'Inputs master'!I118","v":42.116951351502998},{"$f":"'Inputs master'!J118","v":45.441541103650984},{"$f":"'Inputs master'!K118","v":55.582784505500001},{"$f":"'Inputs master'!L118","v":0},{"$f":"'Inputs master'!M118","v":66.40597316599802},{"$f":"'Inputs master'!N118","v":69.2835917278301},{"$f":"'Inputs master'!O118","v":74.100225970590657},{"$f":"'Inputs master'!P118","v":75.178666425066524},{"$f":"'Inputs master'!Q118","v":74.708062837864787},{"$f":"'Inputs master'!R118","v":74.175433635244275},{"$f":"'Inputs master'!S118","v":74.991925847469872},{"$f":"'Inputs master'!T118","v":76.914662470207148},{"$f":"'Inputs master'!U118","v":78.876704389034984},{"$f":"'Inputs master'!V118","v":80.880173501267436},{"$f":"'Inputs master'!W118","v":82.925873431501557}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I119","v":30.780842083064012},{"$f":"'Inputs master'!J119","v":38.16811609291198},{"$f":"'Inputs master'!K119","v":40.962389472886002},{"$f":"'Inputs master'!L119","v":0},{"$f":"'Inputs master'!M119","v":49.971021282585085},{"$f":"'Inputs master'!N119","v":63.269195017843643},{"$f":"'Inputs master'!O119","v":66.30567686393249},{"$f":"'Inputs master'!P119","v":69.577080275532879},{"$f":"'Inputs master'!Q119","v":73.79172336422765},{"$f":"'Inputs master'!R119","v":65.130936118054876},{"$f":"'Inputs master'!S119","v":66.801591637227773},{"$f":"'Inputs master'!T119","v":68.977497881495495},{"$f":"'Inputs master'!U119","v":72.469501548686964},{"$f":"'Inputs master'!V119","v":73.206502824136933},{"$f":"'Inputs master'!W119","v":75.508967897923469}]
[null,null,null,"Insurance",null,null,"$m",null,{"$f":"'Inputs master'!I120","v":18.713017069999999},{"$f":"'Inputs master'!J120","v":22.154277899999993},{"$f":"'Inputs master'!K120","v":26.547466959999994},{"$f":"'Inputs master'!L120","v":0},{"$f":"'Inputs master'!M120","v":34.189711220204288},{"$f":"'Inputs master'!N120","v":36.334151951903578},{"$f":"'Inputs master'!O120","v":38.54126172656693},{"$f":"'Inputs master'!P120","v":41.012493598352762},{"$f":"'Inputs master'!Q120","v":43.655700156581524},{"$f":"'Inputs master'!R120","v":46.454333179307319},{"$f":"'Inputs master'!S120","v":49.454195046008508},{"$f":"'Inputs master'!T120","v":51.975306668137598},{"$f":"'Inputs master'!U120","v":54.917944801462212},{"$f":"'Inputs master'!V120","v":58.513615057173176},{"$f":"'Inputs master'!W120","v":61.870084880903718}]
[null,null,null,"Deliverability adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I121","v":0},{"$f":"'Inputs master'!J121","v":0},{"$f":"'Inputs master'!K121","v":0},{"$f":"'Inputs master'!L121","v":0},{"$f":"'Inputs master'!M121","v":0},{"$f":"'Inputs master'!N121","v":-2.5668411926314882},{"$f":"'Inputs master'!O121","v":-15.427829386610862},{"$f":"'Inputs master'!P121","v":-16.823010120116059},{"$f":"'Inputs master'!Q121","v":-19.129942785741466},{"$f":"'Inputs master'!R121","v":-17.414608962490075},{"$f":"'Inputs master'!S121","v":0},{"$f":"'Inputs master'!T121","v":0},{"$f":"'Inputs master'!U121","v":0},{"$f":"'Inputs master'!V121","v":0},{"$f":"'Inputs master'!W121","v":0}]
[null,null,null,"Total operating expenditure",null,null,"$m",null,{"$f":"SUM(I111:I121)","v":269.3589122869671},{"$f":"SUM(J111:J121)","v":278.97944938327311},328.57014936584636,344.71088198428669,387.23136013139583,421.10482094415886,419.29527660298697,440.79417119345356,445.01679924593344,437.62845346604297,462.11918500738341,472.04815428125511,492.31587171822707,504.33249641697444,512.51168413975245]
[]
[null,"Capex commissioning"]
[]
[null,null,"Base and major capex commissioning by month"]
[null,null,"Note: Inclusive of commissioning relating to major capex projects."]
[]
[null,null,null,"Commissioned assets in July",null,null,"$m",null,{"$f":"'Inputs master'!I129","v":7.8986117909914846},{"$f":"'Inputs master'!J129","v":21.621256778166664},{"$f":"'Inputs master'!K129","v":15.920719388000004},{"$f":"'Inputs master'!L129","v":6.8150038460999989},{"$f":"'Inputs master'!M129","v":0},{"$f":"'Inputs master'!N129","v":0},{"$f":"'Inputs master'!O129","v":0},{"$f":"'Inputs master'!P129","v":0},{"$f":"'Inputs master'!Q129","v":0},{"$f":"'Inputs master'!R129","v":0},{"$f":"'Inputs master'!S129","v":0},{"$f":"'Inputs master'!T129","v":0},{"$f":"'Inputs master'!U129","v":0},{"$f":"'Inputs master'!V129","v":0},{"$f":"'Inputs master'!W129","v":0}]
[null,null,null,"Commissioned assets in August",null,null,"$m",null,{"$f":"'Inputs master'!I130","v":25.565199351791495},{"$f":"'Inputs master'!J130","v":10.235456484166667},{"$f":"'Inputs master'!K130","v":17.407398415000003},{"$f":"'Inputs master'!L130","v":8.9682235328999997},{"$f":"'Inputs master'!M130","v":0},{"$f":"'Inputs master'!N130","v":0},{"$f":"'Inputs master'!O130","v":0},{"$f":"'Inputs master'!P130","v":0},{"$f":"'Inputs master'!Q130","v":0},{"$f":"'Inputs master'!R130","v":0},{"$f":"'Inputs master'!S130","v":0},{"$f":"'Inputs master'!T130","v":0},{"$f":"'Inputs master'!U130","v":0},{"$f":"'Inputs master'!V130","v":0},{"$f":"'Inputs master'!W130","v":0}]
[null,null,null,"Commissioned assets in September",null,null,"$m",null,{"$f":"'Inputs master'!I131","v":18.358342178391499},{"$f":"'Inputs master'!J131","v":17.634543124166669},{"$f":"'Inputs master'!K131","v":17.014408861200003},{"$f":"'Inputs master'!L131","v":39.298588010199992},{"$f":"'Inputs master'!M131","v":0},{"$f":"'Inputs master'!N131","v":0},{"$f":"'Inputs master'!O131","v":0},{"$f":"'Inputs master'!P131","v":0},{"$f":"'Inputs master'!Q131","v":0},{"$f":"'Inputs master'!R131","v":0},{"$f":"'Inputs master'!S131","v":0},{"$f":"'Inputs master'!T131","v":0},{"$f":"'Inputs master'!U131","v":0},{"$f":"'Inputs master'!V131","v":0},{"$f":"'Inputs master'!W131","v":0}]
[null,null,null,"Commissioned assets in October",null,null,"$m",null,{"$f":"'Inputs master'!I132","v":13.633905758391483},{"$f":"'Inputs master'!J132","v":11.327681254166663},{"$f":"'Inputs master'!K132","v":16.078319209},{"$f":"'Inputs master'!L132","v":10.974513932599999},{"$f":"'Inputs master'!M132","v":0},{"$f":"'Inputs master'!N132","v":0},{"$f":"'Inputs master'!O132","v":0},{"$f":"'Inputs master'!P132","v":0},{"$f":"'Inputs master'!Q132","v":0},{"$f":"'Inputs master'!R132","v":0},{"$f":"'Inputs master'!S132","v":0},{"$f":"'Inputs master'!T132","v":0},{"$f":"'Inputs master'!U132","v":0},{"$f":"'Inputs master'!V132","v":0},{"$f":"'Inputs master'!W132","v":0}]
[null,null,null,"Commissioned assets in November",null,null,"$m",null,{"$f":"'Inputs master'!I133","v":27.660763942791487},{"$f":"'Inputs master'!J133","v":19.79425665416667},{"$f":"'Inputs master'!K133","v":24.5388230826},{"$f":"'Inputs master'!L133","v":12.694836149},{"$f":"'Inputs master'!M133","v":0},{"$f":"'Inputs master'!N133","v":0},{"$f":"'Inputs master'!O133","v":0},{"$f":"'Inputs master'!P133","v":0},{"$f":"'Inputs master'!Q133","v":0},{"$f":"'Inputs master'!R133","v":0},{"$f":"'Inputs master'!S133","v":0},{"$f":"'Inputs master'!T133","v":0},{"$f":"'Inputs master'!U133","v":0},{"$f":"'Inputs master'!V133","v":0},{"$f":"'Inputs master'!W133","v":0}]
[null,null,null,"Commissioned assets in December",null,null,"$m",null,{"$f":"'Inputs master'!I134","v":24.475198229391491},{"$f":"'Inputs master'!J134","v":30.260082034166668},{"$f":"'Inputs master'!K134","v":43.644122564000014},{"$f":"'Inputs master'!L134","v":35.704951574800006},{"$f":"SUM(M$414:M$430)/2","v":216.8429894257668},273.70011955761845,309.41802267899919,275.81122394206017,270.94887082533728,378.88078786944351,233.20303838062154,284.90665848615896,281.04109653829147,293.75429122970883,345.34283875945363]
[null,null,null,"Commissioned assets in January",null,null,"$m",null,{"$f":"'Inputs master'!I135","v":6.6986584947914869},{"$f":"'Inputs master'!J135","v":11.34495001416667},{"$f":"'Inputs master'!K135","v":4.8899567517999998},{"$f":"'Inputs master'!L135","v":15.2509701594},216.8429894257668,273.70011955761845,309.41802267899919,275.81122394206017,270.94887082533728,378.88078786944351,233.20303838062154,284.90665848615896,281.04109653829147,293.75429122970883,345.34283875945363]
[null,null,null,"Commissioned assets in February",null,null,"$m",null,{"$f":"'Inputs master'!I136","v":19.087942735391493},{"$f":"'Inputs master'!J136","v":10.952208514166669},{"$f":"'Inputs master'!K136","v":13.400785668600003},{"$f":"'Inputs master'!L136","v":14.360563587199994},{"$f":"'Inputs master'!M136","v":0},{"$f":"'Inputs master'!N136","v":0},{"$f":"'Inputs master'!O136","v":0},{"$f":"'Inputs master'!P136","v":0},{"$f":"'Inputs master'!Q136","v":0},{"$f":"'Inputs master'!R136","v":0},{"$f":"'Inputs master'!S136","v":0},{"$f":"'Inputs master'!T136","v":0},{"$f":"'Inputs master'!U136","v":0},{"$f":"'Inputs master'!V136","v":0},{"$f":"'Inputs master'!W136","v":0}]
[null,null,null,"Commissioned assets in March",null,null,"$m",null,{"$f":"'Inputs master'!I137","v":20.523944583391494},{"$f":"'Inputs master'!J137","v":9.8771295441666602},{"$f":"'Inputs master'!K137","v":22.381098917199985},{"$f":"'Inputs master'!L137","v":38.723010011799985},{"$f":"'Inputs master'!M137","v":0},{"$f":"'Inputs master'!N137","v":0},{"$f":"'Inputs master'!O137","v":0},{"$f":"'Inputs master'!P137","v":0},{"$f":"'Inputs master'!Q137","v":0},{"$f":"'Inputs master'!R137","v":0},{"$f":"'Inputs master'!S137","v":0},{"$f":"'Inputs master'!T137","v":0},{"$f":"'Inputs master'!U137","v":0},{"$f":"'Inputs master'!V137","v":0},{"$f":"'Inputs master'!W137","v":0}]
[null,null,null,"Commissioned assets in April",null,null,"$m",null,{"$f":"'Inputs master'!I138","v":26.203545259191511},{"$f":"'Inputs master'!J138","v":48.199999164166677},{"$f":"'Inputs master'!K138","v":16.514524318800003},{"$f":"'Inputs master'!L138","v":23.889323342499988},{"$f":"'Inputs master'!M138","v":0},{"$f":"'Inputs master'!N138","v":0},{"$f":"'Inputs master'!O138","v":0},{"$f":"'Inputs master'!P138","v":0},{"$f":"'Inputs master'!Q138","v":0},{"$f":"'Inputs master'!R138","v":0},{"$f":"'Inputs master'!S138","v":0},{"$f":"'Inputs master'!T138","v":0},{"$f":"'Inputs master'!U138","v":0},{"$f":"'Inputs master'!V138","v":0},{"$f":"'Inputs master'!W138","v":0}]
[null,null,null,"Commissioned assets in May",null,null,"$m",null,{"$f":"'Inputs master'!I139","v":20.401113906391497},{"$f":"'Inputs master'!J139","v":36.323250289566658},{"$f":"'Inputs master'!K139","v":24.423069933200011},{"$f":"'Inputs master'!L139","v":57.955282501100037},{"$f":"'Inputs master'!M139","v":0},{"$f":"'Inputs master'!N139","v":0},{"$f":"'Inputs master'!O139","v":0},{"$f":"'Inputs master'!P139","v":0},{"$f":"'Inputs master'!Q139","v":0},{"$f":"'Inputs master'!R139","v":0},{"$f":"'Inputs master'!S139","v":0},{"$f":"'Inputs master'!T139","v":0},{"$f":"'Inputs master'!U139","v":0},{"$f":"'Inputs master'!V139","v":0},{"$f":"'Inputs master'!W139","v":0}]
[null,null,null,"Commissioned assets in June",null,null,"$m",null,{"$f":"'Inputs master'!I140","v":84.790991293991553},{"$f":"'Inputs master'!J140","v":47.760638703766666},{"$f":"'Inputs master'!K140","v":115.7086638565},{"$f":"'Inputs master'!L140","v":67.25453215280001},{"$f":"'Inputs master'!M140","v":0},{"$f":"'Inputs master'!N140","v":0},{"$f":"'Inputs master'!O140","v":0},{"$f":"'Inputs master'!P140","v":0},{"$f":"'Inputs master'!Q140","v":0},{"$f":"'Inputs master'!R140","v":0},{"$f":"'Inputs master'!S140","v":0},{"$f":"'Inputs master'!T140","v":0},{"$f":"'Inputs master'!U140","v":0},{"$f":"'Inputs master'!V140","v":0},{"$f":"'Inputs master'!W140","v":0}]
[null,null,null,"Total capex commissioning",null,null,"$m",null,{"$f":"SUM(I129:I140)","v":295.29821752489795},{"$f":"SUM(J129:J140)","v":275.33145255900001},331.92189096590005,331.88979880039994,433.6859788515336,547.4002391152369,618.83604535799839,551.62244788412033,541.89774165067456,757.76157573888702,466.40607676124307,569.81331697231792,562.08219307658294,587.50858245941765,690.68567751890726]
[]
[null,"Capex incentive parameters"]
[]
[null,null,"Base capex"]
[null,null,"Note:"]
[]
[null,null,null,"Base capex no longer subject to standard incentive rate base capex allowance",null,null,"$m",null,{"$f":"'Inputs master'!I148","v":-2.9652800993407453},{"$f":"'Inputs master'!J148","v":-3.13130967425711},{"$f":"'Inputs master'!K148","v":-3.1929080092711568},{"$f":"'Inputs master'!L148","v":23.54681206942816},{"$f":"'Inputs master'!M148","v":3.1929080092711568},{"$f":"'Inputs master'!N148","v":0},{"$f":"'Inputs master'!O148","v":0},{"$f":"'Inputs master'!P148","v":0},{"$f":"'Inputs master'!Q148","v":0},{"$f":"'Inputs master'!R148","v":0},{"$f":"'Inputs master'!S148","v":0},{"$f":"'Inputs master'!T148","v":0},{"$f":"'Inputs master'!U148","v":0},{"$f":"'Inputs master'!V148","v":0},{"$f":"'Inputs master'!W148","v":0}]
[null,null,null,"Base capex FX adjustment (standard)",null,null,"$m",null,{"$f":"'Inputs master'!I149","v":-0.98057760983083853},{"$f":"'Inputs master'!J149","v":-1.0324324733744099},{"$f":"'Inputs master'!K149","v":-0.5071124473957962},{"$f":"'Inputs master'!L149","v":-5.9351875929255726E-2},{"$f":"'Inputs master'!M149","v":0},{"$f":"'Inputs master'!N149","v":0},{"$f":"'Inputs master'!O149","v":0},{"$f":"'Inputs master'!P149","v":0},{"$f":"'Inputs master'!Q149","v":0},{"$f":"'Inputs master'!R149","v":0},{"$f":"'Inputs master'!S149","v":0},{"$f":"'Inputs master'!T149","v":0},{"$f":"'Inputs master'!U149","v":0},{"$f":"'Inputs master'!V149","v":0},{"$f":"'Inputs master'!W149","v":0}]
[null,null,null,"Base capex subject to the allowance adjustment mechanism (standard)",null,null,"$m",null,{"$f":"'Inputs master'!I150","v":0},{"$f":"'Inputs master'!J150","v":0},{"$f":"'Inputs master'!K150","v":0},{"$f":"'Inputs master'!L150","v":0},{"$f":"'Inputs master'!M150","v":0},{"$f":"'Inputs master'!N150","v":0},{"$f":"'Inputs master'!O150","v":0},{"$f":"'Inputs master'!P150","v":0},{"$f":"'Inputs master'!Q150","v":0},{"$f":"'Inputs master'!R150","v":0},{"$f":"'Inputs master'!S150","v":0},{"$f":"'Inputs master'!T150","v":0},{"$f":"'Inputs master'!U150","v":0},{"$f":"'Inputs master'!V150","v":0},{"$f":"'Inputs master'!W150","v":0}]
[null,null,null,"Base capex low incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I151","v":0.15},{"$f":"'Inputs master'!J151","v":0.15},{"$f":"'Inputs master'!K151","v":0.15},{"$f":"'Inputs master'!L151","v":0.15},{"$f":"'Inputs master'!M151","v":0.15},{"$f":"'Inputs master'!N151","v":0.15},{"$f":"'Inputs master'!O151","v":0.15},{"$f":"'Inputs master'!P151","v":0.15},{"$f":"'Inputs master'!Q151","v":0.15},{"$f":"'Inputs master'!R151","v":0.15},{"$f":"'Inputs master'!S151","v":0.15},{"$f":"'Inputs master'!T151","v":0.15},{"$f":"'Inputs master'!U151","v":0.15},{"$f":"'Inputs master'!V151","v":0.15},{"$f":"'Inputs master'!W151","v":0.15}]
[null,null,null,"Base capex no longer subject to low incentive rate base capex allowance",null,null,"$m",null,{"$f":"'Inputs master'!I152","v":0},{"$f":"'Inputs master'!J152","v":0},{"$f":"'Inputs master'!K152","v":0},{"$f":"'Inputs master'!L152","v":0},{"$f":"'Inputs master'!M152","v":0},{"$f":"'Inputs master'!N152","v":0},{"$f":"'Inputs master'!O152","v":0},{"$f":"'Inputs master'!P152","v":0},{"$f":"'Inputs master'!Q152","v":0},{"$f":"'Inputs master'!R152","v":0},{"$f":"'Inputs master'!S152","v":0},{"$f":"'Inputs master'!T152","v":0},{"$f":"'Inputs master'!U152","v":0},{"$f":"'Inputs master'!V152","v":0},{"$f":"'Inputs master'!W152","v":0}]
[null,null,null,"Base capex FX adjustment (low)",null,null,"$m",null,{"$f":"'Inputs master'!I153","v":0},{"$f":"'Inputs master'!J153","v":0},{"$f":"'Inputs master'!K153","v":0},{"$f":"'Inputs master'!L153","v":0},{"$f":"'Inputs master'!M153","v":0},{"$f":"'Inputs master'!N153","v":0},{"$f":"'Inputs master'!O153","v":0},{"$f":"'Inputs master'!P153","v":0},{"$f":"'Inputs master'!Q153","v":0},{"$f":"'Inputs master'!R153","v":0},{"$f":"'Inputs master'!S153","v":0},{"$f":"'Inputs master'!T153","v":0},{"$f":"'Inputs master'!U153","v":0},{"$f":"'Inputs master'!V153","v":0},{"$f":"'Inputs master'!W153","v":0}]
[]
[null,null,"Major capex"]
[null,null,"Note: For MCPs notified from 1 April 2025, any major capex incentive adjustment is only to be calculated only should total capex fall outside of the P30-P70 deadband."]
[]
[null,null,null,"MCP1 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I158","v":0},{"$f":"'Inputs master'!J158","v":0},{"$f":"'Inputs master'!K158","v":0},{"$f":"'Inputs master'!L158","v":0},{"$f":"'Inputs master'!M158","v":0},{"$f":"'Inputs master'!N158","v":0},{"$f":"'Inputs master'!O158","v":0},{"$f":"'Inputs master'!P158","v":0},{"$f":"'Inputs master'!Q158","v":0},{"$f":"'Inputs master'!R158","v":0},{"$f":"'Inputs master'!S158","v":0},{"$f":"'Inputs master'!T158","v":0},{"$f":"'Inputs master'!U158","v":0},{"$f":"'Inputs master'!V158","v":0},{"$f":"'Inputs master'!W158","v":0}]
[null,null,null,"MCP1 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I159","v":0},{"$f":"'Inputs master'!J159","v":0},{"$f":"'Inputs master'!K159","v":0},{"$f":"'Inputs master'!L159","v":0},{"$f":"'Inputs master'!M159","v":0},{"$f":"'Inputs master'!N159","v":0},{"$f":"'Inputs master'!O159","v":0},{"$f":"'Inputs master'!P159","v":0},{"$f":"'Inputs master'!Q159","v":0},{"$f":"'Inputs master'!R159","v":0},{"$f":"'Inputs master'!S159","v":0},{"$f":"'Inputs master'!T159","v":0},{"$f":"'Inputs master'!U159","v":0},{"$f":"'Inputs master'!V159","v":0},{"$f":"'Inputs master'!W159","v":0}]
[null,null,null,"MCP1 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I160","v":0},{"$f":"'Inputs master'!J160","v":0},{"$f":"'Inputs master'!K160","v":0},{"$f":"'Inputs master'!L160","v":0},{"$f":"'Inputs master'!M160","v":0},{"$f":"'Inputs master'!N160","v":0},{"$f":"'Inputs master'!O160","v":0},{"$f":"'Inputs master'!P160","v":0},{"$f":"'Inputs master'!Q160","v":0},{"$f":"'Inputs master'!R160","v":0},{"$f":"'Inputs master'!S160","v":0},{"$f":"'Inputs master'!T160","v":0},{"$f":"'Inputs master'!U160","v":0},{"$f":"'Inputs master'!V160","v":0},{"$f":"'Inputs master'!W160","v":0}]
[null,null,null,"MCP1 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I161","v":0},{"$f":"'Inputs master'!J161","v":0},{"$f":"'Inputs master'!K161","v":0},{"$f":"'Inputs master'!L161","v":0},{"$f":"'Inputs master'!M161","v":0},{"$f":"'Inputs master'!N161","v":0},{"$f":"'Inputs master'!O161","v":0},{"$f":"'Inputs master'!P161","v":0},{"$f":"'Inputs master'!Q161","v":0},{"$f":"'Inputs master'!R161","v":0},{"$f":"'Inputs master'!S161","v":0},{"$f":"'Inputs master'!T161","v":0},{"$f":"'Inputs master'!U161","v":0},{"$f":"'Inputs master'!V161","v":0},{"$f":"'Inputs master'!W161","v":0}]
[null,null,null,"MCP1 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I162","v":0},{"$f":"'Inputs master'!J162","v":0},{"$f":"'Inputs master'!K162","v":0},{"$f":"'Inputs master'!L162","v":0},{"$f":"'Inputs master'!M162","v":0},{"$f":"'Inputs master'!N162","v":0},{"$f":"'Inputs master'!O162","v":0},{"$f":"'Inputs master'!P162","v":0},{"$f":"'Inputs master'!Q162","v":0},{"$f":"'Inputs master'!R162","v":0},{"$f":"'Inputs master'!S162","v":0},{"$f":"'Inputs master'!T162","v":0},{"$f":"'Inputs master'!U162","v":0},{"$f":"'Inputs master'!V162","v":0},{"$f":"'Inputs master'!W162","v":0}]
[null,null,null,"MCP1 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I163","v":0},{"$f":"'Inputs master'!J163","v":0},{"$f":"'Inputs master'!K163","v":0},{"$f":"'Inputs master'!L163","v":0},{"$f":"'Inputs master'!M163","v":0},{"$f":"'Inputs master'!N163","v":0},{"$f":"'Inputs master'!O163","v":0},{"$f":"'Inputs master'!P163","v":0},{"$f":"'Inputs master'!Q163","v":0},{"$f":"'Inputs master'!R163","v":0},{"$f":"'Inputs master'!S163","v":0},{"$f":"'Inputs master'!T163","v":0},{"$f":"'Inputs master'!U163","v":0},{"$f":"'Inputs master'!V163","v":0},{"$f":"'Inputs master'!W163","v":0}]
[null,null,null,"MCP2 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I164","v":0},{"$f":"'Inputs master'!J164","v":0},{"$f":"'Inputs master'!K164","v":0},{"$f":"'Inputs master'!L164","v":0},{"$f":"'Inputs master'!M164","v":0},{"$f":"'Inputs master'!N164","v":0},{"$f":"'Inputs master'!O164","v":0},{"$f":"'Inputs master'!P164","v":0},{"$f":"'Inputs master'!Q164","v":0},{"$f":"'Inputs master'!R164","v":0},{"$f":"'Inputs master'!S164","v":0},{"$f":"'Inputs master'!T164","v":0},{"$f":"'Inputs master'!U164","v":0},{"$f":"'Inputs master'!V164","v":0},{"$f":"'Inputs master'!W164","v":0}]
[null,null,null,"MCP2 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I165","v":0},{"$f":"'Inputs master'!J165","v":0},{"$f":"'Inputs master'!K165","v":0},{"$f":"'Inputs master'!L165","v":0},{"$f":"'Inputs master'!M165","v":0},{"$f":"'Inputs master'!N165","v":0},{"$f":"'Inputs master'!O165","v":0},{"$f":"'Inputs master'!P165","v":0},{"$f":"'Inputs master'!Q165","v":0},{"$f":"'Inputs master'!R165","v":0},{"$f":"'Inputs master'!S165","v":0},{"$f":"'Inputs master'!T165","v":0},{"$f":"'Inputs master'!U165","v":0},{"$f":"'Inputs master'!V165","v":0},{"$f":"'Inputs master'!W165","v":0}]
[null,null,null,"MCP2 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I166","v":0},{"$f":"'Inputs master'!J166","v":0},{"$f":"'Inputs master'!K166","v":0},{"$f":"'Inputs master'!L166","v":0},{"$f":"'Inputs master'!M166","v":0},{"$f":"'Inputs master'!N166","v":0},{"$f":"'Inputs master'!O166","v":0},{"$f":"'Inputs master'!P166","v":0},{"$f":"'Inputs master'!Q166","v":0},{"$f":"'Inputs master'!R166","v":0},{"$f":"'Inputs master'!S166","v":0},{"$f":"'Inputs master'!T166","v":0},{"$f":"'Inputs master'!U166","v":0},{"$f":"'Inputs master'!V166","v":0},{"$f":"'Inputs master'!W166","v":0}]
[null,null,null,"MCP2 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I167","v":0},{"$f":"'Inputs master'!J167","v":0},{"$f":"'Inputs master'!K167","v":0},{"$f":"'Inputs master'!L167","v":0},{"$f":"'Inputs master'!M167","v":0},{"$f":"'Inputs master'!N167","v":0},{"$f":"'Inputs master'!O167","v":0},{"$f":"'Inputs master'!P167","v":0},{"$f":"'Inputs master'!Q167","v":0},{"$f":"'Inputs master'!R167","v":0},{"$f":"'Inputs master'!S167","v":0},{"$f":"'Inputs master'!T167","v":0},{"$f":"'Inputs master'!U167","v":0},{"$f":"'Inputs master'!V167","v":0},{"$f":"'Inputs master'!W167","v":0}]
[null,null,null,"MCP2 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I168","v":0},{"$f":"'Inputs master'!J168","v":0},{"$f":"'Inputs master'!K168","v":0},{"$f":"'Inputs master'!L168","v":0},{"$f":"'Inputs master'!M168","v":0},{"$f":"'Inputs master'!N168","v":0},{"$f":"'Inputs master'!O168","v":0},{"$f":"'Inputs master'!P168","v":0},{"$f":"'Inputs master'!Q168","v":0},{"$f":"'Inputs master'!R168","v":0},{"$f":"'Inputs master'!S168","v":0},{"$f":"'Inputs master'!T168","v":0},{"$f":"'Inputs master'!U168","v":0},{"$f":"'Inputs master'!V168","v":0},{"$f":"'Inputs master'!W168","v":0}]
[null,null,null,"MCP2 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I169","v":0},{"$f":"'Inputs master'!J169","v":0},{"$f":"'Inputs master'!K169","v":0},{"$f":"'Inputs master'!L169","v":0},{"$f":"'Inputs master'!M169","v":0},{"$f":"'Inputs master'!N169","v":0},{"$f":"'Inputs master'!O169","v":0},{"$f":"'Inputs master'!P169","v":0},{"$f":"'Inputs master'!Q169","v":0},{"$f":"'Inputs master'!R169","v":0},{"$f":"'Inputs master'!S169","v":0},{"$f":"'Inputs master'!T169","v":0},{"$f":"'Inputs master'!U169","v":0},{"$f":"'Inputs master'!V169","v":0},{"$f":"'Inputs master'!W169","v":0}]
[null,null,null,"MCP3 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I170","v":0},{"$f":"'Inputs master'!J170","v":0},{"$f":"'Inputs master'!K170","v":0},{"$f":"'Inputs master'!L170","v":0},{"$f":"'Inputs master'!M170","v":0},{"$f":"'Inputs master'!N170","v":0},{"$f":"'Inputs master'!O170","v":0},{"$f":"'Inputs master'!P170","v":0},{"$f":"'Inputs master'!Q170","v":0},{"$f":"'Inputs master'!R170","v":0},{"$f":"'Inputs master'!S170","v":0},{"$f":"'Inputs master'!T170","v":0},{"$f":"'Inputs master'!U170","v":0},{"$f":"'Inputs master'!V170","v":0},{"$f":"'Inputs master'!W170","v":0}]
[null,null,null,"MCP3 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I171","v":0},{"$f":"'Inputs master'!J171","v":0},{"$f":"'Inputs master'!K171","v":0},{"$f":"'Inputs master'!L171","v":0},{"$f":"'Inputs master'!M171","v":0},{"$f":"'Inputs master'!N171","v":0},{"$f":"'Inputs master'!O171","v":0},{"$f":"'Inputs master'!P171","v":0},{"$f":"'Inputs master'!Q171","v":0},{"$f":"'Inputs master'!R171","v":0},{"$f":"'Inputs master'!S171","v":0},{"$f":"'Inputs master'!T171","v":0},{"$f":"'Inputs master'!U171","v":0},{"$f":"'Inputs master'!V171","v":0},{"$f":"'Inputs master'!W171","v":0}]
[null,null,null,"MCP3 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I172","v":0},{"$f":"'Inputs master'!J172","v":0},{"$f":"'Inputs master'!K172","v":0},{"$f":"'Inputs master'!L172","v":0},{"$f":"'Inputs master'!M172","v":0},{"$f":"'Inputs master'!N172","v":0},{"$f":"'Inputs master'!O172","v":0},{"$f":"'Inputs master'!P172","v":0},{"$f":"'Inputs master'!Q172","v":0},{"$f":"'Inputs master'!R172","v":0},{"$f":"'Inputs master'!S172","v":0},{"$f":"'Inputs master'!T172","v":0},{"$f":"'Inputs master'!U172","v":0},{"$f":"'Inputs master'!V172","v":0},{"$f":"'Inputs master'!W172","v":0}]
[null,null,null,"MCP3 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I173","v":0},{"$f":"'Inputs master'!J173","v":0},{"$f":"'Inputs master'!K173","v":0},{"$f":"'Inputs master'!L173","v":0},{"$f":"'Inputs master'!M173","v":0},{"$f":"'Inputs master'!N173","v":0},{"$f":"'Inputs master'!O173","v":0},{"$f":"'Inputs master'!P173","v":0},{"$f":"'Inputs master'!Q173","v":0},{"$f":"'Inputs master'!R173","v":0},{"$f":"'Inputs master'!S173","v":0},{"$f":"'Inputs master'!T173","v":0},{"$f":"'Inputs master'!U173","v":0},{"$f":"'Inputs master'!V173","v":0},{"$f":"'Inputs master'!W173","v":0}]
[null,null,null,"MCP3 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I174","v":0},{"$f":"'Inputs master'!J174","v":0},{"$f":"'Inputs master'!K174","v":0},{"$f":"'Inputs master'!L174","v":0},{"$f":"'Inputs master'!M174","v":0},{"$f":"'Inputs master'!N174","v":0},{"$f":"'Inputs master'!O174","v":0},{"$f":"'Inputs master'!P174","v":0},{"$f":"'Inputs master'!Q174","v":0},{"$f":"'Inputs master'!R174","v":0},{"$f":"'Inputs master'!S174","v":0},{"$f":"'Inputs master'!T174","v":0},{"$f":"'Inputs master'!U174","v":0},{"$f":"'Inputs master'!V174","v":0},{"$f":"'Inputs master'!W174","v":0}]
[null,null,null,"MCP3 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I175","v":0},{"$f":"'Inputs master'!J175","v":0},{"$f":"'Inputs master'!K175","v":0},{"$f":"'Inputs master'!L175","v":0},{"$f":"'Inputs master'!M175","v":0},{"$f":"'Inputs master'!N175","v":0},{"$f":"'Inputs master'!O175","v":0},{"$f":"'Inputs master'!P175","v":0},{"$f":"'Inputs master'!Q175","v":0},{"$f":"'Inputs master'!R175","v":0},{"$f":"'Inputs master'!S175","v":0},{"$f":"'Inputs master'!T175","v":0},{"$f":"'Inputs master'!U175","v":0},{"$f":"'Inputs master'!V175","v":0},{"$f":"'Inputs master'!W175","v":0}]
[null,null,null,"MCP4 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I176","v":0},{"$f":"'Inputs master'!J176","v":0},{"$f":"'Inputs master'!K176","v":0},{"$f":"'Inputs master'!L176","v":0},{"$f":"'Inputs master'!M176","v":0},{"$f":"'Inputs master'!N176","v":0},{"$f":"'Inputs master'!O176","v":0},{"$f":"'Inputs master'!P176","v":0},{"$f":"'Inputs master'!Q176","v":0},{"$f":"'Inputs master'!R176","v":0},{"$f":"'Inputs master'!S176","v":0},{"$f":"'Inputs master'!T176","v":0},{"$f":"'Inputs master'!U176","v":0},{"$f":"'Inputs master'!V176","v":0},{"$f":"'Inputs master'!W176","v":0}]
[null,null,null,"MCP4 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I177","v":0},{"$f":"'Inputs master'!J177","v":0},{"$f":"'Inputs master'!K177","v":0},{"$f":"'Inputs master'!L177","v":0},{"$f":"'Inputs master'!M177","v":0},{"$f":"'Inputs master'!N177","v":0},{"$f":"'Inputs master'!O177","v":0},{"$f":"'Inputs master'!P177","v":0},{"$f":"'Inputs master'!Q177","v":0},{"$f":"'Inputs master'!R177","v":0},{"$f":"'Inputs master'!S177","v":0},{"$f":"'Inputs master'!T177","v":0},{"$f":"'Inputs master'!U177","v":0},{"$f":"'Inputs master'!V177","v":0},{"$f":"'Inputs master'!W177","v":0}]
[null,null,null,"MCP4 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I178","v":0},{"$f":"'Inputs master'!J178","v":0},{"$f":"'Inputs master'!K178","v":0},{"$f":"'Inputs master'!L178","v":0},{"$f":"'Inputs master'!M178","v":0},{"$f":"'Inputs master'!N178","v":0},{"$f":"'Inputs master'!O178","v":0},{"$f":"'Inputs master'!P178","v":0},{"$f":"'Inputs master'!Q178","v":0},{"$f":"'Inputs master'!R178","v":0},{"$f":"'Inputs master'!S178","v":0},{"$f":"'Inputs master'!T178","v":0},{"$f":"'Inputs master'!U178","v":0},{"$f":"'Inputs master'!V178","v":0},{"$f":"'Inputs master'!W178","v":0}]
[null,null,null,"MCP4 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I179","v":0},{"$f":"'Inputs master'!J179","v":0},{"$f":"'Inputs master'!K179","v":0},{"$f":"'Inputs master'!L179","v":0},{"$f":"'Inputs master'!M179","v":0},{"$f":"'Inputs master'!N179","v":0},{"$f":"'Inputs master'!O179","v":0},{"$f":"'Inputs master'!P179","v":0},{"$f":"'Inputs master'!Q179","v":0},{"$f":"'Inputs master'!R179","v":0},{"$f":"'Inputs master'!S179","v":0},{"$f":"'Inputs master'!T179","v":0},{"$f":"'Inputs master'!U179","v":0},{"$f":"'Inputs master'!V179","v":0},{"$f":"'Inputs master'!W179","v":0}]
[null,null,null,"MCP4 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I180","v":0},{"$f":"'Inputs master'!J180","v":0},{"$f":"'Inputs master'!K180","v":0},{"$f":"'Inputs master'!L180","v":0},{"$f":"'Inputs master'!M180","v":0},{"$f":"'Inputs master'!N180","v":0},{"$f":"'Inputs master'!O180","v":0},{"$f":"'Inputs master'!P180","v":0},{"$f":"'Inputs master'!Q180","v":0},{"$f":"'Inputs master'!R180","v":0},{"$f":"'Inputs master'!S180","v":0},{"$f":"'Inputs master'!T180","v":0},{"$f":"'Inputs master'!U180","v":0},{"$f":"'Inputs master'!V180","v":0},{"$f":"'Inputs master'!W180","v":0}]
[null,null,null,"MCP4 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I181","v":0},{"$f":"'Inputs master'!J181","v":0},{"$f":"'Inputs master'!K181","v":0},{"$f":"'Inputs master'!L181","v":0},{"$f":"'Inputs master'!M181","v":0},{"$f":"'Inputs master'!N181","v":0},{"$f":"'Inputs master'!O181","v":0},{"$f":"'Inputs master'!P181","v":0},{"$f":"'Inputs master'!Q181","v":0},{"$f":"'Inputs master'!R181","v":0},{"$f":"'Inputs master'!S181","v":0},{"$f":"'Inputs master'!T181","v":0},{"$f":"'Inputs master'!U181","v":0},{"$f":"'Inputs master'!V181","v":0},{"$f":"'Inputs master'!W181","v":0}]
[null,null,null,"MCP5 major capex incentive rate",null,null,"%",null,{"$f":"'Inputs master'!I182","v":0},{"$f":"'Inputs master'!J182","v":0},{"$f":"'Inputs master'!K182","v":0},{"$f":"'Inputs master'!L182","v":0},{"$f":"'Inputs master'!M182","v":0},{"$f":"'Inputs master'!N182","v":0},{"$f":"'Inputs master'!O182","v":0},{"$f":"'Inputs master'!P182","v":0},{"$f":"'Inputs master'!Q182","v":0},{"$f":"'Inputs master'!R182","v":0},{"$f":"'Inputs master'!S182","v":0},{"$f":"'Inputs master'!T182","v":0},{"$f":"'Inputs master'!U182","v":0},{"$f":"'Inputs master'!V182","v":0},{"$f":"'Inputs master'!W182","v":0}]
[null,null,null,"MCP5 amount of capital expenditure",null,null,"$m",null,{"$f":"'Inputs master'!I183","v":0},{"$f":"'Inputs master'!J183","v":0},{"$f":"'Inputs master'!K183","v":0},{"$f":"'Inputs master'!L183","v":0},{"$f":"'Inputs master'!M183","v":0},{"$f":"'Inputs master'!N183","v":0},{"$f":"'Inputs master'!O183","v":0},{"$f":"'Inputs master'!P183","v":0},{"$f":"'Inputs master'!Q183","v":0},{"$f":"'Inputs master'!R183","v":0},{"$f":"'Inputs master'!S183","v":0},{"$f":"'Inputs master'!T183","v":0},{"$f":"'Inputs master'!U183","v":0},{"$f":"'Inputs master'!V183","v":0},{"$f":"'Inputs master'!W183","v":0}]
[null,null,null,"MCP5 major capex allowance less exempt major capex",null,null,"$m",null,{"$f":"'Inputs master'!I184","v":0},{"$f":"'Inputs master'!J184","v":0},{"$f":"'Inputs master'!K184","v":0},{"$f":"'Inputs master'!L184","v":0},{"$f":"'Inputs master'!M184","v":0},{"$f":"'Inputs master'!N184","v":0},{"$f":"'Inputs master'!O184","v":0},{"$f":"'Inputs master'!P184","v":0},{"$f":"'Inputs master'!Q184","v":0},{"$f":"'Inputs master'!R184","v":0},{"$f":"'Inputs master'!S184","v":0},{"$f":"'Inputs master'!T184","v":0},{"$f":"'Inputs master'!U184","v":0},{"$f":"'Inputs master'!V184","v":0},{"$f":"'Inputs master'!W184","v":0}]
[null,null,null,"MCP5 amount correcting for CPI",null,null,"$m",null,{"$f":"'Inputs master'!I185","v":0},{"$f":"'Inputs master'!J185","v":0},{"$f":"'Inputs master'!K185","v":0},{"$f":"'Inputs master'!L185","v":0},{"$f":"'Inputs master'!M185","v":0},{"$f":"'Inputs master'!N185","v":0},{"$f":"'Inputs master'!O185","v":0},{"$f":"'Inputs master'!P185","v":0},{"$f":"'Inputs master'!Q185","v":0},{"$f":"'Inputs master'!R185","v":0},{"$f":"'Inputs master'!S185","v":0},{"$f":"'Inputs master'!T185","v":0},{"$f":"'Inputs master'!U185","v":0},{"$f":"'Inputs master'!V185","v":0},{"$f":"'Inputs master'!W185","v":0}]
[null,null,null,"MCP5 amount correcting for FX",null,null,"$m",null,{"$f":"'Inputs master'!I186","v":0},{"$f":"'Inputs master'!J186","v":0},{"$f":"'Inputs master'!K186","v":0},{"$f":"'Inputs master'!L186","v":0},{"$f":"'Inputs master'!M186","v":0},{"$f":"'Inputs master'!N186","v":0},{"$f":"'Inputs master'!O186","v":0},{"$f":"'Inputs master'!P186","v":0},{"$f":"'Inputs master'!Q186","v":0},{"$f":"'Inputs master'!R186","v":0},{"$f":"'Inputs master'!S186","v":0},{"$f":"'Inputs master'!T186","v":0},{"$f":"'Inputs master'!U186","v":0},{"$f":"'Inputs master'!V186","v":0},{"$f":"'Inputs master'!W186","v":0}]
[null,null,null,"MCP5 part of major capex allowance relating to outputs not delivered",null,null,"$m",null,{"$f":"'Inputs master'!I187","v":0},{"$f":"'Inputs master'!J187","v":0},{"$f":"'Inputs master'!K187","v":0},{"$f":"'Inputs master'!L187","v":0},{"$f":"'Inputs master'!M187","v":0},{"$f":"'Inputs master'!N187","v":0},{"$f":"'Inputs master'!O187","v":0},{"$f":"'Inputs master'!P187","v":0},{"$f":"'Inputs master'!Q187","v":0},{"$f":"'Inputs master'!R187","v":0},{"$f":"'Inputs master'!S187","v":0},{"$f":"'Inputs master'!T187","v":0},{"$f":"'Inputs master'!U187","v":0},{"$f":"'Inputs master'!V187","v":0},{"$f":"'Inputs master'!W187","v":0}]
[null,null,null,"Major capex sunk costs adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I188","v":0},{"$f":"'Inputs master'!J188","v":0},{"$f":"'Inputs master'!K188","v":0},{"$f":"'Inputs master'!L188","v":0},{"$f":"'Inputs master'!M188","v":0},{"$f":"'Inputs master'!N188","v":0},{"$f":"'Inputs master'!O188","v":0},{"$f":"'Inputs master'!P188","v":0},{"$f":"'Inputs master'!Q188","v":0},{"$f":"'Inputs master'!R188","v":0},{"$f":"'Inputs master'!S188","v":0},{"$f":"'Inputs master'!T188","v":0},{"$f":"'Inputs master'!U188","v":0},{"$f":"'Inputs master'!V188","v":0},{"$f":"'Inputs master'!W188","v":0}]
[]
[null,"Opex incentive parameters"]
[]
[null,null,null,"Capitalised operating lease costs",null,null,"$m",null,{"$f":"'Inputs master'!I192","v":9.8568077447999993},{"$f":"'Inputs master'!J192","v":11.510584813199998},{"$f":"'Inputs master'!K192","v":10.855604420000001},{"$f":"'Inputs master'!L192","v":11.230053},{"$f":"'Inputs master'!M192","v":11.828282036633119},{"$f":"'Inputs master'!N192","v":11.316470104213245},{"$f":"'Inputs master'!O192","v":12.872141522614406},{"$f":"'Inputs master'!P192","v":19.309089377240532},{"$f":"'Inputs master'!Q192","v":11.947270639878893},{"$f":"'Inputs master'!R192","v":11.099703442648385},{"$f":"'Inputs master'!S192","v":11.310340517745342},{"$f":"'Inputs master'!T192","v":11.346629726263322},{"$f":"'Inputs master'!U192","v":11.541027609963063},{"$f":"'Inputs master'!V192","v":11.736279551288836},{"$f":"'Inputs master'!W192","v":11.751980320924805}]
[null,null,null,"Operating expenditure allowance for IRIS (forecast CPI)",null,null,"$m",null,{"$f":"'Inputs master'!I193","v":286.26229826532375},{"$f":"'Inputs master'!J193","v":290.17940156993308},{"$f":"'Inputs master'!K193","v":299.94218265595492},{"$f":"'Inputs master'!L193","v":309.53219044866466},{"$f":"'Inputs master'!M193","v":309.68168983513601},{"$f":"'Inputs master'!N193+'Inputs master'!N494+'Inputs master'!N579+'Inputs master'!N664+'Inputs master'!N749","v":432.4212910483721},{"$f":"'Inputs master'!O193+'Inputs master'!O494+'Inputs master'!O579+'Inputs master'!O664+'Inputs master'!O749","v":447.61772012560141},{"$f":"'Inputs master'!P193+'Inputs master'!P494+'Inputs master'!P579+'Inputs master'!P664+'Inputs master'!P749","v":460.10326057069409},{"$f":"'Inputs master'!Q193+'Inputs master'!Q494+'Inputs master'!Q579+'Inputs master'!Q664+'Inputs master'!Q749","v":456.96406988581231},{"$f":"'Inputs master'!R193+'Inputs master'!R494+'Inputs master'!R579+'Inputs master'!R664+'Inputs master'!R749","v":448.72815690869135},{"$f":"'Inputs master'!S193","v":473.42952552512872},{"$f":"'Inputs master'!T193","v":483.39478400751841},{"$f":"'Inputs master'!U193","v":503.85689932819014},{"$f":"'Inputs master'!V193","v":516.06877596826325},{"$f":"'Inputs master'!W193","v":524.26366446067721}]
[null,null,null,"Amounts carried forward into RCP3",null,null,"$m",null,{"$f":"'Inputs master'!I194","v":20.944984309954862},{"$f":"'Inputs master'!J194","v":3.6454556858966782},{"$f":"'Inputs master'!K194","v":-4.6602020816819447},{"$f":"'Inputs master'!L194","v":0.22771059638819224},{"$f":"'Inputs master'!M194","v":0}]
[]
[null,null,null,"RCP3 base year adjustment term",null,null,"$m",null,null,{"$f":"'Inputs master'!J196","v":7.7386081641629527}]
[null,null,null,"RCP3 baseline adjustment term",null,null,"$m",null,null,{"$f":"'Inputs master'!J197","v":-1.0519447997875551}]
[null,null,null,"Non-recurrent amount",null,null,"$m",null,null,null,{"$f":"'Inputs master'!K198","v":-14.7},null,null,null,null,{"$f":"'Inputs master'!P198","v":0},null,null,null,null,{"$f":"'Inputs master'!U198","v":0}]
[]
[null,"Service measure incentive parameters"]
[]
[null,null,"GP1"]
[null,null,"Note:"]
[]
[null,null,null,"N-1 security high economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I205","v":0},{"$f":"'Inputs master'!J205","v":0},{"$f":"'Inputs master'!K205","v":0},{"$f":"'Inputs master'!L205","v":0},{"$f":"'Inputs master'!M205","v":0},{"$f":"'Inputs master'!N205","v":0},{"$f":"'Inputs master'!O205","v":0},{"$f":"'Inputs master'!P205","v":0},{"$f":"'Inputs master'!Q205","v":0},{"$f":"'Inputs master'!R205","v":0},{"$f":"'Inputs master'!S205","v":0},{"$f":"'Inputs master'!T205","v":0},{"$f":"'Inputs master'!U205","v":0},{"$f":"'Inputs master'!V205","v":0},{"$f":"'Inputs master'!W205","v":0}]
[null,null,null,"N-1 security material economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I206","v":7},{"$f":"'Inputs master'!J206","v":7},{"$f":"'Inputs master'!K206","v":7},{"$f":"'Inputs master'!L206","v":7},{"$f":"'Inputs master'!M206","v":7},{"$f":"'Inputs master'!N206","v":4},{"$f":"'Inputs master'!O206","v":4},{"$f":"'Inputs master'!P206","v":4},{"$f":"'Inputs master'!Q206","v":4},{"$f":"'Inputs master'!R206","v":4},{"$f":"'Inputs master'!S206","v":4},{"$f":"'Inputs master'!T206","v":4},{"$f":"'Inputs master'!U206","v":4},{"$f":"'Inputs master'!V206","v":4},{"$f":"'Inputs master'!W206","v":4}]
[null,null,null,"N security high economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I207","v":4},{"$f":"'Inputs master'!J207","v":4},{"$f":"'Inputs master'!K207","v":4},{"$f":"'Inputs master'!L207","v":4},{"$f":"'Inputs master'!M207","v":4},{"$f":"'Inputs master'!N207","v":0},{"$f":"'Inputs master'!O207","v":0},{"$f":"'Inputs master'!P207","v":0},{"$f":"'Inputs master'!Q207","v":0},{"$f":"'Inputs master'!R207","v":0},{"$f":"'Inputs master'!S207","v":0},{"$f":"'Inputs master'!T207","v":0},{"$f":"'Inputs master'!U207","v":0},{"$f":"'Inputs master'!V207","v":0},{"$f":"'Inputs master'!W207","v":0}]
[null,null,null,"N security material economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I208","v":9},{"$f":"'Inputs master'!J208","v":9},{"$f":"'Inputs master'!K208","v":9},{"$f":"'Inputs master'!L208","v":9},{"$f":"'Inputs master'!M208","v":9},{"$f":"'Inputs master'!N208","v":4},{"$f":"'Inputs master'!O208","v":4},{"$f":"'Inputs master'!P208","v":4},{"$f":"'Inputs master'!Q208","v":4},{"$f":"'Inputs master'!R208","v":4},{"$f":"'Inputs master'!S208","v":4},{"$f":"'Inputs master'!T208","v":4},{"$f":"'Inputs master'!U208","v":4},{"$f":"'Inputs master'!V208","v":4},{"$f":"'Inputs master'!W208","v":4}]
[null,null,null,"N-1 security generator | Cap",null,null,"#",null,{"$f":"'Inputs master'!I209","v":5},{"$f":"'Inputs master'!J209","v":5},{"$f":"'Inputs master'!K209","v":5},{"$f":"'Inputs master'!L209","v":5},{"$f":"'Inputs master'!M209","v":5},{"$f":"'Inputs master'!N209","v":4},{"$f":"'Inputs master'!O209","v":4},{"$f":"'Inputs master'!P209","v":4},{"$f":"'Inputs master'!Q209","v":4},{"$f":"'Inputs master'!R209","v":4},{"$f":"'Inputs master'!S209","v":4},{"$f":"'Inputs master'!T209","v":4},{"$f":"'Inputs master'!U209","v":4},{"$f":"'Inputs master'!V209","v":4},{"$f":"'Inputs master'!W209","v":4}]
[null,null,null,"N security generator | Cap",null,null,"#",null,{"$f":"'Inputs master'!I210","v":6},{"$f":"'Inputs master'!J210","v":6},{"$f":"'Inputs master'!K210","v":6},{"$f":"'Inputs master'!L210","v":6},{"$f":"'Inputs master'!M210","v":6},{"$f":"'Inputs master'!N210","v":4},{"$f":"'Inputs master'!O210","v":4},{"$f":"'Inputs master'!P210","v":4},{"$f":"'Inputs master'!Q210","v":4},{"$f":"'Inputs master'!R210","v":4},{"$f":"'Inputs master'!S210","v":4},{"$f":"'Inputs master'!T210","v":4},{"$f":"'Inputs master'!U210","v":4},{"$f":"'Inputs master'!V210","v":4},{"$f":"'Inputs master'!W210","v":4}]
[null,null,null,"N-1 security high economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I211","v":7},{"$f":"'Inputs master'!J211","v":7},{"$f":"'Inputs master'!K211","v":7},{"$f":"'Inputs master'!L211","v":7},{"$f":"'Inputs master'!M211","v":7},{"$f":"'Inputs master'!N211","v":4},{"$f":"'Inputs master'!O211","v":4},{"$f":"'Inputs master'!P211","v":4},{"$f":"'Inputs master'!Q211","v":4},{"$f":"'Inputs master'!R211","v":4},{"$f":"'Inputs master'!S211","v":4},{"$f":"'Inputs master'!T211","v":4},{"$f":"'Inputs master'!U211","v":4},{"$f":"'Inputs master'!V211","v":4},{"$f":"'Inputs master'!W211","v":4}]
[null,null,null,"N-1 security material economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I212","v":24},{"$f":"'Inputs master'!J212","v":24},{"$f":"'Inputs master'!K212","v":24},{"$f":"'Inputs master'!L212","v":24},{"$f":"'Inputs master'!M212","v":24},{"$f":"'Inputs master'!N212","v":21},{"$f":"'Inputs master'!O212","v":21},{"$f":"'Inputs master'!P212","v":21},{"$f":"'Inputs master'!Q212","v":21},{"$f":"'Inputs master'!R212","v":21},{"$f":"'Inputs master'!S212","v":21},{"$f":"'Inputs master'!T212","v":21},{"$f":"'Inputs master'!U212","v":21},{"$f":"'Inputs master'!V212","v":21},{"$f":"'Inputs master'!W212","v":21}]
[null,null,null,"N security high economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I213","v":6},{"$f":"'Inputs master'!J213","v":6},{"$f":"'Inputs master'!K213","v":6},{"$f":"'Inputs master'!L213","v":6},{"$f":"'Inputs master'!M213","v":6},{"$f":"'Inputs master'!N213","v":2},{"$f":"'Inputs master'!O213","v":2},{"$f":"'Inputs master'!P213","v":2},{"$f":"'Inputs master'!Q213","v":2},{"$f":"'Inputs master'!R213","v":2},{"$f":"'Inputs master'!S213","v":2},{"$f":"'Inputs master'!T213","v":2},{"$f":"'Inputs master'!U213","v":2},{"$f":"'Inputs master'!V213","v":2},{"$f":"'Inputs master'!W213","v":2}]
[null,null,null,"N security material economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I214","v":23},{"$f":"'Inputs master'!J214","v":23},{"$f":"'Inputs master'!K214","v":23},{"$f":"'Inputs master'!L214","v":23},{"$f":"'Inputs master'!M214","v":23},{"$f":"'Inputs master'!N214","v":15},{"$f":"'Inputs master'!O214","v":15},{"$f":"'Inputs master'!P214","v":15},{"$f":"'Inputs master'!Q214","v":15},{"$f":"'Inputs master'!R214","v":15},{"$f":"'Inputs master'!S214","v":15},{"$f":"'Inputs master'!T214","v":15},{"$f":"'Inputs master'!U214","v":15},{"$f":"'Inputs master'!V214","v":15},{"$f":"'Inputs master'!W214","v":15}]
[null,null,null,"N-1 security generator | Target",null,null,"#",null,{"$f":"'Inputs master'!I215","v":9},{"$f":"'Inputs master'!J215","v":9},{"$f":"'Inputs master'!K215","v":9},{"$f":"'Inputs master'!L215","v":9},{"$f":"'Inputs master'!M215","v":9},{"$f":"'Inputs master'!N215","v":9},{"$f":"'Inputs master'!O215","v":9},{"$f":"'Inputs master'!P215","v":9},{"$f":"'Inputs master'!Q215","v":9},{"$f":"'Inputs master'!R215","v":9},{"$f":"'Inputs master'!S215","v":9},{"$f":"'Inputs master'!T215","v":9},{"$f":"'Inputs master'!U215","v":9},{"$f":"'Inputs master'!V215","v":9},{"$f":"'Inputs master'!W215","v":9}]
[null,null,null,"N security generator | Target",null,null,"#",null,{"$f":"'Inputs master'!I216","v":12},{"$f":"'Inputs master'!J216","v":12},{"$f":"'Inputs master'!K216","v":12},{"$f":"'Inputs master'!L216","v":12},{"$f":"'Inputs master'!M216","v":12},{"$f":"'Inputs master'!N216","v":7},{"$f":"'Inputs master'!O216","v":7},{"$f":"'Inputs master'!P216","v":7},{"$f":"'Inputs master'!Q216","v":7},{"$f":"'Inputs master'!R216","v":7},{"$f":"'Inputs master'!S216","v":7},{"$f":"'Inputs master'!T216","v":7},{"$f":"'Inputs master'!U216","v":7},{"$f":"'Inputs master'!V216","v":7},{"$f":"'Inputs master'!W216","v":7}]
[null,null,null,"N-1 security high economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I217","v":14},{"$f":"'Inputs master'!J217","v":14},{"$f":"'Inputs master'!K217","v":14},{"$f":"'Inputs master'!L217","v":14},{"$f":"'Inputs master'!M217","v":14},{"$f":"'Inputs master'!N217","v":8},{"$f":"'Inputs master'!O217","v":8},{"$f":"'Inputs master'!P217","v":8},{"$f":"'Inputs master'!Q217","v":8},{"$f":"'Inputs master'!R217","v":8},{"$f":"'Inputs master'!S217","v":8},{"$f":"'Inputs master'!T217","v":8},{"$f":"'Inputs master'!U217","v":8},{"$f":"'Inputs master'!V217","v":8},{"$f":"'Inputs master'!W217","v":8}]
[null,null,null,"N-1 security material economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I218","v":41},{"$f":"'Inputs master'!J218","v":41},{"$f":"'Inputs master'!K218","v":41},{"$f":"'Inputs master'!L218","v":41},{"$f":"'Inputs master'!M218","v":41},{"$f":"'Inputs master'!N218","v":38},{"$f":"'Inputs master'!O218","v":38},{"$f":"'Inputs master'!P218","v":38},{"$f":"'Inputs master'!Q218","v":38},{"$f":"'Inputs master'!R218","v":38},{"$f":"'Inputs master'!S218","v":38},{"$f":"'Inputs master'!T218","v":38},{"$f":"'Inputs master'!U218","v":38},{"$f":"'Inputs master'!V218","v":38},{"$f":"'Inputs master'!W218","v":38}]
[null,null,null,"N security high economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I219","v":8},{"$f":"'Inputs master'!J219","v":8},{"$f":"'Inputs master'!K219","v":8},{"$f":"'Inputs master'!L219","v":8},{"$f":"'Inputs master'!M219","v":8},{"$f":"'Inputs master'!N219","v":4},{"$f":"'Inputs master'!O219","v":4},{"$f":"'Inputs master'!P219","v":4},{"$f":"'Inputs master'!Q219","v":4},{"$f":"'Inputs master'!R219","v":4},{"$f":"'Inputs master'!S219","v":4},{"$f":"'Inputs master'!T219","v":4},{"$f":"'Inputs master'!U219","v":4},{"$f":"'Inputs master'!V219","v":4},{"$f":"'Inputs master'!W219","v":4}]
[null,null,null,"N security material economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I220","v":37},{"$f":"'Inputs master'!J220","v":37},{"$f":"'Inputs master'!K220","v":37},{"$f":"'Inputs master'!L220","v":37},{"$f":"'Inputs master'!M220","v":37},{"$f":"'Inputs master'!N220","v":26},{"$f":"'Inputs master'!O220","v":26},{"$f":"'Inputs master'!P220","v":26},{"$f":"'Inputs master'!Q220","v":26},{"$f":"'Inputs master'!R220","v":26},{"$f":"'Inputs master'!S220","v":26},{"$f":"'Inputs master'!T220","v":26},{"$f":"'Inputs master'!U220","v":26},{"$f":"'Inputs master'!V220","v":26},{"$f":"'Inputs master'!W220","v":26}]
[null,null,null,"N-1 security generator | Collar",null,null,"#",null,{"$f":"'Inputs master'!I221","v":13},{"$f":"'Inputs master'!J221","v":13},{"$f":"'Inputs master'!K221","v":13},{"$f":"'Inputs master'!L221","v":13},{"$f":"'Inputs master'!M221","v":13},{"$f":"'Inputs master'!N221","v":14},{"$f":"'Inputs master'!O221","v":14},{"$f":"'Inputs master'!P221","v":14},{"$f":"'Inputs master'!Q221","v":14},{"$f":"'Inputs master'!R221","v":14},{"$f":"'Inputs master'!S221","v":14},{"$f":"'Inputs master'!T221","v":14},{"$f":"'Inputs master'!U221","v":14},{"$f":"'Inputs master'!V221","v":14},{"$f":"'Inputs master'!W221","v":14}]
[null,null,null,"N security generator | Collar",null,null,"#",null,{"$f":"'Inputs master'!I222","v":18},{"$f":"'Inputs master'!J222","v":18},{"$f":"'Inputs master'!K222","v":18},{"$f":"'Inputs master'!L222","v":18},{"$f":"'Inputs master'!M222","v":18},{"$f":"'Inputs master'!N222","v":10},{"$f":"'Inputs master'!O222","v":10},{"$f":"'Inputs master'!P222","v":10},{"$f":"'Inputs master'!Q222","v":10},{"$f":"'Inputs master'!R222","v":10},{"$f":"'Inputs master'!S222","v":10},{"$f":"'Inputs master'!T222","v":10},{"$f":"'Inputs master'!U222","v":10},{"$f":"'Inputs master'!V222","v":10},{"$f":"'Inputs master'!W222","v":10}]
[null,null,null,"N-1 security high economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I223","v":14},{"$f":"'Inputs master'!J223","v":14},{"$f":"'Inputs master'!K223","v":14},{"$f":"'Inputs master'!L223","v":14},{"$f":"'Inputs master'!M223","v":14},{"$f":"'Inputs master'!N223","v":8},{"$f":"'Inputs master'!O223","v":8},{"$f":"'Inputs master'!P223","v":8},{"$f":"'Inputs master'!Q223","v":8},{"$f":"'Inputs master'!R223","v":8},{"$f":"'Inputs master'!S223","v":8},{"$f":"'Inputs master'!T223","v":8},{"$f":"'Inputs master'!U223","v":8},{"$f":"'Inputs master'!V223","v":8},{"$f":"'Inputs master'!W223","v":8}]
[null,null,null,"N-1 security material economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I224","v":41},{"$f":"'Inputs master'!J224","v":41},{"$f":"'Inputs master'!K224","v":41},{"$f":"'Inputs master'!L224","v":41},{"$f":"'Inputs master'!M224","v":41},{"$f":"'Inputs master'!N224","v":38},{"$f":"'Inputs master'!O224","v":38},{"$f":"'Inputs master'!P224","v":38},{"$f":"'Inputs master'!Q224","v":38},{"$f":"'Inputs master'!R224","v":38},{"$f":"'Inputs master'!S224","v":38},{"$f":"'Inputs master'!T224","v":38},{"$f":"'Inputs master'!U224","v":38},{"$f":"'Inputs master'!V224","v":38},{"$f":"'Inputs master'!W224","v":38}]
[null,null,null,"N security high economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I225","v":8},{"$f":"'Inputs master'!J225","v":8},{"$f":"'Inputs master'!K225","v":8},{"$f":"'Inputs master'!L225","v":8},{"$f":"'Inputs master'!M225","v":8},{"$f":"'Inputs master'!N225","v":4},{"$f":"'Inputs master'!O225","v":4},{"$f":"'Inputs master'!P225","v":4},{"$f":"'Inputs master'!Q225","v":4},{"$f":"'Inputs master'!R225","v":4},{"$f":"'Inputs master'!S225","v":4},{"$f":"'Inputs master'!T225","v":4},{"$f":"'Inputs master'!U225","v":4},{"$f":"'Inputs master'!V225","v":4},{"$f":"'Inputs master'!W225","v":4}]
[null,null,null,"N security material economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I226","v":37},{"$f":"'Inputs master'!J226","v":37},{"$f":"'Inputs master'!K226","v":37},{"$f":"'Inputs master'!L226","v":37},{"$f":"'Inputs master'!M226","v":37},{"$f":"'Inputs master'!N226","v":26},{"$f":"'Inputs master'!O226","v":26},{"$f":"'Inputs master'!P226","v":26},{"$f":"'Inputs master'!Q226","v":26},{"$f":"'Inputs master'!R226","v":26},{"$f":"'Inputs master'!S226","v":26},{"$f":"'Inputs master'!T226","v":26},{"$f":"'Inputs master'!U226","v":26},{"$f":"'Inputs master'!V226","v":26},{"$f":"'Inputs master'!W226","v":26}]
[null,null,null,"N-1 security generator | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I227","v":13},{"$f":"'Inputs master'!J227","v":13},{"$f":"'Inputs master'!K227","v":13},{"$f":"'Inputs master'!L227","v":13},{"$f":"'Inputs master'!M227","v":13},{"$f":"'Inputs master'!N227","v":14},{"$f":"'Inputs master'!O227","v":14},{"$f":"'Inputs master'!P227","v":14},{"$f":"'Inputs master'!Q227","v":14},{"$f":"'Inputs master'!R227","v":14},{"$f":"'Inputs master'!S227","v":14},{"$f":"'Inputs master'!T227","v":14},{"$f":"'Inputs master'!U227","v":14},{"$f":"'Inputs master'!V227","v":14},{"$f":"'Inputs master'!W227","v":14}]
[null,null,null,"N security generator | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I228","v":18},{"$f":"'Inputs master'!J228","v":18},{"$f":"'Inputs master'!K228","v":18},{"$f":"'Inputs master'!L228","v":18},{"$f":"'Inputs master'!M228","v":18},{"$f":"'Inputs master'!N228","v":10},{"$f":"'Inputs master'!O228","v":10},{"$f":"'Inputs master'!P228","v":10},{"$f":"'Inputs master'!Q228","v":10},{"$f":"'Inputs master'!R228","v":10},{"$f":"'Inputs master'!S228","v":10},{"$f":"'Inputs master'!T228","v":10},{"$f":"'Inputs master'!U228","v":10},{"$f":"'Inputs master'!V228","v":10},{"$f":"'Inputs master'!W228","v":10}]
[null,null,null,"N-1 security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I229","v":335714},{"$f":"'Inputs master'!J229","v":335714},{"$f":"'Inputs master'!K229","v":335714},{"$f":"'Inputs master'!L229","v":335714},{"$f":"'Inputs master'!M229","v":335714},{"$f":"'Inputs master'!N229","v":789666},{"$f":"'Inputs master'!O229","v":789666},{"$f":"'Inputs master'!P229","v":789666},{"$f":"'Inputs master'!Q229","v":789666},{"$f":"'Inputs master'!R229","v":789666},{"$f":"'Inputs master'!S229","v":789666},{"$f":"'Inputs master'!T229","v":789666},{"$f":"'Inputs master'!U229","v":789666},{"$f":"'Inputs master'!V229","v":789666},{"$f":"'Inputs master'!W229","v":789666}]
[null,null,null,"N-1 security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I230","v":40294},{"$f":"'Inputs master'!J230","v":40294},{"$f":"'Inputs master'!K230","v":40294},{"$f":"'Inputs master'!L230","v":40294},{"$f":"'Inputs master'!M230","v":40294},{"$f":"'Inputs master'!N230","v":170537},{"$f":"'Inputs master'!O230","v":170537},{"$f":"'Inputs master'!P230","v":170537},{"$f":"'Inputs master'!Q230","v":170537},{"$f":"'Inputs master'!R230","v":170537},{"$f":"'Inputs master'!S230","v":170537},{"$f":"'Inputs master'!T230","v":170537},{"$f":"'Inputs master'!U230","v":170537},{"$f":"'Inputs master'!V230","v":170537},{"$f":"'Inputs master'!W230","v":170537}]
[null,null,null,"N security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I231","v":250000},{"$f":"'Inputs master'!J231","v":250000},{"$f":"'Inputs master'!K231","v":250000},{"$f":"'Inputs master'!L231","v":250000},{"$f":"'Inputs master'!M231","v":250000},{"$f":"'Inputs master'!N231","v":185592},{"$f":"'Inputs master'!O231","v":185592},{"$f":"'Inputs master'!P231","v":185592},{"$f":"'Inputs master'!Q231","v":185592},{"$f":"'Inputs master'!R231","v":185592},{"$f":"'Inputs master'!S231","v":185592},{"$f":"'Inputs master'!T231","v":185592},{"$f":"'Inputs master'!U231","v":185592},{"$f":"'Inputs master'!V231","v":185592},{"$f":"'Inputs master'!W231","v":185592}]
[null,null,null,"N security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I232","v":41786},{"$f":"'Inputs master'!J232","v":41786},{"$f":"'Inputs master'!K232","v":41786},{"$f":"'Inputs master'!L232","v":41786},{"$f":"'Inputs master'!M232","v":41786},{"$f":"'Inputs master'!N232","v":57795},{"$f":"'Inputs master'!O232","v":57795},{"$f":"'Inputs master'!P232","v":57795},{"$f":"'Inputs master'!Q232","v":57795},{"$f":"'Inputs master'!R232","v":57795},{"$f":"'Inputs master'!S232","v":57795},{"$f":"'Inputs master'!T232","v":57795},{"$f":"'Inputs master'!U232","v":57795},{"$f":"'Inputs master'!V232","v":57795},{"$f":"'Inputs master'!W232","v":57795}]
[null,null,null,"N-1 security generator | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I233","v":62500},{"$f":"'Inputs master'!J233","v":62500},{"$f":"'Inputs master'!K233","v":62500},{"$f":"'Inputs master'!L233","v":62500},{"$f":"'Inputs master'!M233","v":62500},{"$f":"'Inputs master'!N233","v":50000},{"$f":"'Inputs master'!O233","v":50000},{"$f":"'Inputs master'!P233","v":50000},{"$f":"'Inputs master'!Q233","v":50000},{"$f":"'Inputs master'!R233","v":50000},{"$f":"'Inputs master'!S233","v":50000},{"$f":"'Inputs master'!T233","v":50000},{"$f":"'Inputs master'!U233","v":50000},{"$f":"'Inputs master'!V233","v":50000},{"$f":"'Inputs master'!W233","v":50000}]
[null,null,null,"N security generator | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I234","v":41667},{"$f":"'Inputs master'!J234","v":41667},{"$f":"'Inputs master'!K234","v":41667},{"$f":"'Inputs master'!L234","v":41667},{"$f":"'Inputs master'!M234","v":41667},{"$f":"'Inputs master'!N234","v":83333},{"$f":"'Inputs master'!O234","v":83333},{"$f":"'Inputs master'!P234","v":83333},{"$f":"'Inputs master'!Q234","v":83333},{"$f":"'Inputs master'!R234","v":83333},{"$f":"'Inputs master'!S234","v":83333},{"$f":"'Inputs master'!T234","v":83333},{"$f":"'Inputs master'!U234","v":83333},{"$f":"'Inputs master'!V234","v":83333},{"$f":"'Inputs master'!W234","v":83333}]
[null,null,null,"N-1 security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I235","v":1},{"$f":"'Inputs master'!J235","v":0},{"$f":"'Inputs master'!K235","v":5},{"$f":"'Inputs master'!L235","v":5},{"$f":"'Inputs master'!M235","v":7},{"$f":"'Inputs master'!N235","v":4},{"$f":"'Inputs master'!O235","v":4},{"$f":"'Inputs master'!P235","v":4},{"$f":"'Inputs master'!Q235","v":4},{"$f":"'Inputs master'!R235","v":4},{"$f":"'Inputs master'!S235","v":4},{"$f":"'Inputs master'!T235","v":4},{"$f":"'Inputs master'!U235","v":4},{"$f":"'Inputs master'!V235","v":4},{"$f":"'Inputs master'!W235","v":4}]
[null,null,null,"N-1 security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I236","v":10},{"$f":"'Inputs master'!J236","v":17},{"$f":"'Inputs master'!K236","v":11},{"$f":"'Inputs master'!L236","v":10},{"$f":"'Inputs master'!M236","v":24},{"$f":"'Inputs master'!N236","v":21},{"$f":"'Inputs master'!O236","v":21},{"$f":"'Inputs master'!P236","v":21},{"$f":"'Inputs master'!Q236","v":21},{"$f":"'Inputs master'!R236","v":21},{"$f":"'Inputs master'!S236","v":21},{"$f":"'Inputs master'!T236","v":21},{"$f":"'Inputs master'!U236","v":21},{"$f":"'Inputs master'!V236","v":21},{"$f":"'Inputs master'!W236","v":21}]
[null,null,null,"N security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I237","v":7},{"$f":"'Inputs master'!J237","v":3},{"$f":"'Inputs master'!K237","v":2},{"$f":"'Inputs master'!L237","v":2},{"$f":"'Inputs master'!M237","v":6},{"$f":"'Inputs master'!N237","v":2},{"$f":"'Inputs master'!O237","v":2},{"$f":"'Inputs master'!P237","v":2},{"$f":"'Inputs master'!Q237","v":2},{"$f":"'Inputs master'!R237","v":2},{"$f":"'Inputs master'!S237","v":2},{"$f":"'Inputs master'!T237","v":2},{"$f":"'Inputs master'!U237","v":2},{"$f":"'Inputs master'!V237","v":2},{"$f":"'Inputs master'!W237","v":2}]
[null,null,null,"N security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I238","v":13},{"$f":"'Inputs master'!J238","v":12},{"$f":"'Inputs master'!K238","v":16},{"$f":"'Inputs master'!L238","v":12},{"$f":"'Inputs master'!M238","v":23},{"$f":"'Inputs master'!N238","v":15},{"$f":"'Inputs master'!O238","v":15},{"$f":"'Inputs master'!P238","v":15},{"$f":"'Inputs master'!Q238","v":15},{"$f":"'Inputs master'!R238","v":15},{"$f":"'Inputs master'!S238","v":15},{"$f":"'Inputs master'!T238","v":15},{"$f":"'Inputs master'!U238","v":15},{"$f":"'Inputs master'!V238","v":15},{"$f":"'Inputs master'!W238","v":15}]
[null,null,null,"N-1 security generator | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I239","v":11},{"$f":"'Inputs master'!J239","v":7},{"$f":"'Inputs master'!K239","v":9},{"$f":"'Inputs master'!L239","v":3},{"$f":"'Inputs master'!M239","v":9},{"$f":"'Inputs master'!N239","v":9},{"$f":"'Inputs master'!O239","v":9},{"$f":"'Inputs master'!P239","v":9},{"$f":"'Inputs master'!Q239","v":9},{"$f":"'Inputs master'!R239","v":9},{"$f":"'Inputs master'!S239","v":9},{"$f":"'Inputs master'!T239","v":9},{"$f":"'Inputs master'!U239","v":9},{"$f":"'Inputs master'!V239","v":9},{"$f":"'Inputs master'!W239","v":9}]
[null,null,null,"N security generator | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I240","v":2},{"$f":"'Inputs master'!J240","v":13},{"$f":"'Inputs master'!K240","v":16},{"$f":"'Inputs master'!L240","v":6},{"$f":"'Inputs master'!M240","v":12},{"$f":"'Inputs master'!N240","v":7},{"$f":"'Inputs master'!O240","v":7},{"$f":"'Inputs master'!P240","v":7},{"$f":"'Inputs master'!Q240","v":7},{"$f":"'Inputs master'!R240","v":7},{"$f":"'Inputs master'!S240","v":7},{"$f":"'Inputs master'!T240","v":7},{"$f":"'Inputs master'!U240","v":7},{"$f":"'Inputs master'!V240","v":7},{"$f":"'Inputs master'!W240","v":7}]
[]
[null,null,"GP2"]
[null,null,"Note:"]
[]
[null,null,null,"N-1 security high economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I245","v":30},{"$f":"'Inputs master'!J245","v":30},{"$f":"'Inputs master'!K245","v":30},{"$f":"'Inputs master'!L245","v":30},{"$f":"'Inputs master'!M245","v":30},{"$f":"'Inputs master'!N245","v":23},{"$f":"'Inputs master'!O245","v":23},{"$f":"'Inputs master'!P245","v":23},{"$f":"'Inputs master'!Q245","v":23},{"$f":"'Inputs master'!R245","v":23},{"$f":"'Inputs master'!S245","v":23},{"$f":"'Inputs master'!T245","v":23},{"$f":"'Inputs master'!U245","v":23},{"$f":"'Inputs master'!V245","v":23},{"$f":"'Inputs master'!W245","v":23}]
[null,null,null,"N-1 security material economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I246","v":36},{"$f":"'Inputs master'!J246","v":36},{"$f":"'Inputs master'!K246","v":36},{"$f":"'Inputs master'!L246","v":36},{"$f":"'Inputs master'!M246","v":36},{"$f":"'Inputs master'!N246","v":27},{"$f":"'Inputs master'!O246","v":27},{"$f":"'Inputs master'!P246","v":27},{"$f":"'Inputs master'!Q246","v":27},{"$f":"'Inputs master'!R246","v":27},{"$f":"'Inputs master'!S246","v":27},{"$f":"'Inputs master'!T246","v":27},{"$f":"'Inputs master'!U246","v":27},{"$f":"'Inputs master'!V246","v":27},{"$f":"'Inputs master'!W246","v":27}]
[null,null,null,"N security high economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I247","v":0},{"$f":"'Inputs master'!J247","v":0},{"$f":"'Inputs master'!K247","v":0},{"$f":"'Inputs master'!L247","v":0},{"$f":"'Inputs master'!M247","v":0},{"$f":"'Inputs master'!N247","v":15},{"$f":"'Inputs master'!O247","v":15},{"$f":"'Inputs master'!P247","v":15},{"$f":"'Inputs master'!Q247","v":15},{"$f":"'Inputs master'!R247","v":15},{"$f":"'Inputs master'!S247","v":15},{"$f":"'Inputs master'!T247","v":15},{"$f":"'Inputs master'!U247","v":15},{"$f":"'Inputs master'!V247","v":15},{"$f":"'Inputs master'!W247","v":15}]
[null,null,null,"N security material economic consequence | Cap",null,null,"#",null,{"$f":"'Inputs master'!I248","v":0},{"$f":"'Inputs master'!J248","v":0},{"$f":"'Inputs master'!K248","v":0},{"$f":"'Inputs master'!L248","v":0},{"$f":"'Inputs master'!M248","v":0},{"$f":"'Inputs master'!N248","v":0},{"$f":"'Inputs master'!O248","v":0},{"$f":"'Inputs master'!P248","v":0},{"$f":"'Inputs master'!Q248","v":0},{"$f":"'Inputs master'!R248","v":0},{"$f":"'Inputs master'!S248","v":0},{"$f":"'Inputs master'!T248","v":0},{"$f":"'Inputs master'!U248","v":0},{"$f":"'Inputs master'!V248","v":0},{"$f":"'Inputs master'!W248","v":0}]
[null,null,null,"N-1 security generator | Cap",null,null,"#",null,{"$f":"'Inputs master'!I249","v":50},{"$f":"'Inputs master'!J249","v":50},{"$f":"'Inputs master'!K249","v":50},{"$f":"'Inputs master'!L249","v":50},{"$f":"'Inputs master'!M249","v":50},{"$f":"'Inputs master'!N249","v":30},{"$f":"'Inputs master'!O249","v":30},{"$f":"'Inputs master'!P249","v":30},{"$f":"'Inputs master'!Q249","v":30},{"$f":"'Inputs master'!R249","v":30},{"$f":"'Inputs master'!S249","v":30},{"$f":"'Inputs master'!T249","v":30},{"$f":"'Inputs master'!U249","v":30},{"$f":"'Inputs master'!V249","v":30},{"$f":"'Inputs master'!W249","v":30}]
[null,null,null,"N security generator | Cap",null,null,"#",null,{"$f":"'Inputs master'!I250","v":11},{"$f":"'Inputs master'!J250","v":11},{"$f":"'Inputs master'!K250","v":11},{"$f":"'Inputs master'!L250","v":11},{"$f":"'Inputs master'!M250","v":11},{"$f":"'Inputs master'!N250","v":0},{"$f":"'Inputs master'!O250","v":0},{"$f":"'Inputs master'!P250","v":0},{"$f":"'Inputs master'!Q250","v":0},{"$f":"'Inputs master'!R250","v":0},{"$f":"'Inputs master'!S250","v":0},{"$f":"'Inputs master'!T250","v":0},{"$f":"'Inputs master'!U250","v":0},{"$f":"'Inputs master'!V250","v":0},{"$f":"'Inputs master'!W250","v":0}]
[null,null,null,"N-1 security high economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I251","v":92},{"$f":"'Inputs master'!J251","v":92},{"$f":"'Inputs master'!K251","v":92},{"$f":"'Inputs master'!L251","v":92},{"$f":"'Inputs master'!M251","v":92},{"$f":"'Inputs master'!N251","v":73},{"$f":"'Inputs master'!O251","v":73},{"$f":"'Inputs master'!P251","v":73},{"$f":"'Inputs master'!Q251","v":73},{"$f":"'Inputs master'!R251","v":73},{"$f":"'Inputs master'!S251","v":73},{"$f":"'Inputs master'!T251","v":73},{"$f":"'Inputs master'!U251","v":73},{"$f":"'Inputs master'!V251","v":73},{"$f":"'Inputs master'!W251","v":73}]
[null,null,null,"N-1 security material economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I252","v":61},{"$f":"'Inputs master'!J252","v":61},{"$f":"'Inputs master'!K252","v":61},{"$f":"'Inputs master'!L252","v":61},{"$f":"'Inputs master'!M252","v":61},{"$f":"'Inputs master'!N252","v":74},{"$f":"'Inputs master'!O252","v":74},{"$f":"'Inputs master'!P252","v":74},{"$f":"'Inputs master'!Q252","v":74},{"$f":"'Inputs master'!R252","v":74},{"$f":"'Inputs master'!S252","v":74},{"$f":"'Inputs master'!T252","v":74},{"$f":"'Inputs master'!U252","v":74},{"$f":"'Inputs master'!V252","v":74},{"$f":"'Inputs master'!W252","v":74}]
[null,null,null,"N security high economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I253","v":103},{"$f":"'Inputs master'!J253","v":103},{"$f":"'Inputs master'!K253","v":103},{"$f":"'Inputs master'!L253","v":103},{"$f":"'Inputs master'!M253","v":103},{"$f":"'Inputs master'!N253","v":66},{"$f":"'Inputs master'!O253","v":66},{"$f":"'Inputs master'!P253","v":66},{"$f":"'Inputs master'!Q253","v":66},{"$f":"'Inputs master'!R253","v":66},{"$f":"'Inputs master'!S253","v":66},{"$f":"'Inputs master'!T253","v":66},{"$f":"'Inputs master'!U253","v":66},{"$f":"'Inputs master'!V253","v":66},{"$f":"'Inputs master'!W253","v":66}]
[null,null,null,"N security material economic consequence | Target",null,null,"#",null,{"$f":"'Inputs master'!I254","v":140},{"$f":"'Inputs master'!J254","v":140},{"$f":"'Inputs master'!K254","v":140},{"$f":"'Inputs master'!L254","v":140},{"$f":"'Inputs master'!M254","v":140},{"$f":"'Inputs master'!N254","v":104},{"$f":"'Inputs master'!O254","v":104},{"$f":"'Inputs master'!P254","v":104},{"$f":"'Inputs master'!Q254","v":104},{"$f":"'Inputs master'!R254","v":104},{"$f":"'Inputs master'!S254","v":104},{"$f":"'Inputs master'!T254","v":104},{"$f":"'Inputs master'!U254","v":104},{"$f":"'Inputs master'!V254","v":104},{"$f":"'Inputs master'!W254","v":104}]
[null,null,null,"N-1 security generator | Target",null,null,"#",null,{"$f":"'Inputs master'!I255","v":174},{"$f":"'Inputs master'!J255","v":174},{"$f":"'Inputs master'!K255","v":174},{"$f":"'Inputs master'!L255","v":174},{"$f":"'Inputs master'!M255","v":174},{"$f":"'Inputs master'!N255","v":225},{"$f":"'Inputs master'!O255","v":225},{"$f":"'Inputs master'!P255","v":225},{"$f":"'Inputs master'!Q255","v":225},{"$f":"'Inputs master'!R255","v":225},{"$f":"'Inputs master'!S255","v":225},{"$f":"'Inputs master'!T255","v":225},{"$f":"'Inputs master'!U255","v":225},{"$f":"'Inputs master'!V255","v":225},{"$f":"'Inputs master'!W255","v":225}]
[null,null,null,"N security generator | Target",null,null,"#",null,{"$f":"'Inputs master'!I256","v":93},{"$f":"'Inputs master'!J256","v":93},{"$f":"'Inputs master'!K256","v":93},{"$f":"'Inputs master'!L256","v":93},{"$f":"'Inputs master'!M256","v":93},{"$f":"'Inputs master'!N256","v":123},{"$f":"'Inputs master'!O256","v":123},{"$f":"'Inputs master'!P256","v":123},{"$f":"'Inputs master'!Q256","v":123},{"$f":"'Inputs master'!R256","v":123},{"$f":"'Inputs master'!S256","v":123},{"$f":"'Inputs master'!T256","v":123},{"$f":"'Inputs master'!U256","v":123},{"$f":"'Inputs master'!V256","v":123},{"$f":"'Inputs master'!W256","v":123}]
[null,null,null,"N-1 security high economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I257","v":154},{"$f":"'Inputs master'!J257","v":154},{"$f":"'Inputs master'!K257","v":154},{"$f":"'Inputs master'!L257","v":154},{"$f":"'Inputs master'!M257","v":154},{"$f":"'Inputs master'!N257","v":123},{"$f":"'Inputs master'!O257","v":123},{"$f":"'Inputs master'!P257","v":123},{"$f":"'Inputs master'!Q257","v":123},{"$f":"'Inputs master'!R257","v":123},{"$f":"'Inputs master'!S257","v":123},{"$f":"'Inputs master'!T257","v":123},{"$f":"'Inputs master'!U257","v":123},{"$f":"'Inputs master'!V257","v":123},{"$f":"'Inputs master'!W257","v":123}]
[null,null,null,"N-1 security material economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I258","v":86},{"$f":"'Inputs master'!J258","v":86},{"$f":"'Inputs master'!K258","v":86},{"$f":"'Inputs master'!L258","v":86},{"$f":"'Inputs master'!M258","v":86},{"$f":"'Inputs master'!N258","v":121},{"$f":"'Inputs master'!O258","v":121},{"$f":"'Inputs master'!P258","v":121},{"$f":"'Inputs master'!Q258","v":121},{"$f":"'Inputs master'!R258","v":121},{"$f":"'Inputs master'!S258","v":121},{"$f":"'Inputs master'!T258","v":121},{"$f":"'Inputs master'!U258","v":121},{"$f":"'Inputs master'!V258","v":121},{"$f":"'Inputs master'!W258","v":121}]
[null,null,null,"N security high economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I259","v":206},{"$f":"'Inputs master'!J259","v":206},{"$f":"'Inputs master'!K259","v":206},{"$f":"'Inputs master'!L259","v":206},{"$f":"'Inputs master'!M259","v":206},{"$f":"'Inputs master'!N259","v":117},{"$f":"'Inputs master'!O259","v":117},{"$f":"'Inputs master'!P259","v":117},{"$f":"'Inputs master'!Q259","v":117},{"$f":"'Inputs master'!R259","v":117},{"$f":"'Inputs master'!S259","v":117},{"$f":"'Inputs master'!T259","v":117},{"$f":"'Inputs master'!U259","v":117},{"$f":"'Inputs master'!V259","v":117},{"$f":"'Inputs master'!W259","v":117}]
[null,null,null,"N security material economic consequence | Collar",null,null,"#",null,{"$f":"'Inputs master'!I260","v":280},{"$f":"'Inputs master'!J260","v":280},{"$f":"'Inputs master'!K260","v":280},{"$f":"'Inputs master'!L260","v":280},{"$f":"'Inputs master'!M260","v":280},{"$f":"'Inputs master'!N260","v":208},{"$f":"'Inputs master'!O260","v":208},{"$f":"'Inputs master'!P260","v":208},{"$f":"'Inputs master'!Q260","v":208},{"$f":"'Inputs master'!R260","v":208},{"$f":"'Inputs master'!S260","v":208},{"$f":"'Inputs master'!T260","v":208},{"$f":"'Inputs master'!U260","v":208},{"$f":"'Inputs master'!V260","v":208},{"$f":"'Inputs master'!W260","v":208}]
[null,null,null,"N-1 security generator | Collar",null,null,"#",null,{"$f":"'Inputs master'!I261","v":298},{"$f":"'Inputs master'!J261","v":298},{"$f":"'Inputs master'!K261","v":298},{"$f":"'Inputs master'!L261","v":298},{"$f":"'Inputs master'!M261","v":298},{"$f":"'Inputs master'!N261","v":420},{"$f":"'Inputs master'!O261","v":420},{"$f":"'Inputs master'!P261","v":420},{"$f":"'Inputs master'!Q261","v":420},{"$f":"'Inputs master'!R261","v":420},{"$f":"'Inputs master'!S261","v":420},{"$f":"'Inputs master'!T261","v":420},{"$f":"'Inputs master'!U261","v":420},{"$f":"'Inputs master'!V261","v":420},{"$f":"'Inputs master'!W261","v":420}]
[null,null,null,"N security generator | Collar",null,null,"#",null,{"$f":"'Inputs master'!I262","v":175},{"$f":"'Inputs master'!J262","v":175},{"$f":"'Inputs master'!K262","v":175},{"$f":"'Inputs master'!L262","v":175},{"$f":"'Inputs master'!M262","v":175},{"$f":"'Inputs master'!N262","v":246},{"$f":"'Inputs master'!O262","v":246},{"$f":"'Inputs master'!P262","v":246},{"$f":"'Inputs master'!Q262","v":246},{"$f":"'Inputs master'!R262","v":246},{"$f":"'Inputs master'!S262","v":246},{"$f":"'Inputs master'!T262","v":246},{"$f":"'Inputs master'!U262","v":246},{"$f":"'Inputs master'!V262","v":246},{"$f":"'Inputs master'!W262","v":246}]
[null,null,null,"N-1 security high economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I263","v":154},{"$f":"'Inputs master'!J263","v":154},{"$f":"'Inputs master'!K263","v":154},{"$f":"'Inputs master'!L263","v":154},{"$f":"'Inputs master'!M263","v":154},{"$f":"'Inputs master'!N263","v":123},{"$f":"'Inputs master'!O263","v":123},{"$f":"'Inputs master'!P263","v":123},{"$f":"'Inputs master'!Q263","v":123},{"$f":"'Inputs master'!R263","v":123},{"$f":"'Inputs master'!S263","v":123},{"$f":"'Inputs master'!T263","v":123},{"$f":"'Inputs master'!U263","v":123},{"$f":"'Inputs master'!V263","v":123},{"$f":"'Inputs master'!W263","v":123}]
[null,null,null,"N-1 security material economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I264","v":86},{"$f":"'Inputs master'!J264","v":86},{"$f":"'Inputs master'!K264","v":86},{"$f":"'Inputs master'!L264","v":86},{"$f":"'Inputs master'!M264","v":86},{"$f":"'Inputs master'!N264","v":121},{"$f":"'Inputs master'!O264","v":121},{"$f":"'Inputs master'!P264","v":121},{"$f":"'Inputs master'!Q264","v":121},{"$f":"'Inputs master'!R264","v":121},{"$f":"'Inputs master'!S264","v":121},{"$f":"'Inputs master'!T264","v":121},{"$f":"'Inputs master'!U264","v":121},{"$f":"'Inputs master'!V264","v":121},{"$f":"'Inputs master'!W264","v":121}]
[null,null,null,"N security high economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I265","v":206},{"$f":"'Inputs master'!J265","v":206},{"$f":"'Inputs master'!K265","v":206},{"$f":"'Inputs master'!L265","v":206},{"$f":"'Inputs master'!M265","v":206},{"$f":"'Inputs master'!N265","v":117},{"$f":"'Inputs master'!O265","v":117},{"$f":"'Inputs master'!P265","v":117},{"$f":"'Inputs master'!Q265","v":117},{"$f":"'Inputs master'!R265","v":117},{"$f":"'Inputs master'!S265","v":117},{"$f":"'Inputs master'!T265","v":117},{"$f":"'Inputs master'!U265","v":117},{"$f":"'Inputs master'!V265","v":117},{"$f":"'Inputs master'!W265","v":117}]
[null,null,null,"N security material economic consequence | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I266","v":280},{"$f":"'Inputs master'!J266","v":280},{"$f":"'Inputs master'!K266","v":280},{"$f":"'Inputs master'!L266","v":280},{"$f":"'Inputs master'!M266","v":280},{"$f":"'Inputs master'!N266","v":208},{"$f":"'Inputs master'!O266","v":208},{"$f":"'Inputs master'!P266","v":208},{"$f":"'Inputs master'!Q266","v":208},{"$f":"'Inputs master'!R266","v":208},{"$f":"'Inputs master'!S266","v":208},{"$f":"'Inputs master'!T266","v":208},{"$f":"'Inputs master'!U266","v":208},{"$f":"'Inputs master'!V266","v":208},{"$f":"'Inputs master'!W266","v":208}]
[null,null,null,"N-1 security generator | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I267","v":298},{"$f":"'Inputs master'!J267","v":298},{"$f":"'Inputs master'!K267","v":298},{"$f":"'Inputs master'!L267","v":298},{"$f":"'Inputs master'!M267","v":298},{"$f":"'Inputs master'!N267","v":420},{"$f":"'Inputs master'!O267","v":420},{"$f":"'Inputs master'!P267","v":420},{"$f":"'Inputs master'!Q267","v":420},{"$f":"'Inputs master'!R267","v":420},{"$f":"'Inputs master'!S267","v":420},{"$f":"'Inputs master'!T267","v":420},{"$f":"'Inputs master'!U267","v":420},{"$f":"'Inputs master'!V267","v":420},{"$f":"'Inputs master'!W267","v":420}]
[null,null,null,"N security generator | Quality standard",null,null,"#",null,{"$f":"'Inputs master'!I268","v":175},{"$f":"'Inputs master'!J268","v":175},{"$f":"'Inputs master'!K268","v":175},{"$f":"'Inputs master'!L268","v":175},{"$f":"'Inputs master'!M268","v":175},{"$f":"'Inputs master'!N268","v":246},{"$f":"'Inputs master'!O268","v":246},{"$f":"'Inputs master'!P268","v":246},{"$f":"'Inputs master'!Q268","v":246},{"$f":"'Inputs master'!R268","v":246},{"$f":"'Inputs master'!S268","v":246},{"$f":"'Inputs master'!T268","v":246},{"$f":"'Inputs master'!U268","v":246},{"$f":"'Inputs master'!V268","v":246},{"$f":"'Inputs master'!W268","v":246}]
[null,null,null,"N-1 security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I269","v":37903},{"$f":"'Inputs master'!J269","v":37903},{"$f":"'Inputs master'!K269","v":37903},{"$f":"'Inputs master'!L269","v":37903},{"$f":"'Inputs master'!M269","v":37903},{"$f":"'Inputs master'!N269","v":63173},{"$f":"'Inputs master'!O269","v":63173},{"$f":"'Inputs master'!P269","v":63173},{"$f":"'Inputs master'!Q269","v":63173},{"$f":"'Inputs master'!R269","v":63173},{"$f":"'Inputs master'!S269","v":63173},{"$f":"'Inputs master'!T269","v":63173},{"$f":"'Inputs master'!U269","v":63173},{"$f":"'Inputs master'!V269","v":63173},{"$f":"'Inputs master'!W269","v":63173}]
[null,null,null,"N-1 security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I270","v":27400},{"$f":"'Inputs master'!J270","v":27400},{"$f":"'Inputs master'!K270","v":27400},{"$f":"'Inputs master'!L270","v":27400},{"$f":"'Inputs master'!M270","v":27400},{"$f":"'Inputs master'!N270","v":61683},{"$f":"'Inputs master'!O270","v":61683},{"$f":"'Inputs master'!P270","v":61683},{"$f":"'Inputs master'!Q270","v":61683},{"$f":"'Inputs master'!R270","v":61683},{"$f":"'Inputs master'!S270","v":61683},{"$f":"'Inputs master'!T270","v":61683},{"$f":"'Inputs master'!U270","v":61683},{"$f":"'Inputs master'!V270","v":61683},{"$f":"'Inputs master'!W270","v":61683}]
[null,null,null,"N security high economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I271","v":4854},{"$f":"'Inputs master'!J271","v":4854},{"$f":"'Inputs master'!K271","v":4854},{"$f":"'Inputs master'!L271","v":4854},{"$f":"'Inputs master'!M271","v":4854},{"$f":"'Inputs master'!N271","v":7278},{"$f":"'Inputs master'!O271","v":7278},{"$f":"'Inputs master'!P271","v":7278},{"$f":"'Inputs master'!Q271","v":7278},{"$f":"'Inputs master'!R271","v":7278},{"$f":"'Inputs master'!S271","v":7278},{"$f":"'Inputs master'!T271","v":7278},{"$f":"'Inputs master'!U271","v":7278},{"$f":"'Inputs master'!V271","v":7278},{"$f":"'Inputs master'!W271","v":7278}]
[null,null,null,"N security material economic consequence | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I272","v":4179},{"$f":"'Inputs master'!J272","v":4179},{"$f":"'Inputs master'!K272","v":4179},{"$f":"'Inputs master'!L272","v":4179},{"$f":"'Inputs master'!M272","v":4179},{"$f":"'Inputs master'!N272","v":6113},{"$f":"'Inputs master'!O272","v":6113},{"$f":"'Inputs master'!P272","v":6113},{"$f":"'Inputs master'!Q272","v":6113},{"$f":"'Inputs master'!R272","v":6113},{"$f":"'Inputs master'!S272","v":6113},{"$f":"'Inputs master'!T272","v":6113},{"$f":"'Inputs master'!U272","v":6113},{"$f":"'Inputs master'!V272","v":6113},{"$f":"'Inputs master'!W272","v":6113}]
[null,null,null,"N-1 security generator | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I273","v":2016},{"$f":"'Inputs master'!J273","v":2016},{"$f":"'Inputs master'!K273","v":2016},{"$f":"'Inputs master'!L273","v":2016},{"$f":"'Inputs master'!M273","v":2016},{"$f":"'Inputs master'!N273","v":1282},{"$f":"'Inputs master'!O273","v":1282},{"$f":"'Inputs master'!P273","v":1282},{"$f":"'Inputs master'!Q273","v":1282},{"$f":"'Inputs master'!R273","v":1282},{"$f":"'Inputs master'!S273","v":1282},{"$f":"'Inputs master'!T273","v":1282},{"$f":"'Inputs master'!U273","v":1282},{"$f":"'Inputs master'!V273","v":1282},{"$f":"'Inputs master'!W273","v":1282}]
[null,null,null,"N security generator | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I274","v":3049},{"$f":"'Inputs master'!J274","v":3049},{"$f":"'Inputs master'!K274","v":3049},{"$f":"'Inputs master'!L274","v":3049},{"$f":"'Inputs master'!M274","v":3049},{"$f":"'Inputs master'!N274","v":2033},{"$f":"'Inputs master'!O274","v":2033},{"$f":"'Inputs master'!P274","v":2033},{"$f":"'Inputs master'!Q274","v":2033},{"$f":"'Inputs master'!R274","v":2033},{"$f":"'Inputs master'!S274","v":2033},{"$f":"'Inputs master'!T274","v":2033},{"$f":"'Inputs master'!U274","v":2033},{"$f":"'Inputs master'!V274","v":2033},{"$f":"'Inputs master'!W274","v":2033}]
[null,null,null,"N-1 security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I275","v":28},{"$f":"'Inputs master'!J275","v":0},{"$f":"'Inputs master'!K275","v":51.2},{"$f":"'Inputs master'!L275","v":72},{"$f":"'Inputs master'!M275","v":92},{"$f":"'Inputs master'!N275","v":73},{"$f":"'Inputs master'!O275","v":73},{"$f":"'Inputs master'!P275","v":73},{"$f":"'Inputs master'!Q275","v":73},{"$f":"'Inputs master'!R275","v":73},{"$f":"'Inputs master'!S275","v":73},{"$f":"'Inputs master'!T275","v":73},{"$f":"'Inputs master'!U275","v":73},{"$f":"'Inputs master'!V275","v":73},{"$f":"'Inputs master'!W275","v":73}]
[null,null,null,"N-1 security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I276","v":89.2},{"$f":"'Inputs master'!J276","v":77.599999999999994},{"$f":"'Inputs master'!K276","v":60.363636363636367},{"$f":"'Inputs master'!L276","v":47.3},{"$f":"'Inputs master'!M276","v":61},{"$f":"'Inputs master'!N276","v":74},{"$f":"'Inputs master'!O276","v":74},{"$f":"'Inputs master'!P276","v":74},{"$f":"'Inputs master'!Q276","v":74},{"$f":"'Inputs master'!R276","v":74},{"$f":"'Inputs master'!S276","v":74},{"$f":"'Inputs master'!T276","v":74},{"$f":"'Inputs master'!U276","v":74},{"$f":"'Inputs master'!V276","v":74},{"$f":"'Inputs master'!W276","v":74}]
[null,null,null,"N security high economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I277","v":87.1},{"$f":"'Inputs master'!J277","v":62},{"$f":"'Inputs master'!K277","v":36},{"$f":"'Inputs master'!L277","v":20.5},{"$f":"'Inputs master'!M277","v":103},{"$f":"'Inputs master'!N277","v":66},{"$f":"'Inputs master'!O277","v":66},{"$f":"'Inputs master'!P277","v":66},{"$f":"'Inputs master'!Q277","v":66},{"$f":"'Inputs master'!R277","v":66},{"$f":"'Inputs master'!S277","v":66},{"$f":"'Inputs master'!T277","v":66},{"$f":"'Inputs master'!U277","v":66},{"$f":"'Inputs master'!V277","v":66},{"$f":"'Inputs master'!W277","v":66}]
[null,null,null,"N security material economic consequence | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I278","v":85.5},{"$f":"'Inputs master'!J278","v":114.3},{"$f":"'Inputs master'!K278","v":68.125},{"$f":"'Inputs master'!L278","v":102.75},{"$f":"'Inputs master'!M278","v":140},{"$f":"'Inputs master'!N278","v":104},{"$f":"'Inputs master'!O278","v":104},{"$f":"'Inputs master'!P278","v":104},{"$f":"'Inputs master'!Q278","v":104},{"$f":"'Inputs master'!R278","v":104},{"$f":"'Inputs master'!S278","v":104},{"$f":"'Inputs master'!T278","v":104},{"$f":"'Inputs master'!U278","v":104},{"$f":"'Inputs master'!V278","v":104},{"$f":"'Inputs master'!W278","v":104}]
[null,null,null,"N-1 security generator | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I279","v":131},{"$f":"'Inputs master'!J279","v":324.89999999999998},{"$f":"'Inputs master'!K279","v":1140},{"$f":"'Inputs master'!L279","v":142},{"$f":"'Inputs master'!M279","v":174},{"$f":"'Inputs master'!N279","v":225},{"$f":"'Inputs master'!O279","v":225},{"$f":"'Inputs master'!P279","v":225},{"$f":"'Inputs master'!Q279","v":225},{"$f":"'Inputs master'!R279","v":225},{"$f":"'Inputs master'!S279","v":225},{"$f":"'Inputs master'!T279","v":225},{"$f":"'Inputs master'!U279","v":225},{"$f":"'Inputs master'!V279","v":225},{"$f":"'Inputs master'!W279","v":225}]
[null,null,null,"N security generator | Assessed Value",null,null,"#",null,{"$f":"'Inputs master'!I280","v":43},{"$f":"'Inputs master'!J280","v":72.8},{"$f":"'Inputs master'!K280","v":71.5},{"$f":"'Inputs master'!L280","v":263},{"$f":"'Inputs master'!M280","v":93},{"$f":"'Inputs master'!N280","v":123},{"$f":"'Inputs master'!O280","v":123},{"$f":"'Inputs master'!P280","v":123},{"$f":"'Inputs master'!Q280","v":123},{"$f":"'Inputs master'!R280","v":123},{"$f":"'Inputs master'!S280","v":123},{"$f":"'Inputs master'!T280","v":123},{"$f":"'Inputs master'!U280","v":123},{"$f":"'Inputs master'!V280","v":123},{"$f":"'Inputs master'!W280","v":123}]
[]
[null,null,"AP1: HVDC availability (%)"]
[null,null,"Note:"]
[]
[null,null,null,"HVDC availability | Cap",null,null,"%",null,{"$f":"'Inputs master'!I285","v":0.99750000000000005},{"$f":"'Inputs master'!J285","v":0.99750000000000005},{"$f":"'Inputs master'!K285","v":0.99750000000000005},{"$f":"'Inputs master'!L285","v":0.99750000000000005},{"$f":"'Inputs master'!M285","v":0.99750000000000005},{"$f":"'Inputs master'!N285","v":0.99},{"$f":"'Inputs master'!O285","v":0.99},{"$f":"'Inputs master'!P285","v":0.99},{"$f":"'Inputs master'!Q285","v":0.99},{"$f":"'Inputs master'!R285","v":0.99},{"$f":"'Inputs master'!S285","v":0.99},{"$f":"'Inputs master'!T285","v":0.99},{"$f":"'Inputs master'!U285","v":0.99},{"$f":"'Inputs master'!V285","v":0.99},{"$f":"'Inputs master'!W285","v":0.99}]
[null,null,null,"HVDC availability | Target",null,null,"%",null,{"$f":"'Inputs master'!I286","v":0.98750000000000004},{"$f":"'Inputs master'!J286","v":0.98750000000000004},{"$f":"'Inputs master'!K286","v":0.98750000000000004},{"$f":"'Inputs master'!L286","v":0.98750000000000004},{"$f":"'Inputs master'!M286","v":0.98750000000000004},{"$f":"'Inputs master'!N286","v":0.98},{"$f":"'Inputs master'!O286","v":0.98},{"$f":"'Inputs master'!P286","v":0.98},{"$f":"'Inputs master'!Q286","v":0.98},{"$f":"'Inputs master'!R286","v":0.98},{"$f":"'Inputs master'!S286","v":0.98},{"$f":"'Inputs master'!T286","v":0.98},{"$f":"'Inputs master'!U286","v":0.98},{"$f":"'Inputs master'!V286","v":0.98},{"$f":"'Inputs master'!W286","v":0.98}]
[null,null,null,"HVDC availability | Collar",null,null,"%",null,{"$f":"'Inputs master'!I287","v":0.97750000000000004},{"$f":"'Inputs master'!J287","v":0.97750000000000004},{"$f":"'Inputs master'!K287","v":0.97750000000000004},{"$f":"'Inputs master'!L287","v":0.97750000000000004},{"$f":"'Inputs master'!M287","v":0.97750000000000004},{"$f":"'Inputs master'!N287","v":0.97},{"$f":"'Inputs master'!O287","v":0.97},{"$f":"'Inputs master'!P287","v":0.97},{"$f":"'Inputs master'!Q287","v":0.97},{"$f":"'Inputs master'!R287","v":0.97},{"$f":"'Inputs master'!S287","v":0.97},{"$f":"'Inputs master'!T287","v":0.97},{"$f":"'Inputs master'!U287","v":0.97},{"$f":"'Inputs master'!V287","v":0.97},{"$f":"'Inputs master'!W287","v":0.97}]
[null,null,null,"HVDC availability | Quality standard",null,null,"%",null,{"$f":"'Inputs master'!I288","v":0.96750000000000003},{"$f":"'Inputs master'!J288","v":0.96750000000000003},{"$f":"'Inputs master'!K288","v":0.96750000000000003},{"$f":"'Inputs master'!L288","v":0.96750000000000003},{"$f":"'Inputs master'!M288","v":0.96750000000000003},{"$f":"'Inputs master'!N288","v":0.96},{"$f":"'Inputs master'!O288","v":0.96},{"$f":"'Inputs master'!P288","v":0.96},{"$f":"'Inputs master'!Q288","v":0.96},{"$f":"'Inputs master'!R288","v":0.96},{"$f":"'Inputs master'!S288","v":0.96},{"$f":"'Inputs master'!T288","v":0.96},{"$f":"'Inputs master'!U288","v":0.96},{"$f":"'Inputs master'!V288","v":0.96},{"$f":"'Inputs master'!W288","v":0.96}]
[null,null,null,"HVDC availability | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I289","v":500000},{"$f":"'Inputs master'!J289","v":500000},{"$f":"'Inputs master'!K289","v":500000},{"$f":"'Inputs master'!L289","v":500000},{"$f":"'Inputs master'!M289","v":500000},{"$f":"'Inputs master'!N289","v":1000000},{"$f":"'Inputs master'!O289","v":1000000},{"$f":"'Inputs master'!P289","v":1000000},{"$f":"'Inputs master'!Q289","v":1000000},{"$f":"'Inputs master'!R289","v":1000000},{"$f":"'Inputs master'!S289","v":1000000},{"$f":"'Inputs master'!T289","v":1000000},{"$f":"'Inputs master'!U289","v":1000000},{"$f":"'Inputs master'!V289","v":1000000},{"$f":"'Inputs master'!W289","v":1000000}]
[null,null,null,"HVDC availability | Assessed value",null,null,"%",null,{"$f":"'Inputs master'!I290","v":0.98670000000000002},{"$f":"'Inputs master'!J290","v":0.9718},{"$f":"'Inputs master'!K290","v":0.97889999999999999},{"$f":"'Inputs master'!L290","v":0.96989999999999998},{"$f":"'Inputs master'!M290","v":0.98750000000000004},{"$f":"'Inputs master'!N290","v":0.98},{"$f":"'Inputs master'!O290","v":0.98},{"$f":"'Inputs master'!P290","v":0.98},{"$f":"'Inputs master'!Q290","v":0.98},{"$f":"'Inputs master'!R290","v":0.98},{"$f":"'Inputs master'!S290","v":0.98},{"$f":"'Inputs master'!T290","v":0.98},{"$f":"'Inputs master'!U290","v":0.98},{"$f":"'Inputs master'!V290","v":0.98},{"$f":"'Inputs master'!W290","v":0.98}]
[]
[null,null,"AP2: HVAC availability (%)"]
[null,null,"Note:"]
[]
[null,null,null,"HVAC availability | Cap",null,null,"%",null,{"$f":"'Inputs master'!I295","v":0.99199999999999999},{"$f":"'Inputs master'!J295","v":0.99199999999999999},{"$f":"'Inputs master'!K295","v":0.99199999999999999},{"$f":"'Inputs master'!L295","v":0.99199999999999999},{"$f":"'Inputs master'!M295","v":0.99199999999999999},{"$f":"'Inputs master'!N295","v":0.98619999999999997},{"$f":"'Inputs master'!O295","v":0.98619999999999997},{"$f":"'Inputs master'!P295","v":0.98619999999999997},{"$f":"'Inputs master'!Q295","v":0.98619999999999997},{"$f":"'Inputs master'!R295","v":0.98619999999999997},{"$f":"'Inputs master'!S295","v":0.98619999999999997},{"$f":"'Inputs master'!T295","v":0.98619999999999997},{"$f":"'Inputs master'!U295","v":0.98619999999999997},{"$f":"'Inputs master'!V295","v":0.98619999999999997},{"$f":"'Inputs master'!W295","v":0.98619999999999997}]
[null,null,null,"HVAC availability | Target",null,null,"%",null,{"$f":"'Inputs master'!I296","v":0.99},{"$f":"'Inputs master'!J296","v":0.99},{"$f":"'Inputs master'!K296","v":0.99},{"$f":"'Inputs master'!L296","v":0.99},{"$f":"'Inputs master'!M296","v":0.99},{"$f":"'Inputs master'!N296","v":0.98250000000000004},{"$f":"'Inputs master'!O296","v":0.98250000000000004},{"$f":"'Inputs master'!P296","v":0.98250000000000004},{"$f":"'Inputs master'!Q296","v":0.98250000000000004},{"$f":"'Inputs master'!R296","v":0.98250000000000004},{"$f":"'Inputs master'!S296","v":0.98250000000000004},{"$f":"'Inputs master'!T296","v":0.98250000000000004},{"$f":"'Inputs master'!U296","v":0.98250000000000004},{"$f":"'Inputs master'!V296","v":0.98250000000000004},{"$f":"'Inputs master'!W296","v":0.98250000000000004}]
[null,null,null,"HVAC availability | Collar",null,null,"%",null,{"$f":"'Inputs master'!I297","v":0.98799999999999999},{"$f":"'Inputs master'!J297","v":0.98799999999999999},{"$f":"'Inputs master'!K297","v":0.98799999999999999},{"$f":"'Inputs master'!L297","v":0.98799999999999999},{"$f":"'Inputs master'!M297","v":0.98799999999999999},{"$f":"'Inputs master'!N297","v":0.978738533121014},{"$f":"'Inputs master'!O297","v":0.978738533121014},{"$f":"'Inputs master'!P297","v":0.978738533121014},{"$f":"'Inputs master'!Q297","v":0.978738533121014},{"$f":"'Inputs master'!R297","v":0.978738533121014},{"$f":"'Inputs master'!S297","v":0.978738533121014},{"$f":"'Inputs master'!T297","v":0.978738533121014},{"$f":"'Inputs master'!U297","v":0.978738533121014},{"$f":"'Inputs master'!V297","v":0.978738533121014},{"$f":"'Inputs master'!W297","v":0.978738533121014}]
[null,null,null,"HVDC availability | Quality standard",null,null,"%",null,{"$f":"'Inputs master'!I298","v":0.98599999999999999},{"$f":"'Inputs master'!J298","v":0.98599999999999999},{"$f":"'Inputs master'!K298","v":0.98599999999999999},{"$f":"'Inputs master'!L298","v":0.98599999999999999},{"$f":"'Inputs master'!M298","v":0.98599999999999999},{"$f":"'Inputs master'!N298","v":0.97450000000000003},{"$f":"'Inputs master'!O298","v":0.97450000000000003},{"$f":"'Inputs master'!P298","v":0.97450000000000003},{"$f":"'Inputs master'!Q298","v":0.97450000000000003},{"$f":"'Inputs master'!R298","v":0.97450000000000003},{"$f":"'Inputs master'!S298","v":0.97450000000000003},{"$f":"'Inputs master'!T298","v":0.97450000000000003},{"$f":"'Inputs master'!U298","v":0.97450000000000003},{"$f":"'Inputs master'!V298","v":0.97450000000000003},{"$f":"'Inputs master'!W298","v":0.97450000000000003}]
[null,null,null,"HVAC availability | Incentive rate",null,null,"$",null,{"$f":"'Inputs master'!I299","v":5000000},{"$f":"'Inputs master'!J299","v":5000000},{"$f":"'Inputs master'!K299","v":5000000},{"$f":"'Inputs master'!L299","v":5000000},{"$f":"'Inputs master'!M299","v":5000000},{"$f":"'Inputs master'!N299","v":5320564},{"$f":"'Inputs master'!O299","v":5320564},{"$f":"'Inputs master'!P299","v":5320564},{"$f":"'Inputs master'!Q299","v":5320564},{"$f":"'Inputs master'!R299","v":5320564},{"$f":"'Inputs master'!S299","v":5320564},{"$f":"'Inputs master'!T299","v":5320564},{"$f":"'Inputs master'!U299","v":5320564},{"$f":"'Inputs master'!V299","v":5320564},{"$f":"'Inputs master'!W299","v":5320564}]
[null,null,null,"HVAC availability | Assessed value",null,null,"%",null,{"$f":"'Inputs master'!I300","v":0.97939999999999994},{"$f":"'Inputs master'!J300","v":0.97609999999999997},{"$f":"'Inputs master'!K300","v":0.9869},{"$f":"'Inputs master'!L300","v":0.97909999999999997},{"$f":"'Inputs master'!M300","v":0.99},{"$f":"'Inputs master'!N300","v":0.98250000000000004},{"$f":"'Inputs master'!O300","v":0.98250000000000004},{"$f":"'Inputs master'!P300","v":0.98250000000000004},{"$f":"'Inputs master'!Q300","v":0.98250000000000004},{"$f":"'Inputs master'!R300","v":0.98250000000000004},{"$f":"'Inputs master'!S300","v":0.98250000000000004},{"$f":"'Inputs master'!T300","v":0.98250000000000004},{"$f":"'Inputs master'!U300","v":0.98250000000000004},{"$f":"'Inputs master'!V300","v":0.98250000000000004},{"$f":"'Inputs master'!W300","v":0.98250000000000004}]
[]
[null,"Other regulatory parameters"]
[]
[null,null,"Cashflow timing assumption"]
[null,null,"Note: Reflected in days from year-end"]
[]
[null,null,null,"Days in year",null,null,"days",null,{"$f":"'Inputs master'!I307","v":365},{"$f":"'Inputs master'!J307","v":365},{"$f":"'Inputs master'!K307","v":365},{"$f":"'Inputs master'!L307","v":365},{"$f":"'Inputs master'!M307","v":365},{"$f":"'Inputs master'!N307","v":365},{"$f":"'Inputs master'!O307","v":365},{"$f":"'Inputs master'!P307","v":365},{"$f":"'Inputs master'!Q307","v":365},{"$f":"'Inputs master'!R307","v":365},{"$f":"'Inputs master'!S307","v":365},{"$f":"'Inputs master'!T307","v":365},{"$f":"'Inputs master'!U307","v":365},{"$f":"'Inputs master'!V307","v":365},{"$f":"'Inputs master'!W307","v":365}]
[null,null,null,"Revenue",null,null,"days",null,{"$f":"'Inputs master'!I308","v":163},{"$f":"'Inputs master'!J308","v":163},{"$f":"'Inputs master'!K308","v":163},{"$f":"'Inputs master'!L308","v":163},{"$f":"'Inputs master'!M308","v":163},{"$f":"'Inputs master'!N308","v":163},{"$f":"'Inputs master'!O308","v":163},{"$f":"'Inputs master'!P308","v":163},{"$f":"'Inputs master'!Q308","v":163},{"$f":"'Inputs master'!R308","v":163},{"$f":"'Inputs master'!S308","v":163},{"$f":"'Inputs master'!T308","v":163},{"$f":"'Inputs master'!U308","v":163},{"$f":"'Inputs master'!V308","v":163},{"$f":"'Inputs master'!W308","v":163}]
[null,null,null,"Mid-year",null,null,"days",null,{"$f":"'Inputs master'!I309","v":182},{"$f":"'Inputs master'!J309","v":182},{"$f":"'Inputs master'!K309","v":182},{"$f":"'Inputs master'!L309","v":182},{"$f":"'Inputs master'!M309","v":182},{"$f":"'Inputs master'!N309","v":182},{"$f":"'Inputs master'!O309","v":182},{"$f":"'Inputs master'!P309","v":182},{"$f":"'Inputs master'!Q309","v":182},{"$f":"'Inputs master'!R309","v":182},{"$f":"'Inputs master'!S309","v":182},{"$f":"'Inputs master'!T309","v":182},{"$f":"'Inputs master'!U309","v":182},{"$f":"'Inputs master'!V309","v":182},{"$f":"'Inputs master'!W309","v":182}]
[null,null,null,"Commissioned assets in July",null,null,"days",null,{"$f":"'Inputs master'!I310","v":349.5},{"$f":"'Inputs master'!J310","v":349.5},{"$f":"'Inputs master'!K310","v":349.5},{"$f":"'Inputs master'!L310","v":349.5},{"$f":"'Inputs master'!M310","v":349.5},{"$f":"'Inputs master'!N310","v":349.5},{"$f":"'Inputs master'!O310","v":349.5},{"$f":"'Inputs master'!P310","v":349.5},{"$f":"'Inputs master'!Q310","v":349.5},{"$f":"'Inputs master'!R310","v":349.5},{"$f":"'Inputs master'!S310","v":349.5},{"$f":"'Inputs master'!T310","v":349.5},{"$f":"'Inputs master'!U310","v":349.5},{"$f":"'Inputs master'!V310","v":349.5},{"$f":"'Inputs master'!W310","v":349.5}]
[null,null,null,"Commissioned assets in August",null,null,"days",null,{"$f":"'Inputs master'!I311","v":318.5},{"$f":"'Inputs master'!J311","v":318.5},{"$f":"'Inputs master'!K311","v":318.5},{"$f":"'Inputs master'!L311","v":318.5},{"$f":"'Inputs master'!M311","v":318.5},{"$f":"'Inputs master'!N311","v":318.5},{"$f":"'Inputs master'!O311","v":318.5},{"$f":"'Inputs master'!P311","v":318.5},{"$f":"'Inputs master'!Q311","v":318.5},{"$f":"'Inputs master'!R311","v":318.5},{"$f":"'Inputs master'!S311","v":318.5},{"$f":"'Inputs master'!T311","v":318.5},{"$f":"'Inputs master'!U311","v":318.5},{"$f":"'Inputs master'!V311","v":318.5},{"$f":"'Inputs master'!W311","v":318.5}]
[null,null,null,"Commissioned assets in September",null,null,"days",null,{"$f":"'Inputs master'!I312","v":288},{"$f":"'Inputs master'!J312","v":288},{"$f":"'Inputs master'!K312","v":288},{"$f":"'Inputs master'!L312","v":288},{"$f":"'Inputs master'!M312","v":288},{"$f":"'Inputs master'!N312","v":288},{"$f":"'Inputs master'!O312","v":288},{"$f":"'Inputs master'!P312","v":288},{"$f":"'Inputs master'!Q312","v":288},{"$f":"'Inputs master'!R312","v":288},{"$f":"'Inputs master'!S312","v":288},{"$f":"'Inputs master'!T312","v":288},{"$f":"'Inputs master'!U312","v":288},{"$f":"'Inputs master'!V312","v":288},{"$f":"'Inputs master'!W312","v":288}]
[null,null,null,"Commissioned assets in October",null,null,"days",null,{"$f":"'Inputs master'!I313","v":257.5},{"$f":"'Inputs master'!J313","v":257.5},{"$f":"'Inputs master'!K313","v":257.5},{"$f":"'Inputs master'!L313","v":257.5},{"$f":"'Inputs master'!M313","v":257.5},{"$f":"'Inputs master'!N313","v":257.5},{"$f":"'Inputs master'!O313","v":257.5},{"$f":"'Inputs master'!P313","v":257.5},{"$f":"'Inputs master'!Q313","v":257.5},{"$f":"'Inputs master'!R313","v":257.5},{"$f":"'Inputs master'!S313","v":257.5},{"$f":"'Inputs master'!T313","v":257.5},{"$f":"'Inputs master'!U313","v":257.5},{"$f":"'Inputs master'!V313","v":257.5},{"$f":"'Inputs master'!W313","v":257.5}]
[null,null,null,"Commissioned assets in November",null,null,"days",null,{"$f":"'Inputs master'!I314","v":227},{"$f":"'Inputs master'!J314","v":227},{"$f":"'Inputs master'!K314","v":227},{"$f":"'Inputs master'!L314","v":227},{"$f":"'Inputs master'!M314","v":227},{"$f":"'Inputs master'!N314","v":227},{"$f":"'Inputs master'!O314","v":227},{"$f":"'Inputs master'!P314","v":227},{"$f":"'Inputs master'!Q314","v":227},{"$f":"'Inputs master'!R314","v":227},{"$f":"'Inputs master'!S314","v":227},{"$f":"'Inputs master'!T314","v":227},{"$f":"'Inputs master'!U314","v":227},{"$f":"'Inputs master'!V314","v":227},{"$f":"'Inputs master'!W314","v":227}]
[null,null,null,"Commissioned assets in December",null,null,"days",null,{"$f":"'Inputs master'!I315","v":196.5},{"$f":"'Inputs master'!J315","v":196.5},{"$f":"'Inputs master'!K315","v":196.5},{"$f":"'Inputs master'!L315","v":196.5},{"$f":"'Inputs master'!M315","v":196.5},{"$f":"'Inputs master'!N315","v":196.5},{"$f":"'Inputs master'!O315","v":196.5},{"$f":"'Inputs master'!P315","v":196.5},{"$f":"'Inputs master'!Q315","v":196.5},{"$f":"'Inputs master'!R315","v":196.5},{"$f":"'Inputs master'!S315","v":196.5},{"$f":"'Inputs master'!T315","v":196.5},{"$f":"'Inputs master'!U315","v":196.5},{"$f":"'Inputs master'!V315","v":196.5},{"$f":"'Inputs master'!W315","v":196.5}]
[null,null,null,"Commissioned assets in January",null,null,"days",null,{"$f":"'Inputs master'!I316","v":165.5},{"$f":"'Inputs master'!J316","v":165.5},{"$f":"'Inputs master'!K316","v":165.5},{"$f":"'Inputs master'!L316","v":165.5},{"$f":"'Inputs master'!M316","v":165.5},{"$f":"'Inputs master'!N316","v":165.5},{"$f":"'Inputs master'!O316","v":165.5},{"$f":"'Inputs master'!P316","v":165.5},{"$f":"'Inputs master'!Q316","v":165.5},{"$f":"'Inputs master'!R316","v":165.5},{"$f":"'Inputs master'!S316","v":165.5},{"$f":"'Inputs master'!T316","v":165.5},{"$f":"'Inputs master'!U316","v":165.5},{"$f":"'Inputs master'!V316","v":165.5},{"$f":"'Inputs master'!W316","v":165.5}]
[null,null,null,"Commissioned assets in February",null,null,"days",null,{"$f":"'Inputs master'!I317","v":136},{"$f":"'Inputs master'!J317","v":136},{"$f":"'Inputs master'!K317","v":136},{"$f":"'Inputs master'!L317","v":136},{"$f":"'Inputs master'!M317","v":136},{"$f":"'Inputs master'!N317","v":136},{"$f":"'Inputs master'!O317","v":136},{"$f":"'Inputs master'!P317","v":136},{"$f":"'Inputs master'!Q317","v":136},{"$f":"'Inputs master'!R317","v":136},{"$f":"'Inputs master'!S317","v":136},{"$f":"'Inputs master'!T317","v":136},{"$f":"'Inputs master'!U317","v":136},{"$f":"'Inputs master'!V317","v":136},{"$f":"'Inputs master'!W317","v":136}]
[null,null,null,"Commissioned assets in March",null,null,"days",null,{"$f":"'Inputs master'!I318","v":106.5},{"$f":"'Inputs master'!J318","v":106.5},{"$f":"'Inputs master'!K318","v":106.5},{"$f":"'Inputs master'!L318","v":106.5},{"$f":"'Inputs master'!M318","v":106.5},{"$f":"'Inputs master'!N318","v":106.5},{"$f":"'Inputs master'!O318","v":106.5},{"$f":"'Inputs master'!P318","v":106.5},{"$f":"'Inputs master'!Q318","v":106.5},{"$f":"'Inputs master'!R318","v":106.5},{"$f":"'Inputs master'!S318","v":106.5},{"$f":"'Inputs master'!T318","v":106.5},{"$f":"'Inputs master'!U318","v":106.5},{"$f":"'Inputs master'!V318","v":106.5},{"$f":"'Inputs master'!W318","v":106.5}]
[null,null,null,"Commissioned assets in April",null,null,"days",null,{"$f":"'Inputs master'!I319","v":76},{"$f":"'Inputs master'!J319","v":76},{"$f":"'Inputs master'!K319","v":76},{"$f":"'Inputs master'!L319","v":76},{"$f":"'Inputs master'!M319","v":76},{"$f":"'Inputs master'!N319","v":76},{"$f":"'Inputs master'!O319","v":76},{"$f":"'Inputs master'!P319","v":76},{"$f":"'Inputs master'!Q319","v":76},{"$f":"'Inputs master'!R319","v":76},{"$f":"'Inputs master'!S319","v":76},{"$f":"'Inputs master'!T319","v":76},{"$f":"'Inputs master'!U319","v":76},{"$f":"'Inputs master'!V319","v":76},{"$f":"'Inputs master'!W319","v":76}]
[null,null,null,"Commissioned assets in May",null,null,"days",null,{"$f":"'Inputs master'!I320","v":45.5},{"$f":"'Inputs master'!J320","v":45.5},{"$f":"'Inputs master'!K320","v":45.5},{"$f":"'Inputs master'!L320","v":45.5},{"$f":"'Inputs master'!M320","v":45.5},{"$f":"'Inputs master'!N320","v":45.5},{"$f":"'Inputs master'!O320","v":45.5},{"$f":"'Inputs master'!P320","v":45.5},{"$f":"'Inputs master'!Q320","v":45.5},{"$f":"'Inputs master'!R320","v":45.5},{"$f":"'Inputs master'!S320","v":45.5},{"$f":"'Inputs master'!T320","v":45.5},{"$f":"'Inputs master'!U320","v":45.5},{"$f":"'Inputs master'!V320","v":45.5},{"$f":"'Inputs master'!W320","v":45.5}]
[null,null,null,"Commissioned assets in June",null,null,"days",null,{"$f":"'Inputs master'!I321","v":15},{"$f":"'Inputs master'!J321","v":15},{"$f":"'Inputs master'!K321","v":15},{"$f":"'Inputs master'!L321","v":15},{"$f":"'Inputs master'!M321","v":15},{"$f":"'Inputs master'!N321","v":15},{"$f":"'Inputs master'!O321","v":15},{"$f":"'Inputs master'!P321","v":15},{"$f":"'Inputs master'!Q321","v":15},{"$f":"'Inputs master'!R321","v":15},{"$f":"'Inputs master'!S321","v":15},{"$f":"'Inputs master'!T321","v":15},{"$f":"'Inputs master'!U321","v":15},{"$f":"'Inputs master'!V321","v":15},{"$f":"'Inputs master'!W321","v":15}]
[]
[null,null,"Other building block inputs"]
[null,null,"Note:"]
[]
[null,null,null,"Opening RAB (carried forward into 2020)",null,null,"$m",null,{"$f":"'Inputs master'!I326","v":4863.1110816469754}]
[null,null,null,"Adjustments to RAB",null,null,"$m",null,{"$f":"'Inputs master'!I327","v":0},{"$f":"'Inputs master'!J327","v":-4.7087271824000005},{"$f":"'Inputs master'!K327","v":0},{"$f":"'Inputs master'!L327","v":0},{"$f":"'Inputs master'!M327","v":0},{"$f":"'Inputs master'!N327","v":0},{"$f":"'Inputs master'!O327","v":0},{"$f":"'Inputs master'!P327","v":0},{"$f":"'Inputs master'!Q327","v":0},{"$f":"'Inputs master'!R327","v":0},{"$f":"'Inputs master'!S327","v":0},{"$f":"'Inputs master'!T327","v":0},{"$f":"'Inputs master'!U327","v":0},{"$f":"'Inputs master'!V327","v":0},{"$f":"'Inputs master'!W327","v":0}]
[null,null,null,"Miscellaneous RAB adjustments (to opening balance)",null,null,"$m",null,{"$f":"'Inputs master'!I328","v":0},{"$f":"'Inputs master'!J328","v":-2.949383917666637E-3},{"$f":"'Inputs master'!K328","v":5.5288262501562713E-7},{"$f":"'Inputs master'!L328","v":0},{"$f":"'Inputs master'!M328","v":0},{"$f":"'Inputs master'!N328","v":0},{"$f":"'Inputs master'!O328","v":0},{"$f":"'Inputs master'!P328","v":0},{"$f":"'Inputs master'!Q328","v":0},{"$f":"'Inputs master'!R328","v":0},{"$f":"'Inputs master'!S328","v":0},{"$f":"'Inputs master'!T328","v":0},{"$f":"'Inputs master'!U328","v":0},{"$f":"'Inputs master'!V328","v":0},{"$f":"'Inputs master'!W328","v":0}]
[null,null,null,"Actual revaluation amount",null,null,"$m",null,null,null,null,null,null,{"$f":"'Inputs master'!N329","v":0},{"$f":"'Inputs master'!O329","v":0},{"$f":"'Inputs master'!P329","v":0},{"$f":"'Inputs master'!Q329","v":0},{"$f":"'Inputs master'!R329","v":0},{"$f":"'Inputs master'!S329","v":0},{"$f":"'Inputs master'!T329","v":0},{"$f":"'Inputs master'!U329","v":0},{"$f":"'Inputs master'!V329","v":0},{"$f":"'Inputs master'!W329","v":0}]
[]
[null,null,null,"Actual revenue received",null,null,"$m",null,{"$f":"'Inputs master'!I331","v":787.95826113112298},{"$f":"'Inputs master'!J331","v":791.85940120000009},{"$f":"'Inputs master'!K331","v":824.96859761147573},{"$f":"'Inputs master'!L331","v":825.3158680395976},{"$f":"'Inputs master'!M331","v":0},{"$f":"'Inputs master'!N331","v":0},{"$f":"'Inputs master'!O331","v":0},{"$f":"'Inputs master'!P331","v":0},{"$f":"'Inputs master'!Q331","v":0},{"$f":"'Inputs master'!R331","v":0},{"$f":"'Inputs master'!S331","v":0},{"$f":"'Inputs master'!T331","v":0},{"$f":"'Inputs master'!U331","v":0},{"$f":"'Inputs master'!V331","v":0},{"$f":"'Inputs master'!W331","v":0}]
[null,null,null,"Voluntary revenue reduction",null,null,"$m",null,{"$f":"'Inputs master'!I332","v":0},{"$f":"'Inputs master'!J332","v":0},{"$f":"'Inputs master'!K332","v":-14.077713664900505},{"$f":"'Inputs master'!L332","v":0},{"$f":"'Inputs master'!M332","v":0},{"$f":"'Inputs master'!N332","v":0},{"$f":"'Inputs master'!O332","v":0},{"$f":"'Inputs master'!P332","v":0},{"$f":"'Inputs master'!Q332","v":0},{"$f":"'Inputs master'!R332","v":0},{"$f":"'Inputs master'!S332","v":0},{"$f":"'Inputs master'!T332","v":0},{"$f":"'Inputs master'!U332","v":0},{"$f":"'Inputs master'!V332","v":0},{"$f":"'Inputs master'!W332","v":0}]
[null,null,null,"MAR as determined by IPP",null,null,"$m",null,{"$f":"'Inputs master'!I333","v":810.55287524421374},{"$f":"'Inputs master'!J333","v":795.62685485668646},{"$f":"'Inputs master'!K333","v":790.89191515482162},{"$f":"'Inputs master'!L333","v":830.1789153132346},{"$f":"'Inputs master'!M333","v":835.5419388760962},{"$f":"TRANSPOSE(Results!I567:I571)","v":1075.9994812760901},1129.9184947086042,1163.8153853357283,1232.7481402967956,1274.1572621117739,{"$f":"'Inputs master'!S333","v":0},{"$f":"'Inputs master'!T333","v":0},{"$f":"'Inputs master'!U333","v":0},{"$f":"'Inputs master'!V333","v":0},{"$f":"'Inputs master'!W333","v":0}]
[null,null,null,"SMAR as determined by IPP",null,null,"$m",null,{"$f":"'Inputs master'!I334","v":788.70813218364503},{"$f":"'Inputs master'!J334","v":798.84427779550265},{"$f":"'Inputs master'!K334","v":808.95208125345118},{"$f":"'Inputs master'!L334","v":828.09895546736539},{"$f":"'Inputs master'!M334","v":840.17793069256095},{"$f":"TRANSPOSE(Results!I582:I586)","v":976.7170136720124},1141.3736871143651,1198.4423714700833,1258.3644900435875,1321.282714545767,{"$f":"'Inputs master'!S334","v":0},{"$f":"'Inputs master'!T334","v":0},{"$f":"'Inputs master'!U334","v":0},{"$f":"'Inputs master'!V334","v":0},{"$f":"'Inputs master'!W334","v":0}]
[]
[null,null,null,"Actual term credit spread differential",null,null,"$m",null,{"$f":"'Inputs master'!I336","v":4.103640050600589},{"$f":"'Inputs master'!J336","v":3.1867651585539765},{"$f":"'Inputs master'!K336","v":3.0247439666530678},{"$f":"'Inputs master'!L336","v":2.5360516328984106},{"$f":"'Inputs master'!M336","v":0},{"$f":"'Inputs master'!N336","v":0},{"$f":"'Inputs master'!O336","v":0},{"$f":"'Inputs master'!P336","v":0},{"$f":"'Inputs master'!Q336","v":0},{"$f":"'Inputs master'!R336","v":0},{"$f":"'Inputs master'!S336","v":0},{"$f":"'Inputs master'!T336","v":0},{"$f":"'Inputs master'!U336","v":0},{"$f":"'Inputs master'!V336","v":0},{"$f":"'Inputs master'!W336","v":0}]
[null,null,null,"Forecast TCSD factor = A/B*C",null,null,"scalar",null,{"$f":"'Inputs master'!I337","v":0},{"$f":"'Inputs master'!J337","v":0},{"$f":"'Inputs master'!K337","v":0},{"$f":"'Inputs master'!L337","v":0},{"$f":"'Inputs master'!M337","v":5.0578386164873055E-4},{"$f":"'Inputs master'!N337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!O337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!P337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!Q337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!R337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!S337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!T337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!U337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!V337","v":5.8576947135010899E-4},{"$f":"'Inputs master'!W337","v":5.8576947135010899E-4}]
[null,null,null,"Pass-through costs",null,null,"$m",null,{"$f":"'Inputs master'!I338","v":17.267025519999997},{"$f":"'Inputs master'!J338","v":18.469512080000001},{"$f":"'Inputs master'!K338","v":17.033042179999999},{"$f":"'Inputs master'!L338","v":21.485083889999999},{"$f":"'Inputs master'!M338","v":21.386001363439998},{"$f":"'Inputs master'!N338","v":22.283521472515201},{"$f":"'Inputs master'!O338","v":22.898319931415802},{"$f":"'Inputs master'!P338","v":23.444232905358284},{"$f":"'Inputs master'!Q338","v":24.003702536039032},{"$f":"'Inputs master'!R338","v":24.577079108510603},{"$f":"'Inputs master'!S338","v":25.068620690680813},{"$f":"'Inputs master'!T338","v":25.569993104494429},{"$f":"'Inputs master'!U338","v":26.081392966584318},{"$f":"'Inputs master'!V338","v":26.603020825916005},{"$f":"'Inputs master'!W338","v":27.135081242434321}]
[null,null,null,"Recoverable costs (non-IRIS)",null,null,"$m",null,{"$f":"'Inputs master'!I339","v":6.8198356143482055},{"$f":"'Inputs master'!J339","v":0.22575468000000001},{"$f":"'Inputs master'!K339","v":8.8743859199999999},{"$f":"'Inputs master'!L339","v":1.7653898700000004},{"$f":"'Inputs master'!M339","v":1.9},{"$f":"'Inputs master'!N339","v":1.9379999999999999},{"$f":"'Inputs master'!O339","v":1.9767600000000001},{"$f":"'Inputs master'!P339","v":2.0162952000000001},{"$f":"'Inputs master'!Q339","v":2.056621104},{"$f":"'Inputs master'!R339","v":2.0977535260800004},{"$f":"'Inputs master'!S339","v":2.1397085966016003},{"$f":"'Inputs master'!T339","v":2.1825027685336322},{"$f":"'Inputs master'!U339","v":2.2261528239043047},{"$f":"'Inputs master'!V339","v":2.2706758803823908},{"$f":"'Inputs master'!W339","v":2.3160893979900385}]
[null,null,null,"RCP2 pass-through and recoverable costs wash-up",null,null,"$m",null,{"$f":"'Inputs master'!I340","v":0.15405999480054255},{"$f":"'Inputs master'!J340","v":1.6815297156179336},{"$f":"'Inputs master'!K340","v":-2.1850299587470117}]
[]
[null,null,null,"2021 opening EV account balance",null,null,"$m",null,{"$f":"'Inputs master'!I342","v":72.634526522876286}]
[null,null,null,"EV account balance recovery from previous RCP",null,null,"$m",null,{"$f":"'Inputs master'!I343","v":17.969549354854479},{"$f":"'Inputs master'!J343","v":17.969549354854479},{"$f":"'Inputs master'!K343","v":17.969549354854479},{"$f":"'Inputs master'!L343","v":17.969549354854479},{"$f":"'Inputs master'!M343","v":17.969549354854479}]
[null,null,null,"RCP4 HVDC transitional adjustment",null,null,"$m"]
[null,null,null,"RCP4 HVDC transitional adjustment offset",null,null,"$m"]
[]
[null,null,"Regulatory depreciation"]
[null,null,"Note:"]
[]
[null,null,null,"Existing asset depreciation",null,null,"$m",null,{"$f":"'Inputs master'!I350","v":251.92327892690059},{"$f":"'Inputs master'!J350","v":246.58153156488663},{"$f":"'Inputs master'!K350","v":249.35836971106775},{"$f":"'Inputs master'!L350","v":254.73254425826067},{"$f":"'Inputs master'!M350","v":238.2398593814456},{"$f":"'Inputs master'!N350","v":224.75086909670944},{"$f":"'Inputs master'!O350","v":212.42730702067612},{"$f":"'Inputs master'!P350","v":198.75223930817032},{"$f":"'Inputs master'!Q350","v":187.89509981500615},{"$f":"'Inputs master'!R350","v":179.28680060138944},{"$f":"'Inputs master'!S350","v":169.88557453283948},{"$f":"'Inputs master'!T350","v":159.31914727563944},{"$f":"'Inputs master'!U350","v":150.36247801930617},{"$f":"'Inputs master'!V350","v":143.33742453410616},{"$f":"'Inputs master'!W350","v":137.41814936473949}]
[null,null,null,"Operating lease assets amortisation",null,null,"$m",null,{"$f":"'Inputs master'!I351","v":0},{"$f":"'Inputs master'!J351","v":0},{"$f":"'Inputs master'!K351","v":0},{"$f":"'Inputs master'!L351","v":0},{"$f":"'Inputs master'!M351","v":11.429717912702527},{"$f":"'Inputs master'!N351","v":10.807360856867705},{"$f":"'Inputs master'!O351","v":12.12701967715364},{"$f":"'Inputs master'!P351","v":12.446079635850596},{"$f":"'Inputs master'!Q351","v":10.780840037070741},{"$f":"'Inputs master'!R351","v":10.517357214981851},{"$f":"'Inputs master'!S351","v":10.256015794840749},{"$f":"'Inputs master'!T351","v":10.291945783358083},{"$f":"'Inputs master'!U351","v":10.295994203939454},{"$f":"'Inputs master'!V351","v":10.284954773977331},{"$f":"'Inputs master'!W351","v":10.287592434114551}]
[null,null,null,"Pseudo asset depreciation",null,null,"$m",null,{"$f":"'Inputs master'!I352","v":1.9953529999999999},{"$f":"'Inputs master'!J352","v":1.9953529999999999},{"$f":"'Inputs master'!K352","v":1.9953529999999999},{"$f":"'Inputs master'!L352","v":1.9953529999999999},{"$f":"'Inputs master'!M352","v":1.9953529999999999},{"$f":"'Inputs master'!N352","v":1.9953529999999999},{"$f":"'Inputs master'!O352","v":1.9953529999999999},{"$f":"'Inputs master'!P352","v":1.9953529999999999},{"$f":"'Inputs master'!Q352","v":1.9953529999999999},{"$f":"'Inputs master'!R352","v":1.9953529999999999},{"$f":"'Inputs master'!S352","v":1.9953529999999999},{"$f":"'Inputs master'!T352","v":1.9953529999999999},{"$f":"'Inputs master'!U352","v":1.9953529999999999},{"$f":"'Inputs master'!V352","v":1.9953529999999999},{"$f":"'Inputs master'!W352","v":1.9953529999999999}]
[null,null,null,"Write-offs",null,null,"$m",null,{"$f":"'Inputs master'!I353","v":12.189900041999893},{"$f":"'Inputs master'!J353","v":8.9916931499997368},{"$f":"'Inputs master'!K353","v":7.919620652999992},{"$f":"'Inputs master'!L353","v":2.9404001699999966},{"$f":"'Inputs master'!M353","v":6.5572674301335798},{"$f":"'Inputs master'!N353","v":6},{"$f":"'Inputs master'!O353","v":6},{"$f":"'Inputs master'!P353","v":6},{"$f":"'Inputs master'!Q353","v":6},{"$f":"'Inputs master'!R353","v":6},{"$f":"'Inputs master'!S353","v":6},{"$f":"'Inputs master'!T353","v":6},{"$f":"'Inputs master'!U353","v":6},{"$f":"'Inputs master'!V353","v":6},{"$f":"'Inputs master'!W353","v":6}]
[]
[null,null,null,"Dismantling costs",null,null,"$m",null,{"$f":"'Inputs master'!I355","v":9.1962752200000004},{"$f":"'Inputs master'!J355","v":20.3555679344},{"$f":"'Inputs master'!K355","v":15.828981940000002},{"$f":"'Inputs master'!L355","v":2.6592715099999937},{"$f":"'Inputs master'!M355","v":6.6739459999999999},{"$f":"'Inputs master'!N355","v":6},{"$f":"'Inputs master'!O355","v":6},{"$f":"'Inputs master'!P355","v":6},{"$f":"'Inputs master'!Q355","v":6},{"$f":"'Inputs master'!R355","v":6},{"$f":"'Inputs master'!S355","v":6},{"$f":"'Inputs master'!T355","v":6},{"$f":"'Inputs master'!U355","v":6},{"$f":"'Inputs master'!V355","v":6},{"$f":"'Inputs master'!W355","v":6}]
[null,null,null,"Lost assets",null,null,"$m",null,{"$f":"'Inputs master'!I356","v":0},{"$f":"'Inputs master'!J356","v":0},{"$f":"'Inputs master'!K356","v":0},{"$f":"'Inputs master'!L356","v":0},{"$f":"'Inputs master'!M356","v":0},{"$f":"'Inputs master'!N356","v":0},{"$f":"'Inputs master'!O356","v":0},{"$f":"'Inputs master'!P356","v":0},{"$f":"'Inputs master'!Q356","v":0},{"$f":"'Inputs master'!R356","v":0},{"$f":"'Inputs master'!S356","v":0},{"$f":"'Inputs master'!T356","v":0},{"$f":"'Inputs master'!U356","v":0},{"$f":"'Inputs master'!V356","v":0},{"$f":"'Inputs master'!W356","v":0}]
[null,null,null,"Found assets",null,null,"$m",null,{"$f":"'Inputs master'!I357","v":0},{"$f":"'Inputs master'!J357","v":0},{"$f":"'Inputs master'!K357","v":0},{"$f":"'Inputs master'!L357","v":0},{"$f":"'Inputs master'!M357","v":0},{"$f":"'Inputs master'!N357","v":0},{"$f":"'Inputs master'!O357","v":0},{"$f":"'Inputs master'!P357","v":0},{"$f":"'Inputs master'!Q357","v":0},{"$f":"'Inputs master'!R357","v":0},{"$f":"'Inputs master'!S357","v":0},{"$f":"'Inputs master'!T357","v":0},{"$f":"'Inputs master'!U357","v":0},{"$f":"'Inputs master'!V357","v":0},{"$f":"'Inputs master'!W357","v":0}]
[null,null,null,"Cash proceeds from asset disposals",null,null,"$m",null,{"$f":"'Inputs master'!I358","v":2.2812928399999999},{"$f":"'Inputs master'!J358","v":2.0776160200000002},{"$f":"'Inputs master'!K358","v":2.7806007100000003},{"$f":"'Inputs master'!L358","v":0.20371440999999998},{"$f":"'Inputs master'!M358","v":0},{"$f":"'Inputs master'!N358","v":0},{"$f":"'Inputs master'!O358","v":0},{"$f":"'Inputs master'!P358","v":0},{"$f":"'Inputs master'!Q358","v":0},{"$f":"'Inputs master'!R358","v":0},{"$f":"'Inputs master'!S358","v":0},{"$f":"'Inputs master'!T358","v":0},{"$f":"'Inputs master'!U358","v":0},{"$f":"'Inputs master'!V358","v":0},{"$f":"'Inputs master'!W358","v":0}]
[null,null,null,"Capitalised interest depreciation adjustment",null,null,"$m",null,{"$f":"'Inputs master'!I359","v":0.44991696197278841},{"$f":"'Inputs master'!J359","v":0.10039219028363686},{"$f":"'Inputs master'!K359","v":0},{"$f":"'Inputs master'!L359","v":0.3813906474506028},{"$f":"'Inputs master'!M359","v":0},{"$f":"'Inputs master'!N359","v":0},{"$f":"'Inputs master'!O359","v":0},{"$f":"'Inputs master'!P359","v":0},{"$f":"'Inputs master'!Q359","v":0},{"$f":"'Inputs master'!R359","v":0},{"$f":"'Inputs master'!S359","v":0},{"$f":"'Inputs master'!T359","v":0},{"$f":"'Inputs master'!U359","v":0},{"$f":"'Inputs master'!V359","v":0},{"$f":"'Inputs master'!W359","v":0}]
[]
[null,null,"Tax depreciation"]
[null,null,"Note:"]
[]
[null,null,null,"Existing asset tax depreciation",null,null,"$m",null,{"$f":"'Inputs master'!I364","v":262.22545471891812},{"$f":"'Inputs master'!J364","v":261.00971379374187},{"$f":"'Inputs master'!K364","v":256.34642943146247},{"$f":"'Inputs master'!L364","v":256.26961590524974},{"$f":"'Inputs master'!M364","v":228.52950265875086},{"$f":"'Inputs master'!N364","v":196.67424167523271},{"$f":"'Inputs master'!O364","v":172.54234731795671},{"$f":"'Inputs master'!P364","v":153.1958828345179},{"$f":"'Inputs master'!Q364","v":137.0428044609649},{"$f":"'Inputs master'!R364","v":123.27948695619382},{"$f":"'Inputs master'!S364","v":111.30146119547435},{"$f":"'Inputs master'!T364","v":100.63886160824255},{"$f":"'Inputs master'!U364","v":91.263291497746451},{"$f":"'Inputs master'!V364","v":82.888583747784807},{"$f":"'Inputs master'!W364","v":75.387447751772868}]
[null,null,null,"Tower painting and attachment points",null,null,"$m",null,{"$f":"'Inputs master'!I365","v":44.13612486000001},{"$f":"'Inputs master'!J365","v":39.357008350000022},{"$f":"'Inputs master'!K365","v":44.329176250000017},{"$f":"'Inputs master'!L365","v":63.823966170000013},{"$f":"'Inputs master'!M365","v":52.861185999999996},{"$f":"'Inputs master'!N365","v":73.541175999999993},{"$f":"'Inputs master'!O365","v":78.394439000000006},{"$f":"'Inputs master'!P365","v":83.853054},{"$f":"'Inputs master'!Q365","v":85.902157000000003},{"$f":"'Inputs master'!R365","v":86.229563999999996},{"$f":"'Inputs master'!S365","v":88.062336000000002},{"$f":"'Inputs master'!T365","v":91.973848000000004},{"$f":"'Inputs master'!U365","v":94.242391999999995},{"$f":"'Inputs master'!V365","v":96.010654000000002},{"$f":"'Inputs master'!W365","v":98.417426000000006}]
[null,null,null,"Capitalised lease costs",null,null,"$m",null,{"$f":"'Inputs master'!I366","v":9.8568077447999993},{"$f":"'Inputs master'!J366","v":9.8568077447999993},{"$f":"'Inputs master'!K366","v":12.579336258393319},{"$f":"'Inputs master'!L366","v":11.230053},{"$f":"'Inputs master'!M366","v":11.828282036633119},{"$f":"'Inputs master'!N366","v":11.316470104213245},{"$f":"'Inputs master'!O366","v":12.872141522614406},{"$f":"'Inputs master'!P366","v":19.309089377240532},{"$f":"'Inputs master'!Q366","v":11.947270639878893},{"$f":"'Inputs master'!R366","v":11.099703442648385},{"$f":"'Inputs master'!S366","v":11.310340517745342},{"$f":"'Inputs master'!T366","v":11.346629726263322},{"$f":"'Inputs master'!U366","v":11.541027609963063},{"$f":"'Inputs master'!V366","v":11.736279551288836},{"$f":"'Inputs master'!W366","v":11.751980320924805}]
[null,null,null,"Tax write-offs",null,null,"$m",null,{"$f":"'Inputs master'!I367","v":12.32663794999951},{"$f":"'Inputs master'!J367","v":13.084526213000192},{"$f":"'Inputs master'!K367","v":7.8814378170000081},{"$f":"'Inputs master'!L367","v":23.020015799999946},{"$f":"'Inputs master'!M367","v":13.231213430133581},{"$f":"'Inputs master'!N367","v":12},{"$f":"'Inputs master'!O367","v":12},{"$f":"'Inputs master'!P367","v":12},{"$f":"'Inputs master'!Q367","v":12},{"$f":"'Inputs master'!R367","v":12},{"$f":"'Inputs master'!S367","v":12},{"$f":"'Inputs master'!T367","v":12},{"$f":"'Inputs master'!U367","v":12},{"$f":"'Inputs master'!V367","v":12},{"$f":"'Inputs master'!W367","v":12}]
[]
[null,"Depreciation module parameters"]
[]
[null,null,"New commissioning assets useful lives"]
[null,null,"Note: Regulatory useful life for new commissioned assets for depreciation module."]
[]
[null,null,null,"Buildings",null,null,"years",{"$f":"'Inputs master'!H374","v":50}]
[null,null,null,"Communications",null,null,"years",{"$f":"'Inputs master'!H375","v":12.5}]
[null,null,null,"Easements",null,null,"years",{"$f":"'Inputs master'!H376","v":0}]
[null,null,null,"Furniture and fittings",null,null,"years",{"$f":"'Inputs master'!H377","v":16.7}]
[null,null,null,"HVDC cables",null,null,"years",{"$f":"'Inputs master'!H378","v":30.3}]
[null,null,null,"HVDC lines",null,null,"years",{"$f":"'Inputs master'!H379","v":50}]
[null,null,null,"HVDC stations",null,null,"years",{"$f":"'Inputs master'!H380","v":30.3}]
[null,null,null,"ICT",null,null,"years",{"$f":"'Inputs master'!H381","v":5.6}]
[null,null,null,"Intangible assets",null,null,"years",{"$f":"'Inputs master'!H382","v":6.7}]
[null,null,null,"Land",null,null,"years",{"$f":"'Inputs master'!H383","v":0}]
[null,null,null,"Other assets",null,null,"years",{"$f":"'Inputs master'!H384","v":10}]
[null,null,null,"Software",null,null,"years",{"$f":"'Inputs master'!H385","v":5}]
[null,null,null,"Substations",null,null,"years",{"$f":"'Inputs master'!H386","v":40}]
[null,null,null,"Tower painting",null,null,"years",{"$f":"'Inputs master'!H387","v":15}]
[null,null,null,"Transmission lines",null,null,"years",{"$f":"'Inputs master'!H388","v":51.3}]
[null,null,null,"Operating lease assets",null,null,"years",{"$f":"'Inputs master'!H389","v":5}]
[]
[null,null,"New commissioning assets tax depreciation rates"]
[null,null,"Note: Tax depreciation rate for new commissioned assets for depreciation module."]
[]
[null,null,null,"Buildings",null,null,"%",{"$f":"'Inputs master'!H394","v":0}]
[null,null,null,"Communications",null,null,"%",{"$f":"'Inputs master'!H395","v":0.3}]
[null,null,null,"Easements",null,null,"%",{"$f":"'Inputs master'!H396","v":0}]
[null,null,null,"Furniture and fittings",null,null,"%",{"$f":"'Inputs master'!H397","v":0.17}]
[null,null,null,"HVDC cables",null,null,"%",{"$f":"'Inputs master'!H398","v":0.1}]
[null,null,null,"HVDC lines",null,null,"%",{"$f":"'Inputs master'!H399","v":0.1}]
[null,null,null,"HVDC stations",null,null,"%",{"$f":"'Inputs master'!H400","v":0.09}]
[null,null,null,"ICT",null,null,"%",{"$f":"'Inputs master'!H401","v":0.45}]
[null,null,null,"Intangible assets",null,null,"%",{"$f":"'Inputs master'!H402","v":0.5}]
[null,null,null,"Land",null,null,"%",{"$f":"'Inputs master'!H403","v":0}]
[null,null,null,"Other assets",null,null,"%",{"$f":"'Inputs master'!H404","v":0.33}]
[null,null,null,"Software",null,null,"%",{"$f":"'Inputs master'!H405","v":0.5}]
[null,null,null,"Substations",null,null,"%",{"$f":"'Inputs master'!H406","v":9.2999999999999999E-2}]
[null,null,null,"Tower painting",null,null,"%",{"$f":"'Inputs master'!H407","v":0}]
[null,null,null,"Transmission lines",null,null,"%",{"$f":"'Inputs master'!H408","v":0.09}]
[null,null,null,"Operating lease assets",null,null,"%",{"$f":"'Inputs master'!H409","v":0}]
[]
[null,null,"New asset regulatory commissioning"]
[null,null,"Note: By system asset profile. Used for depreciation module."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I414+'Inputs master'!I499+'Inputs master'!I584+'Inputs master'!I669+'Inputs master'!I754","v":295.29821752489795},{"$f":"'Inputs master'!J414+'Inputs master'!J499+'Inputs master'!J584+'Inputs master'!J669+'Inputs master'!J754","v":275.33145255900001},{"$f":"'Inputs master'!K414+'Inputs master'!K499+'Inputs master'!K584+'Inputs master'!K669+'Inputs master'!K754","v":331.92189096590005},{"$f":"'Inputs master'!L414+'Inputs master'!L499+'Inputs master'!L584+'Inputs master'!L669+'Inputs master'!L754","v":331.88979880039994},{"$f":"'Inputs master'!M414+'Inputs master'!M499+'Inputs master'!M584+'Inputs master'!M669+'Inputs master'!M754","v":0},{"$f":"'Inputs master'!N414+'Inputs master'!N499+'Inputs master'!N584+'Inputs master'!N669+'Inputs master'!N754","v":0},{"$f":"'Inputs master'!O414+'Inputs master'!O499+'Inputs master'!O584+'Inputs master'!O669+'Inputs master'!O754","v":0},{"$f":"'Inputs master'!P414+'Inputs master'!P499+'Inputs master'!P584+'Inputs master'!P669+'Inputs master'!P754","v":0},{"$f":"'Inputs master'!Q414+'Inputs master'!Q499+'Inputs master'!Q584+'Inputs master'!Q669+'Inputs master'!Q754","v":0},{"$f":"'Inputs master'!R414+'Inputs master'!R499+'Inputs master'!R584+'Inputs master'!R669+'Inputs master'!R754","v":0},{"$f":"'Inputs master'!S414+'Inputs master'!S499+'Inputs master'!S584+'Inputs master'!S669+'Inputs master'!S754","v":0},{"$f":"'Inputs master'!T414+'Inputs master'!T499+'Inputs master'!T584+'Inputs master'!T669+'Inputs master'!T754","v":0},{"$f":"'Inputs master'!U414+'Inputs master'!U499+'Inputs master'!U584+'Inputs master'!U669+'Inputs master'!U754","v":0},{"$f":"'Inputs master'!V414+'Inputs master'!V499+'Inputs master'!V584+'Inputs master'!V669+'Inputs master'!V754","v":0},{"$f":"'Inputs master'!W414+'Inputs master'!W499+'Inputs master'!W584+'Inputs master'!W669+'Inputs master'!W754","v":0}]
[null,null,null,"Buildings",null,null,"$m",null,{"$f":"'Inputs master'!I415+'Inputs master'!I500+'Inputs master'!I585+'Inputs master'!I670+'Inputs master'!I755","v":0},{"$f":"'Inputs master'!J415+'Inputs master'!J500+'Inputs master'!J585+'Inputs master'!J670+'Inputs master'!J755","v":0},{"$f":"'Inputs master'!K415+'Inputs master'!K500+'Inputs master'!K585+'Inputs master'!K670+'Inputs master'!K755","v":0},{"$f":"'Inputs master'!L415+'Inputs master'!L500+'Inputs master'!L585+'Inputs master'!L670+'Inputs master'!L755","v":0},{"$f":"'Inputs master'!M415+'Inputs master'!M500+'Inputs master'!M585+'Inputs master'!M670+'Inputs master'!M755","v":16.745659399999997},{"$f":"'Inputs master'!N415+'Inputs master'!N500+'Inputs master'!N585+'Inputs master'!N670+'Inputs master'!N755","v":12.1113114004},{"$f":"'Inputs master'!O415+'Inputs master'!O500+'Inputs master'!O585+'Inputs master'!O670+'Inputs master'!O755","v":3.3134526516756484},{"$f":"'Inputs master'!P415+'Inputs master'!P500+'Inputs master'!P585+'Inputs master'!P670+'Inputs master'!P755","v":5.5366067003999992},{"$f":"'Inputs master'!Q415+'Inputs master'!Q500+'Inputs master'!Q585+'Inputs master'!Q670+'Inputs master'!Q755","v":4.7205938804000001},{"$f":"'Inputs master'!R415+'Inputs master'!R500+'Inputs master'!R585+'Inputs master'!R670+'Inputs master'!R755","v":8.2784308196000005},{"$f":"'Inputs master'!S415+'Inputs master'!S500+'Inputs master'!S585+'Inputs master'!S670+'Inputs master'!S755","v":1.98733},{"$f":"'Inputs master'!T415+'Inputs master'!T500+'Inputs master'!T585+'Inputs master'!T670+'Inputs master'!T755","v":3.4473340000000001},{"$f":"'Inputs master'!U415+'Inputs master'!U500+'Inputs master'!U585+'Inputs master'!U670+'Inputs master'!U755","v":3.9658859999999998},{"$f":"'Inputs master'!V415+'Inputs master'!V500+'Inputs master'!V585+'Inputs master'!V670+'Inputs master'!V755","v":2.7570000000000001},{"$f":"'Inputs master'!W415+'Inputs master'!W500+'Inputs master'!W585+'Inputs master'!W670+'Inputs master'!W755","v":7.772354}]
[null,null,null,"Communications",null,null,"$m",null,{"$f":"'Inputs master'!I416+'Inputs master'!I501+'Inputs master'!I586+'Inputs master'!I671+'Inputs master'!I756","v":0},{"$f":"'Inputs master'!J416+'Inputs master'!J501+'Inputs master'!J586+'Inputs master'!J671+'Inputs master'!J756","v":0},{"$f":"'Inputs master'!K416+'Inputs master'!K501+'Inputs master'!K586+'Inputs master'!K671+'Inputs master'!K756","v":0},{"$f":"'Inputs master'!L416+'Inputs master'!L501+'Inputs master'!L586+'Inputs master'!L671+'Inputs master'!L756","v":0},{"$f":"'Inputs master'!M416+'Inputs master'!M501+'Inputs master'!M586+'Inputs master'!M671+'Inputs master'!M756","v":4.5794370000000013},{"$f":"'Inputs master'!N416+'Inputs master'!N501+'Inputs master'!N586+'Inputs master'!N671+'Inputs master'!N756","v":8.8372460000000004},{"$f":"'Inputs master'!O416+'Inputs master'!O501+'Inputs master'!O586+'Inputs master'!O671+'Inputs master'!O756","v":6.3741194212764904},{"$f":"'Inputs master'!P416+'Inputs master'!P501+'Inputs master'!P586+'Inputs master'!P671+'Inputs master'!P756","v":4.7268479999999995},{"$f":"'Inputs master'!Q416+'Inputs master'!Q501+'Inputs master'!Q586+'Inputs master'!Q671+'Inputs master'!Q756","v":6.2380259999999996},{"$f":"'Inputs master'!R416+'Inputs master'!R501+'Inputs master'!R586+'Inputs master'!R671+'Inputs master'!R756","v":10.280030999999999},{"$f":"'Inputs master'!S416+'Inputs master'!S501+'Inputs master'!S586+'Inputs master'!S671+'Inputs master'!S756","v":6.5169649999999999},{"$f":"'Inputs master'!T416+'Inputs master'!T501+'Inputs master'!T586+'Inputs master'!T671+'Inputs master'!T756","v":4.9625640000000004},{"$f":"'Inputs master'!U416+'Inputs master'!U501+'Inputs master'!U586+'Inputs master'!U671+'Inputs master'!U756","v":9.2751090000000005},{"$f":"'Inputs master'!V416+'Inputs master'!V501+'Inputs master'!V586+'Inputs master'!V671+'Inputs master'!V756","v":5.7648510000000002},{"$f":"'Inputs master'!W416+'Inputs master'!W501+'Inputs master'!W586+'Inputs master'!W671+'Inputs master'!W756","v":7.7111999999999998}]
[null,null,null,"Easements",null,null,"$m",null,{"$f":"'Inputs master'!I417+'Inputs master'!I502+'Inputs master'!I587+'Inputs master'!I672+'Inputs master'!I757","v":0},{"$f":"'Inputs master'!J417+'Inputs master'!J502+'Inputs master'!J587+'Inputs master'!J672+'Inputs master'!J757","v":0},{"$f":"'Inputs master'!K417+'Inputs master'!K502+'Inputs master'!K587+'Inputs master'!K672+'Inputs master'!K757","v":0},{"$f":"'Inputs master'!L417+'Inputs master'!L502+'Inputs master'!L587+'Inputs master'!L672+'Inputs master'!L757","v":0},{"$f":"'Inputs master'!M417+'Inputs master'!M502+'Inputs master'!M587+'Inputs master'!M672+'Inputs master'!M757","v":1.0167617897774139},{"$f":"'Inputs master'!N417+'Inputs master'!N502+'Inputs master'!N587+'Inputs master'!N672+'Inputs master'!N757","v":2.4715862102225872},{"$f":"'Inputs master'!O417+'Inputs master'!O502+'Inputs master'!O587+'Inputs master'!O672+'Inputs master'!O757","v":0},{"$f":"'Inputs master'!P417+'Inputs master'!P502+'Inputs master'!P587+'Inputs master'!P672+'Inputs master'!P757","v":0},{"$f":"'Inputs master'!Q417+'Inputs master'!Q502+'Inputs master'!Q587+'Inputs master'!Q672+'Inputs master'!Q757","v":0},{"$f":"'Inputs master'!R417+'Inputs master'!R502+'Inputs master'!R587+'Inputs master'!R672+'Inputs master'!R757","v":6.5301349999999996},{"$f":"'Inputs master'!S417+'Inputs master'!S502+'Inputs master'!S587+'Inputs master'!S672+'Inputs master'!S757","v":0},{"$f":"'Inputs master'!T417+'Inputs master'!T502+'Inputs master'!T587+'Inputs master'!T672+'Inputs master'!T757","v":0},{"$f":"'Inputs master'!U417+'Inputs master'!U502+'Inputs master'!U587+'Inputs master'!U672+'Inputs master'!U757","v":0},{"$f":"'Inputs master'!V417+'Inputs master'!V502+'Inputs master'!V587+'Inputs master'!V672+'Inputs master'!V757","v":0},{"$f":"'Inputs master'!W417+'Inputs master'!W502+'Inputs master'!W587+'Inputs master'!W672+'Inputs master'!W757","v":0}]
[null,null,null,"Furniture and fittings",null,null,"$m",null,{"$f":"'Inputs master'!I418+'Inputs master'!I503+'Inputs master'!I588+'Inputs master'!I673+'Inputs master'!I758","v":0},{"$f":"'Inputs master'!J418+'Inputs master'!J503+'Inputs master'!J588+'Inputs master'!J673+'Inputs master'!J758","v":0},{"$f":"'Inputs master'!K418+'Inputs master'!K503+'Inputs master'!K588+'Inputs master'!K673+'Inputs master'!K758","v":0},{"$f":"'Inputs master'!L418+'Inputs master'!L503+'Inputs master'!L588+'Inputs master'!L673+'Inputs master'!L758","v":0},{"$f":"'Inputs master'!M418+'Inputs master'!M503+'Inputs master'!M588+'Inputs master'!M673+'Inputs master'!M758","v":2.1865019999999999},{"$f":"'Inputs master'!N418+'Inputs master'!N503+'Inputs master'!N588+'Inputs master'!N673+'Inputs master'!N758","v":1.6464019999999999},{"$f":"'Inputs master'!O418+'Inputs master'!O503+'Inputs master'!O588+'Inputs master'!O673+'Inputs master'!O758","v":13.544878432678741},{"$f":"'Inputs master'!P418+'Inputs master'!P503+'Inputs master'!P588+'Inputs master'!P673+'Inputs master'!P758","v":1.870854},{"$f":"'Inputs master'!Q418+'Inputs master'!Q503+'Inputs master'!Q588+'Inputs master'!Q673+'Inputs master'!Q758","v":1.9082619999999997},{"$f":"'Inputs master'!R418+'Inputs master'!R503+'Inputs master'!R588+'Inputs master'!R673+'Inputs master'!R758","v":1.9464279999999967},{"$f":"'Inputs master'!S418+'Inputs master'!S503+'Inputs master'!S588+'Inputs master'!S673+'Inputs master'!S758","v":1.9853559999999997},{"$f":"'Inputs master'!T418+'Inputs master'!T503+'Inputs master'!T588+'Inputs master'!T673+'Inputs master'!T758","v":2.0250620000000001},{"$f":"'Inputs master'!U418+'Inputs master'!U503+'Inputs master'!U588+'Inputs master'!U673+'Inputs master'!U758","v":1.6631810000000002},{"$f":"'Inputs master'!V418+'Inputs master'!V503+'Inputs master'!V588+'Inputs master'!V673+'Inputs master'!V758","v":2.5092569999999998},{"$f":"'Inputs master'!W418+'Inputs master'!W503+'Inputs master'!W588+'Inputs master'!W673+'Inputs master'!W758","v":2.1490119999999999}]
[null,null,null,"HVDC cables",null,null,"$m",null,{"$f":"'Inputs master'!I419+'Inputs master'!I504+'Inputs master'!I589+'Inputs master'!I674+'Inputs master'!I759","v":0},{"$f":"'Inputs master'!J419+'Inputs master'!J504+'Inputs master'!J589+'Inputs master'!J674+'Inputs master'!J759","v":0},{"$f":"'Inputs master'!K419+'Inputs master'!K504+'Inputs master'!K589+'Inputs master'!K674+'Inputs master'!K759","v":0},{"$f":"'Inputs master'!L419+'Inputs master'!L504+'Inputs master'!L589+'Inputs master'!L674+'Inputs master'!L759","v":0},{"$f":"'Inputs master'!M419+'Inputs master'!M504+'Inputs master'!M589+'Inputs master'!M674+'Inputs master'!M759","v":1.181702},{"$f":"'Inputs master'!N419+'Inputs master'!N504+'Inputs master'!N589+'Inputs master'!N674+'Inputs master'!N759","v":1.4838610000000001},{"$f":"'Inputs master'!O419+'Inputs master'!O504+'Inputs master'!O589+'Inputs master'!O674+'Inputs master'!O759","v":0},{"$f":"'Inputs master'!P419+'Inputs master'!P504+'Inputs master'!P589+'Inputs master'!P674+'Inputs master'!P759","v":0},{"$f":"'Inputs master'!Q419+'Inputs master'!Q504+'Inputs master'!Q589+'Inputs master'!Q674+'Inputs master'!Q759","v":104.697581},{"$f":"'Inputs master'!R419+'Inputs master'!R504+'Inputs master'!R589+'Inputs master'!R674+'Inputs master'!R759","v":4.0386469999999965},{"$f":"'Inputs master'!S419+'Inputs master'!S504+'Inputs master'!S589+'Inputs master'!S674+'Inputs master'!S759","v":0},{"$f":"'Inputs master'!T419+'Inputs master'!T504+'Inputs master'!T589+'Inputs master'!T674+'Inputs master'!T759","v":0},{"$f":"'Inputs master'!U419+'Inputs master'!U504+'Inputs master'!U589+'Inputs master'!U674+'Inputs master'!U759","v":0},{"$f":"'Inputs master'!V419+'Inputs master'!V504+'Inputs master'!V589+'Inputs master'!V674+'Inputs master'!V759","v":0},{"$f":"'Inputs master'!W419+'Inputs master'!W504+'Inputs master'!W589+'Inputs master'!W674+'Inputs master'!W759","v":0}]
[null,null,null,"HVDC lines",null,null,"$m",null,{"$f":"'Inputs master'!I420+'Inputs master'!I505+'Inputs master'!I590+'Inputs master'!I675+'Inputs master'!I760","v":0},{"$f":"'Inputs master'!J420+'Inputs master'!J505+'Inputs master'!J590+'Inputs master'!J675+'Inputs master'!J760","v":0},{"$f":"'Inputs master'!K420+'Inputs master'!K505+'Inputs master'!K590+'Inputs master'!K675+'Inputs master'!K760","v":0},{"$f":"'Inputs master'!L420+'Inputs master'!L505+'Inputs master'!L590+'Inputs master'!L675+'Inputs master'!L760","v":0},{"$f":"'Inputs master'!M420+'Inputs master'!M505+'Inputs master'!M590+'Inputs master'!M675+'Inputs master'!M760","v":0},{"$f":"'Inputs master'!N420+'Inputs master'!N505+'Inputs master'!N590+'Inputs master'!N675+'Inputs master'!N760","v":0},{"$f":"'Inputs master'!O420+'Inputs master'!O505+'Inputs master'!O590+'Inputs master'!O675+'Inputs master'!O760","v":0},{"$f":"'Inputs master'!P420+'Inputs master'!P505+'Inputs master'!P590+'Inputs master'!P675+'Inputs master'!P760","v":0},{"$f":"'Inputs master'!Q420+'Inputs master'!Q505+'Inputs master'!Q590+'Inputs master'!Q675+'Inputs master'!Q760","v":0},{"$f":"'Inputs master'!R420+'Inputs master'!R505+'Inputs master'!R590+'Inputs master'!R675+'Inputs master'!R760","v":0},{"$f":"'Inputs master'!S420+'Inputs master'!S505+'Inputs master'!S590+'Inputs master'!S675+'Inputs master'!S760","v":0},{"$f":"'Inputs master'!T420+'Inputs master'!T505+'Inputs master'!T590+'Inputs master'!T675+'Inputs master'!T760","v":0},{"$f":"'Inputs master'!U420+'Inputs master'!U505+'Inputs master'!U590+'Inputs master'!U675+'Inputs master'!U760","v":0},{"$f":"'Inputs master'!V420+'Inputs master'!V505+'Inputs master'!V590+'Inputs master'!V675+'Inputs master'!V760","v":0},{"$f":"'Inputs master'!W420+'Inputs master'!W505+'Inputs master'!W590+'Inputs master'!W675+'Inputs master'!W760","v":0}]
[null,null,null,"HVDC stations",null,null,"$m",null,{"$f":"'Inputs master'!I421+'Inputs master'!I506+'Inputs master'!I591+'Inputs master'!I676+'Inputs master'!I761","v":0},{"$f":"'Inputs master'!J421+'Inputs master'!J506+'Inputs master'!J591+'Inputs master'!J676+'Inputs master'!J761","v":0},{"$f":"'Inputs master'!K421+'Inputs master'!K506+'Inputs master'!K591+'Inputs master'!K676+'Inputs master'!K761","v":0},{"$f":"'Inputs master'!L421+'Inputs master'!L506+'Inputs master'!L591+'Inputs master'!L676+'Inputs master'!L761","v":0},{"$f":"'Inputs master'!M421+'Inputs master'!M506+'Inputs master'!M591+'Inputs master'!M676+'Inputs master'!M761","v":25.818856398411295},{"$f":"'Inputs master'!N421+'Inputs master'!N506+'Inputs master'!N591+'Inputs master'!N676+'Inputs master'!N761","v":30.332056914717249},{"$f":"'Inputs master'!O421+'Inputs master'!O506+'Inputs master'!O591+'Inputs master'!O676+'Inputs master'!O761","v":27.049822095949132},{"$f":"'Inputs master'!P421+'Inputs master'!P506+'Inputs master'!P591+'Inputs master'!P676+'Inputs master'!P761","v":34.264182085282755},{"$f":"'Inputs master'!Q421+'Inputs master'!Q506+'Inputs master'!Q591+'Inputs master'!Q676+'Inputs master'!Q761","v":12.886521},{"$f":"'Inputs master'!R421+'Inputs master'!R506+'Inputs master'!R591+'Inputs master'!R676+'Inputs master'!R761","v":14.52566},{"$f":"'Inputs master'!S421+'Inputs master'!S506+'Inputs master'!S591+'Inputs master'!S676+'Inputs master'!S761","v":24.883486999999999},{"$f":"'Inputs master'!T421+'Inputs master'!T506+'Inputs master'!T591+'Inputs master'!T676+'Inputs master'!T761","v":26.04551},{"$f":"'Inputs master'!U421+'Inputs master'!U506+'Inputs master'!U591+'Inputs master'!U676+'Inputs master'!U761","v":26.705264},{"$f":"'Inputs master'!V421+'Inputs master'!V506+'Inputs master'!V591+'Inputs master'!V676+'Inputs master'!V761","v":26.200918999999999},{"$f":"'Inputs master'!W421+'Inputs master'!W506+'Inputs master'!W591+'Inputs master'!W676+'Inputs master'!W761","v":26.612126}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I422+'Inputs master'!I507+'Inputs master'!I592+'Inputs master'!I677+'Inputs master'!I762","v":0},{"$f":"'Inputs master'!J422+'Inputs master'!J507+'Inputs master'!J592+'Inputs master'!J677+'Inputs master'!J762","v":0},{"$f":"'Inputs master'!K422+'Inputs master'!K507+'Inputs master'!K592+'Inputs master'!K677+'Inputs master'!K762","v":0},{"$f":"'Inputs master'!L422+'Inputs master'!L507+'Inputs master'!L592+'Inputs master'!L677+'Inputs master'!L762","v":0},{"$f":"'Inputs master'!M422+'Inputs master'!M507+'Inputs master'!M592+'Inputs master'!M677+'Inputs master'!M762","v":37.857159234999997},{"$f":"'Inputs master'!N422+'Inputs master'!N507+'Inputs master'!N592+'Inputs master'!N677+'Inputs master'!N762","v":61.077427667830662},{"$f":"'Inputs master'!O422+'Inputs master'!O507+'Inputs master'!O592+'Inputs master'!O677+'Inputs master'!O762","v":62.343869221369104},{"$f":"'Inputs master'!P422+'Inputs master'!P507+'Inputs master'!P592+'Inputs master'!P677+'Inputs master'!P762","v":46.492302359999996},{"$f":"'Inputs master'!Q422+'Inputs master'!Q507+'Inputs master'!Q592+'Inputs master'!Q677+'Inputs master'!Q762","v":23.579890532799997},{"$f":"'Inputs master'!R422+'Inputs master'!R507+'Inputs master'!R592+'Inputs master'!R677+'Inputs master'!R762","v":14.292208220000001},{"$f":"'Inputs master'!S422+'Inputs master'!S507+'Inputs master'!S592+'Inputs master'!S677+'Inputs master'!S762","v":45.246762894999989},{"$f":"'Inputs master'!T422+'Inputs master'!T507+'Inputs master'!T592+'Inputs master'!T677+'Inputs master'!T762","v":19.337860420000002},{"$f":"'Inputs master'!U422+'Inputs master'!U507+'Inputs master'!U592+'Inputs master'!U677+'Inputs master'!U762","v":15.674006960000002},{"$f":"'Inputs master'!V422+'Inputs master'!V507+'Inputs master'!V592+'Inputs master'!V677+'Inputs master'!V762","v":24.822322020000005},{"$f":"'Inputs master'!W422+'Inputs master'!W507+'Inputs master'!W592+'Inputs master'!W677+'Inputs master'!W762","v":20.804213000000001}]
[null,null,null,"Intangible assets",null,null,"$m",null,{"$f":"'Inputs master'!I423+'Inputs master'!I508+'Inputs master'!I593+'Inputs master'!I678+'Inputs master'!I763","v":0},{"$f":"'Inputs master'!J423+'Inputs master'!J508+'Inputs master'!J593+'Inputs master'!J678+'Inputs master'!J763","v":0},{"$f":"'Inputs master'!K423+'Inputs master'!K508+'Inputs master'!K593+'Inputs master'!K678+'Inputs master'!K763","v":0},{"$f":"'Inputs master'!L423+'Inputs master'!L508+'Inputs master'!L593+'Inputs master'!L678+'Inputs master'!L763","v":0},{"$f":"'Inputs master'!M423+'Inputs master'!M508+'Inputs master'!M593+'Inputs master'!M678+'Inputs master'!M763","v":0},{"$f":"'Inputs master'!N423+'Inputs master'!N508+'Inputs master'!N593+'Inputs master'!N678+'Inputs master'!N763","v":0},{"$f":"'Inputs master'!O423+'Inputs master'!O508+'Inputs master'!O593+'Inputs master'!O678+'Inputs master'!O763","v":0},{"$f":"'Inputs master'!P423+'Inputs master'!P508+'Inputs master'!P593+'Inputs master'!P678+'Inputs master'!P763","v":0},{"$f":"'Inputs master'!Q423+'Inputs master'!Q508+'Inputs master'!Q593+'Inputs master'!Q678+'Inputs master'!Q763","v":0},{"$f":"'Inputs master'!R423+'Inputs master'!R508+'Inputs master'!R593+'Inputs master'!R678+'Inputs master'!R763","v":0},{"$f":"'Inputs master'!S423+'Inputs master'!S508+'Inputs master'!S593+'Inputs master'!S678+'Inputs master'!S763","v":0},{"$f":"'Inputs master'!T423+'Inputs master'!T508+'Inputs master'!T593+'Inputs master'!T678+'Inputs master'!T763","v":0},{"$f":"'Inputs master'!U423+'Inputs master'!U508+'Inputs master'!U593+'Inputs master'!U678+'Inputs master'!U763","v":0},{"$f":"'Inputs master'!V423+'Inputs master'!V508+'Inputs master'!V593+'Inputs master'!V678+'Inputs master'!V763","v":0},{"$f":"'Inputs master'!W423+'Inputs master'!W508+'Inputs master'!W593+'Inputs master'!W678+'Inputs master'!W763","v":0}]
[null,null,null,"Land",null,null,"$m",null,{"$f":"'Inputs master'!I424+'Inputs master'!I509+'Inputs master'!I594+'Inputs master'!I679+'Inputs master'!I764","v":0},{"$f":"'Inputs master'!J424+'Inputs master'!J509+'Inputs master'!J594+'Inputs master'!J679+'Inputs master'!J764","v":0},{"$f":"'Inputs master'!K424+'Inputs master'!K509+'Inputs master'!K594+'Inputs master'!K679+'Inputs master'!K764","v":0},{"$f":"'Inputs master'!L424+'Inputs master'!L509+'Inputs master'!L594+'Inputs master'!L679+'Inputs master'!L764","v":0},{"$f":"'Inputs master'!M424+'Inputs master'!M509+'Inputs master'!M594+'Inputs master'!M679+'Inputs master'!M764","v":0},{"$f":"'Inputs master'!N424+'Inputs master'!N509+'Inputs master'!N594+'Inputs master'!N679+'Inputs master'!N764","v":0},{"$f":"'Inputs master'!O424+'Inputs master'!O509+'Inputs master'!O594+'Inputs master'!O679+'Inputs master'!O764","v":0},{"$f":"'Inputs master'!P424+'Inputs master'!P509+'Inputs master'!P594+'Inputs master'!P679+'Inputs master'!P764","v":0},{"$f":"'Inputs master'!Q424+'Inputs master'!Q509+'Inputs master'!Q594+'Inputs master'!Q679+'Inputs master'!Q764","v":0},{"$f":"'Inputs master'!R424+'Inputs master'!R509+'Inputs master'!R594+'Inputs master'!R679+'Inputs master'!R764","v":0},{"$f":"'Inputs master'!S424+'Inputs master'!S509+'Inputs master'!S594+'Inputs master'!S679+'Inputs master'!S764","v":0},{"$f":"'Inputs master'!T424+'Inputs master'!T509+'Inputs master'!T594+'Inputs master'!T679+'Inputs master'!T764","v":0},{"$f":"'Inputs master'!U424+'Inputs master'!U509+'Inputs master'!U594+'Inputs master'!U679+'Inputs master'!U764","v":0},{"$f":"'Inputs master'!V424+'Inputs master'!V509+'Inputs master'!V594+'Inputs master'!V679+'Inputs master'!V764","v":0},{"$f":"'Inputs master'!W424+'Inputs master'!W509+'Inputs master'!W594+'Inputs master'!W679+'Inputs master'!W764","v":0}]
[null,null,null,"Other assets",null,null,"$m",null,{"$f":"'Inputs master'!I425+'Inputs master'!I510+'Inputs master'!I595+'Inputs master'!I680+'Inputs master'!I765","v":0},{"$f":"'Inputs master'!J425+'Inputs master'!J510+'Inputs master'!J595+'Inputs master'!J680+'Inputs master'!J765","v":0},{"$f":"'Inputs master'!K425+'Inputs master'!K510+'Inputs master'!K595+'Inputs master'!K680+'Inputs master'!K765","v":0},{"$f":"'Inputs master'!L425+'Inputs master'!L510+'Inputs master'!L595+'Inputs master'!L680+'Inputs master'!L765","v":0},{"$f":"'Inputs master'!M425+'Inputs master'!M510+'Inputs master'!M595+'Inputs master'!M680+'Inputs master'!M765","v":0},{"$f":"'Inputs master'!N425+'Inputs master'!N510+'Inputs master'!N595+'Inputs master'!N680+'Inputs master'!N765","v":0},{"$f":"'Inputs master'!O425+'Inputs master'!O510+'Inputs master'!O595+'Inputs master'!O680+'Inputs master'!O765","v":0},{"$f":"'Inputs master'!P425+'Inputs master'!P510+'Inputs master'!P595+'Inputs master'!P680+'Inputs master'!P765","v":0},{"$f":"'Inputs master'!Q425+'Inputs master'!Q510+'Inputs master'!Q595+'Inputs master'!Q680+'Inputs master'!Q765","v":0},{"$f":"'Inputs master'!R425+'Inputs master'!R510+'Inputs master'!R595+'Inputs master'!R680+'Inputs master'!R765","v":0},{"$f":"'Inputs master'!S425+'Inputs master'!S510+'Inputs master'!S595+'Inputs master'!S680+'Inputs master'!S765","v":0.41836200000000001},{"$f":"'Inputs master'!T425+'Inputs master'!T510+'Inputs master'!T595+'Inputs master'!T680+'Inputs master'!T765","v":0.41353099999999998},{"$f":"'Inputs master'!U425+'Inputs master'!U510+'Inputs master'!U595+'Inputs master'!U680+'Inputs master'!U765","v":0.216947},{"$f":"'Inputs master'!V425+'Inputs master'!V510+'Inputs master'!V595+'Inputs master'!V680+'Inputs master'!V765","v":0},{"$f":"'Inputs master'!W425+'Inputs master'!W510+'Inputs master'!W595+'Inputs master'!W680+'Inputs master'!W765","v":0.25393199999999999}]
[null,null,null,"Software",null,null,"$m",null,{"$f":"'Inputs master'!I426+'Inputs master'!I511+'Inputs master'!I596+'Inputs master'!I681+'Inputs master'!I766","v":0},{"$f":"'Inputs master'!J426+'Inputs master'!J511+'Inputs master'!J596+'Inputs master'!J681+'Inputs master'!J766","v":0},{"$f":"'Inputs master'!K426+'Inputs master'!K511+'Inputs master'!K596+'Inputs master'!K681+'Inputs master'!K766","v":0},{"$f":"'Inputs master'!L426+'Inputs master'!L511+'Inputs master'!L596+'Inputs master'!L681+'Inputs master'!L766","v":0},{"$f":"'Inputs master'!M426+'Inputs master'!M511+'Inputs master'!M596+'Inputs master'!M681+'Inputs master'!M766","v":10.140270920000001},{"$f":"'Inputs master'!N426+'Inputs master'!N511+'Inputs master'!N596+'Inputs master'!N681+'Inputs master'!N766","v":2.7427362399999966},{"$f":"'Inputs master'!O426+'Inputs master'!O511+'Inputs master'!O596+'Inputs master'!O681+'Inputs master'!O766","v":5.828465095368391},{"$f":"'Inputs master'!P426+'Inputs master'!P511+'Inputs master'!P596+'Inputs master'!P681+'Inputs master'!P766","v":7.4691399999997576E-2},{"$f":"'Inputs master'!Q426+'Inputs master'!Q511+'Inputs master'!Q596+'Inputs master'!Q681+'Inputs master'!Q766","v":17.82774087},{"$f":"'Inputs master'!R426+'Inputs master'!R511+'Inputs master'!R596+'Inputs master'!R681+'Inputs master'!R766","v":7.5485253183999985},{"$f":"'Inputs master'!S426+'Inputs master'!S511+'Inputs master'!S596+'Inputs master'!S681+'Inputs master'!S766","v":22.995391000000001},{"$f":"'Inputs master'!T426+'Inputs master'!T511+'Inputs master'!T596+'Inputs master'!T681+'Inputs master'!T766","v":31.103524000000004},{"$f":"'Inputs master'!U426+'Inputs master'!U511+'Inputs master'!U596+'Inputs master'!U681+'Inputs master'!U766","v":31.665958999999997},{"$f":"'Inputs master'!V426+'Inputs master'!V511+'Inputs master'!V596+'Inputs master'!V681+'Inputs master'!V766","v":32.293836000000006},{"$f":"'Inputs master'!W426+'Inputs master'!W511+'Inputs master'!W596+'Inputs master'!W681+'Inputs master'!W766","v":33.072462000000002}]
[null,null,null,"Substations",null,null,"$m",null,{"$f":"'Inputs master'!I427+'Inputs master'!I512+'Inputs master'!I597+'Inputs master'!I682+'Inputs master'!I767","v":0},{"$f":"'Inputs master'!J427+'Inputs master'!J512+'Inputs master'!J597+'Inputs master'!J682+'Inputs master'!J767","v":0},{"$f":"'Inputs master'!K427+'Inputs master'!K512+'Inputs master'!K597+'Inputs master'!K682+'Inputs master'!K767","v":0},{"$f":"'Inputs master'!L427+'Inputs master'!L512+'Inputs master'!L597+'Inputs master'!L682+'Inputs master'!L767","v":0},{"$f":"'Inputs master'!M427+'Inputs master'!M512+'Inputs master'!M597+'Inputs master'!M682+'Inputs master'!M767","v":180.02694952482815},{"$f":"'Inputs master'!N427+'Inputs master'!N512+'Inputs master'!N597+'Inputs master'!N682+'Inputs master'!N767","v":266.87324046104374},{"$f":"'Inputs master'!O427+'Inputs master'!O512+'Inputs master'!O597+'Inputs master'!O682+'Inputs master'!O767","v":327.68319064207662},{"$f":"'Inputs master'!P427+'Inputs master'!P512+'Inputs master'!P597+'Inputs master'!P682+'Inputs master'!P767","v":215.46378330167784},{"$f":"'Inputs master'!Q427+'Inputs master'!Q512+'Inputs master'!Q597+'Inputs master'!Q682+'Inputs master'!Q767","v":188.38975180361737},{"$f":"'Inputs master'!R427+'Inputs master'!R512+'Inputs master'!R597+'Inputs master'!R682+'Inputs master'!R767","v":258.62146800872745},{"$f":"'Inputs master'!S427+'Inputs master'!S512+'Inputs master'!S597+'Inputs master'!S682+'Inputs master'!S767","v":164.60166326978998},{"$f":"'Inputs master'!T427+'Inputs master'!T512+'Inputs master'!T597+'Inputs master'!T682+'Inputs master'!T767","v":287.01014036000004},{"$f":"'Inputs master'!U427+'Inputs master'!U512+'Inputs master'!U597+'Inputs master'!U682+'Inputs master'!U767","v":271.84993186000003},{"$f":"'Inputs master'!V427+'Inputs master'!V512+'Inputs master'!V597+'Inputs master'!V682+'Inputs master'!V767","v":272.73680024999999},{"$f":"'Inputs master'!W427+'Inputs master'!W512+'Inputs master'!W597+'Inputs master'!W682+'Inputs master'!W767","v":300.24184782999998}]
[null,null,null,"Tower painting",null,null,"$m",null,{"$f":"'Inputs master'!I428+'Inputs master'!I513+'Inputs master'!I598+'Inputs master'!I683+'Inputs master'!I768","v":0},{"$f":"'Inputs master'!J428+'Inputs master'!J513+'Inputs master'!J598+'Inputs master'!J683+'Inputs master'!J768","v":0},{"$f":"'Inputs master'!K428+'Inputs master'!K513+'Inputs master'!K598+'Inputs master'!K683+'Inputs master'!K768","v":0},{"$f":"'Inputs master'!L428+'Inputs master'!L513+'Inputs master'!L598+'Inputs master'!L683+'Inputs master'!L768","v":0},{"$f":"'Inputs master'!M428+'Inputs master'!M513+'Inputs master'!M598+'Inputs master'!M683+'Inputs master'!M768","v":49.238020000000006},{"$f":"'Inputs master'!N428+'Inputs master'!N513+'Inputs master'!N598+'Inputs master'!N683+'Inputs master'!N768","v":3.283833},{"$f":"'Inputs master'!O428+'Inputs master'!O513+'Inputs master'!O598+'Inputs master'!O683+'Inputs master'!O768","v":4.4240164879380846},{"$f":"'Inputs master'!P428+'Inputs master'!P513+'Inputs master'!P598+'Inputs master'!P683+'Inputs master'!P768","v":4.5448029999999999},{"$f":"'Inputs master'!Q428+'Inputs master'!Q513+'Inputs master'!Q598+'Inputs master'!Q683+'Inputs master'!Q768","v":4.4720300000000002},{"$f":"'Inputs master'!R428+'Inputs master'!R513+'Inputs master'!R598+'Inputs master'!R683+'Inputs master'!R768","v":4.2459439999999997},{"$f":"'Inputs master'!S428+'Inputs master'!S513+'Inputs master'!S598+'Inputs master'!S683+'Inputs master'!S768","v":82.046981000000002},{"$f":"'Inputs master'!T428+'Inputs master'!T513+'Inputs master'!T598+'Inputs master'!T683+'Inputs master'!T768","v":85.891964000000002},{"$f":"'Inputs master'!U428+'Inputs master'!U513+'Inputs master'!U598+'Inputs master'!U683+'Inputs master'!U768","v":88.044128999999998},{"$f":"'Inputs master'!V428+'Inputs master'!V513+'Inputs master'!V598+'Inputs master'!V683+'Inputs master'!V768","v":89.685665999999998},{"$f":"'Inputs master'!W428+'Inputs master'!W513+'Inputs master'!W598+'Inputs master'!W683+'Inputs master'!W768","v":91.976912999999996}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"'Inputs master'!I429+'Inputs master'!I514+'Inputs master'!I599+'Inputs master'!I684+'Inputs master'!I769","v":0},{"$f":"'Inputs master'!J429+'Inputs master'!J514+'Inputs master'!J599+'Inputs master'!J684+'Inputs master'!J769","v":0},{"$f":"'Inputs master'!K429+'Inputs master'!K514+'Inputs master'!K599+'Inputs master'!K684+'Inputs master'!K769","v":0},{"$f":"'Inputs master'!L429+'Inputs master'!L514+'Inputs master'!L599+'Inputs master'!L684+'Inputs master'!L769","v":0},{"$f":"'Inputs master'!M429+'Inputs master'!M514+'Inputs master'!M599+'Inputs master'!M684+'Inputs master'!M769","v":104.34554922191909},{"$f":"'Inputs master'!N429+'Inputs master'!N514+'Inputs master'!N599+'Inputs master'!N684+'Inputs master'!N769","v":156.20037755000001},{"$f":"'Inputs master'!O429+'Inputs master'!O514+'Inputs master'!O599+'Inputs master'!O684+'Inputs master'!O769","v":165.50389417147704},{"$f":"'Inputs master'!P429+'Inputs master'!P514+'Inputs master'!P599+'Inputs master'!P684+'Inputs master'!P769","v":232.02427932000001},{"$f":"'Inputs master'!Q429+'Inputs master'!Q514+'Inputs master'!Q599+'Inputs master'!Q684+'Inputs master'!Q769","v":164.78423796999999},{"$f":"'Inputs master'!R429+'Inputs master'!R514+'Inputs master'!R599+'Inputs master'!R684+'Inputs master'!R769","v":417.53379682000002},{"$f":"'Inputs master'!S429+'Inputs master'!S514+'Inputs master'!S599+'Inputs master'!S684+'Inputs master'!S769","v":106.36698256},{"$f":"'Inputs master'!T429+'Inputs master'!T514+'Inputs master'!T599+'Inputs master'!T684+'Inputs master'!T769","v":109.08093554999999},{"$f":"'Inputs master'!U429+'Inputs master'!U514+'Inputs master'!U599+'Inputs master'!U684+'Inputs master'!U769","v":112.66749243000001},{"$f":"'Inputs master'!V429+'Inputs master'!V514+'Inputs master'!V599+'Inputs master'!V684+'Inputs master'!V769","v":124.23978023000001},{"$f":"'Inputs master'!W429+'Inputs master'!W514+'Inputs master'!W599+'Inputs master'!W684+'Inputs master'!W769","v":199.43317646}]
[null,null,null,"Operating lease assets",null,null,"$m",null,{"$f":"'Inputs master'!I430+'Inputs master'!I515+'Inputs master'!I600+'Inputs master'!I685+'Inputs master'!I770","v":0},{"$f":"'Inputs master'!J430+'Inputs master'!J515+'Inputs master'!J600+'Inputs master'!J685+'Inputs master'!J770","v":0},{"$f":"'Inputs master'!K430+'Inputs master'!K515+'Inputs master'!K600+'Inputs master'!K685+'Inputs master'!K770","v":0},{"$f":"'Inputs master'!L430+'Inputs master'!L515+'Inputs master'!L600+'Inputs master'!L685+'Inputs master'!L770","v":0},{"$f":"'Inputs master'!M430+'Inputs master'!M515+'Inputs master'!M600+'Inputs master'!M685+'Inputs master'!M770","v":0.54911136159761897},{"$f":"'Inputs master'!N430+'Inputs master'!N515+'Inputs master'!N600+'Inputs master'!N685+'Inputs master'!N770","v":0.34016067102269337},{"$f":"'Inputs master'!O430+'Inputs master'!O515+'Inputs master'!O600+'Inputs master'!O685+'Inputs master'!O770","v":2.7703371381890816},{"$f":"'Inputs master'!P430+'Inputs master'!P515+'Inputs master'!P600+'Inputs master'!P685+'Inputs master'!P770","v":6.6240977167597697},{"$f":"'Inputs master'!Q430+'Inputs master'!Q515+'Inputs master'!Q600+'Inputs master'!Q685+'Inputs master'!Q770","v":12.393106593857253},{"$f":"'Inputs master'!R430+'Inputs master'!R515+'Inputs master'!R600+'Inputs master'!R685+'Inputs master'!R770","v":9.9203015521595557},{"$f":"'Inputs master'!S430+'Inputs master'!S515+'Inputs master'!S600+'Inputs master'!S685+'Inputs master'!S770","v":9.3567960364531029},{"$f":"'Inputs master'!T430+'Inputs master'!T515+'Inputs master'!T600+'Inputs master'!T685+'Inputs master'!T770","v":0.49489164231789468},{"$f":"'Inputs master'!U430+'Inputs master'!U515+'Inputs master'!U600+'Inputs master'!U685+'Inputs master'!U770","v":0.35428682658284671},{"$f":"'Inputs master'!V430+'Inputs master'!V515+'Inputs master'!V600+'Inputs master'!V685+'Inputs master'!V770","v":6.4981509594175986},{"$f":"'Inputs master'!W430+'Inputs master'!W515+'Inputs master'!W600+'Inputs master'!W685+'Inputs master'!W770","v":0.65844122890719925}]
[null,null,null,"Total base capex commissioning",null,null,"$m",null,{"$f":"'Inputs master'!I431+'Inputs master'!I516+'Inputs master'!I601+'Inputs master'!I686+'Inputs master'!I771","v":0},{"$f":"'Inputs master'!J431+'Inputs master'!J516+'Inputs master'!J601+'Inputs master'!J686+'Inputs master'!J771","v":0},{"$f":"'Inputs master'!K431+'Inputs master'!K516+'Inputs master'!K601+'Inputs master'!K686+'Inputs master'!K771","v":0},{"$f":"'Inputs master'!L431+'Inputs master'!L516+'Inputs master'!L601+'Inputs master'!L686+'Inputs master'!L771","v":0},{"$f":"'Inputs master'!M431+'Inputs master'!M516+'Inputs master'!M601+'Inputs master'!M686+'Inputs master'!M771","v":417.15109885153362},{"$f":"'Inputs master'!N431+'Inputs master'!N516+'Inputs master'!N601+'Inputs master'!N686+'Inputs master'!N771","v":460.52916111523689},{"$f":"'Inputs master'!O431+'Inputs master'!O516+'Inputs master'!O601+'Inputs master'!O686+'Inputs master'!O771","v":614.81383535799841},{"$f":"'Inputs master'!P431+'Inputs master'!P516+'Inputs master'!P601+'Inputs master'!P686+'Inputs master'!P771","v":436.99857088412034},{"$f":"'Inputs master'!Q431+'Inputs master'!Q516+'Inputs master'!Q601+'Inputs master'!Q686+'Inputs master'!Q771","v":437.2001606506746},{"$f":"'Inputs master'!R431+'Inputs master'!R516+'Inputs master'!R601+'Inputs master'!R686+'Inputs master'!R771","v":630.37971773888694},{"$f":"'Inputs master'!S431+'Inputs master'!S516+'Inputs master'!S601+'Inputs master'!S686+'Inputs master'!S771","v":466.40607676124307},{"$f":"'Inputs master'!T431+'Inputs master'!T516+'Inputs master'!T601+'Inputs master'!T686+'Inputs master'!T771","v":569.81331697231792},{"$f":"'Inputs master'!U431+'Inputs master'!U516+'Inputs master'!U601+'Inputs master'!U686+'Inputs master'!U771","v":562.08219307658294},{"$f":"'Inputs master'!V431+'Inputs master'!V516+'Inputs master'!V601+'Inputs master'!V686+'Inputs master'!V771","v":587.50858245941754},{"$f":"'Inputs master'!W431+'Inputs master'!W516+'Inputs master'!W601+'Inputs master'!W686+'Inputs master'!W771","v":690.68567751890714}]
[null,null,null,"Total major capex commissioning",null,null,"$m",null,{"$f":"'Inputs master'!I432+'Inputs master'!I517+'Inputs master'!I602+'Inputs master'!I687+'Inputs master'!I772","v":0},{"$f":"'Inputs master'!J432+'Inputs master'!J517+'Inputs master'!J602+'Inputs master'!J687+'Inputs master'!J772","v":0},{"$f":"'Inputs master'!K432+'Inputs master'!K517+'Inputs master'!K602+'Inputs master'!K687+'Inputs master'!K772","v":0},{"$f":"'Inputs master'!L432+'Inputs master'!L517+'Inputs master'!L602+'Inputs master'!L687+'Inputs master'!L772","v":0},{"$f":"'Inputs master'!M432+'Inputs master'!M517+'Inputs master'!M602+'Inputs master'!M687+'Inputs master'!M772","v":16.534879999999998},{"$f":"'Inputs master'!N432+'Inputs master'!N517+'Inputs master'!N602+'Inputs master'!N687+'Inputs master'!N772","v":86.871078000000011},{"$f":"'Inputs master'!O432+'Inputs master'!O517+'Inputs master'!O602+'Inputs master'!O687+'Inputs master'!O772","v":4.0222100000000003},{"$f":"'Inputs master'!P432+'Inputs master'!P517+'Inputs master'!P602+'Inputs master'!P687+'Inputs master'!P772","v":114.62387699999999},{"$f":"'Inputs master'!Q432+'Inputs master'!Q517+'Inputs master'!Q602+'Inputs master'!Q687+'Inputs master'!Q772","v":104.697581},{"$f":"'Inputs master'!R432+'Inputs master'!R517+'Inputs master'!R602+'Inputs master'!R687+'Inputs master'!R772","v":127.38185799999999},{"$f":"'Inputs master'!S432+'Inputs master'!S517+'Inputs master'!S602+'Inputs master'!S687+'Inputs master'!S772","v":0},{"$f":"'Inputs master'!T432+'Inputs master'!T517+'Inputs master'!T602+'Inputs master'!T687+'Inputs master'!T772","v":0},{"$f":"'Inputs master'!U432+'Inputs master'!U517+'Inputs master'!U602+'Inputs master'!U687+'Inputs master'!U772","v":0},{"$f":"'Inputs master'!V432+'Inputs master'!V517+'Inputs master'!V602+'Inputs master'!V687+'Inputs master'!V772","v":0},{"$f":"'Inputs master'!W432+'Inputs master'!W517+'Inputs master'!W602+'Inputs master'!W687+'Inputs master'!W772","v":0}]
[]
[null,null,"New asset tax commissioning"]
[null,null,"Note: By system asset profile. Used for tax depreciation module."]
[]
[null,null,null,"Unassigned",null,null,"$m",null,{"$f":"'Inputs master'!I437+'Inputs master'!I522+'Inputs master'!I607+'Inputs master'!I692+'Inputs master'!I777","v":0},{"$f":"'Inputs master'!J437+'Inputs master'!J522+'Inputs master'!J607+'Inputs master'!J692+'Inputs master'!J777","v":0},{"$f":"'Inputs master'!K437+'Inputs master'!K522+'Inputs master'!K607+'Inputs master'!K692+'Inputs master'!K777","v":0},{"$f":"'Inputs master'!L437+'Inputs master'!L522+'Inputs master'!L607+'Inputs master'!L692+'Inputs master'!L777","v":0},{"$f":"'Inputs master'!M437+'Inputs master'!M522+'Inputs master'!M607+'Inputs master'!M692+'Inputs master'!M777","v":0},{"$f":"'Inputs master'!N437+'Inputs master'!N522+'Inputs master'!N607+'Inputs master'!N692+'Inputs master'!N777","v":0},{"$f":"'Inputs master'!O437+'Inputs master'!O522+'Inputs master'!O607+'Inputs master'!O692+'Inputs master'!O777","v":0},{"$f":"'Inputs master'!P437+'Inputs master'!P522+'Inputs master'!P607+'Inputs master'!P692+'Inputs master'!P777","v":0},{"$f":"'Inputs master'!Q437+'Inputs master'!Q522+'Inputs master'!Q607+'Inputs master'!Q692+'Inputs master'!Q777","v":0},{"$f":"'Inputs master'!R437+'Inputs master'!R522+'Inputs master'!R607+'Inputs master'!R692+'Inputs master'!R777","v":0},{"$f":"'Inputs master'!S437+'Inputs master'!S522+'Inputs master'!S607+'Inputs master'!S692+'Inputs master'!S777","v":0},{"$f":"'Inputs master'!T437+'Inputs master'!T522+'Inputs master'!T607+'Inputs master'!T692+'Inputs master'!T777","v":0},{"$f":"'Inputs master'!U437+'Inputs master'!U522+'Inputs master'!U607+'Inputs master'!U692+'Inputs master'!U777","v":0},{"$f":"'Inputs master'!V437+'Inputs master'!V522+'Inputs master'!V607+'Inputs master'!V692+'Inputs master'!V777","v":0},{"$f":"'Inputs master'!W437+'Inputs master'!W522+'Inputs master'!W607+'Inputs master'!W692+'Inputs master'!W777","v":0}]
[null,null,null,"Buildings",null,null,"$m",null,{"$f":"'Inputs master'!I438+'Inputs master'!I523+'Inputs master'!I608+'Inputs master'!I693+'Inputs master'!I778","v":0},{"$f":"'Inputs master'!J438+'Inputs master'!J523+'Inputs master'!J608+'Inputs master'!J693+'Inputs master'!J778","v":0},{"$f":"'Inputs master'!K438+'Inputs master'!K523+'Inputs master'!K608+'Inputs master'!K693+'Inputs master'!K778","v":0},{"$f":"'Inputs master'!L438+'Inputs master'!L523+'Inputs master'!L608+'Inputs master'!L693+'Inputs master'!L778","v":0},{"$f":"'Inputs master'!M438+'Inputs master'!M523+'Inputs master'!M608+'Inputs master'!M693+'Inputs master'!M778","v":16.038468639999998},{"$f":"'Inputs master'!N438+'Inputs master'!N523+'Inputs master'!N608+'Inputs master'!N693+'Inputs master'!N778","v":11.751085400399999},{"$f":"'Inputs master'!O438+'Inputs master'!O523+'Inputs master'!O608+'Inputs master'!O693+'Inputs master'!O778","v":3.1818306516756492},{"$f":"'Inputs master'!P438+'Inputs master'!P523+'Inputs master'!P608+'Inputs master'!P693+'Inputs master'!P778","v":5.3450577003999999},{"$f":"'Inputs master'!Q438+'Inputs master'!Q523+'Inputs master'!Q608+'Inputs master'!Q693+'Inputs master'!Q778","v":4.5237598804000001},{"$f":"'Inputs master'!R438+'Inputs master'!R523+'Inputs master'!R608+'Inputs master'!R693+'Inputs master'!R778","v":7.5993578196000007},{"$f":"'Inputs master'!S438+'Inputs master'!S523+'Inputs master'!S608+'Inputs master'!S693+'Inputs master'!S778","v":1.9428920000000001},{"$f":"'Inputs master'!T438+'Inputs master'!T523+'Inputs master'!T608+'Inputs master'!T693+'Inputs master'!T778","v":3.3679929999999998},{"$f":"'Inputs master'!U438+'Inputs master'!U523+'Inputs master'!U608+'Inputs master'!U693+'Inputs master'!U778","v":3.8771879999999999},{"$f":"'Inputs master'!V438+'Inputs master'!V523+'Inputs master'!V608+'Inputs master'!V693+'Inputs master'!V778","v":2.6953550000000002},{"$f":"'Inputs master'!W438+'Inputs master'!W523+'Inputs master'!W608+'Inputs master'!W693+'Inputs master'!W778","v":7.2248330000000003}]
[null,null,null,"Communications",null,null,"$m",null,{"$f":"'Inputs master'!I439+'Inputs master'!I524+'Inputs master'!I609+'Inputs master'!I694+'Inputs master'!I779","v":0},{"$f":"'Inputs master'!J439+'Inputs master'!J524+'Inputs master'!J609+'Inputs master'!J694+'Inputs master'!J779","v":0},{"$f":"'Inputs master'!K439+'Inputs master'!K524+'Inputs master'!K609+'Inputs master'!K694+'Inputs master'!K779","v":0},{"$f":"'Inputs master'!L439+'Inputs master'!L524+'Inputs master'!L609+'Inputs master'!L694+'Inputs master'!L779","v":0},{"$f":"'Inputs master'!M439+'Inputs master'!M524+'Inputs master'!M609+'Inputs master'!M694+'Inputs master'!M779","v":4.4700140000000008},{"$f":"'Inputs master'!N439+'Inputs master'!N524+'Inputs master'!N609+'Inputs master'!N694+'Inputs master'!N779","v":8.5869009999999992},{"$f":"'Inputs master'!O439+'Inputs master'!O524+'Inputs master'!O609+'Inputs master'!O694+'Inputs master'!O779","v":6.2245424212764906},{"$f":"'Inputs master'!P439+'Inputs master'!P524+'Inputs master'!P609+'Inputs master'!P694+'Inputs master'!P779","v":4.300514999999999},{"$f":"'Inputs master'!Q439+'Inputs master'!Q524+'Inputs master'!Q609+'Inputs master'!Q694+'Inputs master'!Q779","v":6.0764189999999996},{"$f":"'Inputs master'!R439+'Inputs master'!R524+'Inputs master'!R609+'Inputs master'!R694+'Inputs master'!R779","v":9.3134589999999999},{"$f":"'Inputs master'!S439+'Inputs master'!S524+'Inputs master'!S609+'Inputs master'!S694+'Inputs master'!S779","v":6.3619050000000001},{"$f":"'Inputs master'!T439+'Inputs master'!T524+'Inputs master'!T609+'Inputs master'!T694+'Inputs master'!T779","v":4.8333630000000003},{"$f":"'Inputs master'!U439+'Inputs master'!U524+'Inputs master'!U609+'Inputs master'!U694+'Inputs master'!U779","v":9.0427809999999997},{"$f":"'Inputs master'!V439+'Inputs master'!V524+'Inputs master'!V609+'Inputs master'!V694+'Inputs master'!V779","v":5.6207859999999998},{"$f":"'Inputs master'!W439+'Inputs master'!W524+'Inputs master'!W609+'Inputs master'!W694+'Inputs master'!W779","v":7.5253139999999998}]
[null,null,null,"Easements",null,null,"$m",null,{"$f":"'Inputs master'!I440+'Inputs master'!I525+'Inputs master'!I610+'Inputs master'!I695+'Inputs master'!I780","v":0},{"$f":"'Inputs master'!J440+'Inputs master'!J525+'Inputs master'!J610+'Inputs master'!J695+'Inputs master'!J780","v":0},{"$f":"'Inputs master'!K440+'Inputs master'!K525+'Inputs master'!K610+'Inputs master'!K695+'Inputs master'!K780","v":0},{"$f":"'Inputs master'!L440+'Inputs master'!L525+'Inputs master'!L610+'Inputs master'!L695+'Inputs master'!L780","v":0},{"$f":"'Inputs master'!M440+'Inputs master'!M525+'Inputs master'!M610+'Inputs master'!M695+'Inputs master'!M780","v":1},{"$f":"'Inputs master'!N440+'Inputs master'!N525+'Inputs master'!N610+'Inputs master'!N695+'Inputs master'!N780","v":2.0816850000000011},{"$f":"'Inputs master'!O440+'Inputs master'!O525+'Inputs master'!O610+'Inputs master'!O695+'Inputs master'!O780","v":0},{"$f":"'Inputs master'!P440+'Inputs master'!P525+'Inputs master'!P610+'Inputs master'!P695+'Inputs master'!P780","v":0},{"$f":"'Inputs master'!Q440+'Inputs master'!Q525+'Inputs master'!Q610+'Inputs master'!Q695+'Inputs master'!Q780","v":0},{"$f":"'Inputs master'!R440+'Inputs master'!R525+'Inputs master'!R610+'Inputs master'!R695+'Inputs master'!R780","v":5.6654730000000004},{"$f":"'Inputs master'!S440+'Inputs master'!S525+'Inputs master'!S610+'Inputs master'!S695+'Inputs master'!S780","v":0},{"$f":"'Inputs master'!T440+'Inputs master'!T525+'Inputs master'!T610+'Inputs master'!T695+'Inputs master'!T780","v":0},{"$f":"'Inputs master'!U440+'Inputs master'!U525+'Inputs master'!U610+'Inputs master'!U695+'Inputs master'!U780","v":0},{"$f":"'Inputs master'!V440+'Inputs master'!V525+'Inputs master'!V610+'Inputs master'!V695+'Inputs master'!V780","v":0},{"$f":"'Inputs master'!W440+'Inputs master'!W525+'Inputs master'!W610+'Inputs master'!W695+'Inputs master'!W780","v":0}]
[null,null,null,"Furniture and fittings",null,null,"$m",null,{"$f":"'Inputs master'!I441+'Inputs master'!I526+'Inputs master'!I611+'Inputs master'!I696+'Inputs master'!I781","v":0},{"$f":"'Inputs master'!J441+'Inputs master'!J526+'Inputs master'!J611+'Inputs master'!J696+'Inputs master'!J781","v":0},{"$f":"'Inputs master'!K441+'Inputs master'!K526+'Inputs master'!K611+'Inputs master'!K696+'Inputs master'!K781","v":0},{"$f":"'Inputs master'!L441+'Inputs master'!L526+'Inputs master'!L611+'Inputs master'!L696+'Inputs master'!L781","v":0},{"$f":"'Inputs master'!M441+'Inputs master'!M526+'Inputs master'!M611+'Inputs master'!M696+'Inputs master'!M781","v":2.1865019999999999},{"$f":"'Inputs master'!N441+'Inputs master'!N526+'Inputs master'!N611+'Inputs master'!N696+'Inputs master'!N781","v":1.6464019999999999},{"$f":"'Inputs master'!O441+'Inputs master'!O526+'Inputs master'!O611+'Inputs master'!O696+'Inputs master'!O781","v":13.009814432678741},{"$f":"'Inputs master'!P441+'Inputs master'!P526+'Inputs master'!P611+'Inputs master'!P696+'Inputs master'!P781","v":1.870854},{"$f":"'Inputs master'!Q441+'Inputs master'!Q526+'Inputs master'!Q611+'Inputs master'!Q696+'Inputs master'!Q781","v":1.9082619999999997},{"$f":"'Inputs master'!R441+'Inputs master'!R526+'Inputs master'!R611+'Inputs master'!R696+'Inputs master'!R781","v":1.9464279999999967},{"$f":"'Inputs master'!S441+'Inputs master'!S526+'Inputs master'!S611+'Inputs master'!S696+'Inputs master'!S781","v":1.9853559999999997},{"$f":"'Inputs master'!T441+'Inputs master'!T526+'Inputs master'!T611+'Inputs master'!T696+'Inputs master'!T781","v":2.0250620000000001},{"$f":"'Inputs master'!U441+'Inputs master'!U526+'Inputs master'!U611+'Inputs master'!U696+'Inputs master'!U781","v":1.6631810000000002},{"$f":"'Inputs master'!V441+'Inputs master'!V526+'Inputs master'!V611+'Inputs master'!V696+'Inputs master'!V781","v":2.5092569999999998},{"$f":"'Inputs master'!W441+'Inputs master'!W526+'Inputs master'!W611+'Inputs master'!W696+'Inputs master'!W781","v":2.1490119999999999}]
[null,null,null,"HVDC cables",null,null,"$m",null,{"$f":"'Inputs master'!I442+'Inputs master'!I527+'Inputs master'!I612+'Inputs master'!I697+'Inputs master'!I782","v":0},{"$f":"'Inputs master'!J442+'Inputs master'!J527+'Inputs master'!J612+'Inputs master'!J697+'Inputs master'!J782","v":0},{"$f":"'Inputs master'!K442+'Inputs master'!K527+'Inputs master'!K612+'Inputs master'!K697+'Inputs master'!K782","v":0},{"$f":"'Inputs master'!L442+'Inputs master'!L527+'Inputs master'!L612+'Inputs master'!L697+'Inputs master'!L782","v":0},{"$f":"'Inputs master'!M442+'Inputs master'!M527+'Inputs master'!M612+'Inputs master'!M697+'Inputs master'!M782","v":1.166156},{"$f":"'Inputs master'!N442+'Inputs master'!N527+'Inputs master'!N612+'Inputs master'!N697+'Inputs master'!N782","v":1.440464},{"$f":"'Inputs master'!O442+'Inputs master'!O527+'Inputs master'!O612+'Inputs master'!O697+'Inputs master'!O782","v":0},{"$f":"'Inputs master'!P442+'Inputs master'!P527+'Inputs master'!P612+'Inputs master'!P697+'Inputs master'!P782","v":0},{"$f":"'Inputs master'!Q442+'Inputs master'!Q527+'Inputs master'!Q612+'Inputs master'!Q697+'Inputs master'!Q782","v":98.508341000000001},{"$f":"'Inputs master'!R442+'Inputs master'!R527+'Inputs master'!R612+'Inputs master'!R697+'Inputs master'!R782","v":2.8934869999999964},{"$f":"'Inputs master'!S442+'Inputs master'!S527+'Inputs master'!S612+'Inputs master'!S697+'Inputs master'!S782","v":0},{"$f":"'Inputs master'!T442+'Inputs master'!T527+'Inputs master'!T612+'Inputs master'!T697+'Inputs master'!T782","v":0},{"$f":"'Inputs master'!U442+'Inputs master'!U527+'Inputs master'!U612+'Inputs master'!U697+'Inputs master'!U782","v":0},{"$f":"'Inputs master'!V442+'Inputs master'!V527+'Inputs master'!V612+'Inputs master'!V697+'Inputs master'!V782","v":0},{"$f":"'Inputs master'!W442+'Inputs master'!W527+'Inputs master'!W612+'Inputs master'!W697+'Inputs master'!W782","v":0}]
[null,null,null,"HVDC lines",null,null,"$m",null,{"$f":"'Inputs master'!I443+'Inputs master'!I528+'Inputs master'!I613+'Inputs master'!I698+'Inputs master'!I783","v":0},{"$f":"'Inputs master'!J443+'Inputs master'!J528+'Inputs master'!J613+'Inputs master'!J698+'Inputs master'!J783","v":0},{"$f":"'Inputs master'!K443+'Inputs master'!K528+'Inputs master'!K613+'Inputs master'!K698+'Inputs master'!K783","v":0},{"$f":"'Inputs master'!L443+'Inputs master'!L528+'Inputs master'!L613+'Inputs master'!L698+'Inputs master'!L783","v":0},{"$f":"'Inputs master'!M443+'Inputs master'!M528+'Inputs master'!M613+'Inputs master'!M698+'Inputs master'!M783","v":0},{"$f":"'Inputs master'!N443+'Inputs master'!N528+'Inputs master'!N613+'Inputs master'!N698+'Inputs master'!N783","v":0},{"$f":"'Inputs master'!O443+'Inputs master'!O528+'Inputs master'!O613+'Inputs master'!O698+'Inputs master'!O783","v":0},{"$f":"'Inputs master'!P443+'Inputs master'!P528+'Inputs master'!P613+'Inputs master'!P698+'Inputs master'!P783","v":0},{"$f":"'Inputs master'!Q443+'Inputs master'!Q528+'Inputs master'!Q613+'Inputs master'!Q698+'Inputs master'!Q783","v":0},{"$f":"'Inputs master'!R443+'Inputs master'!R528+'Inputs master'!R613+'Inputs master'!R698+'Inputs master'!R783","v":0},{"$f":"'Inputs master'!S443+'Inputs master'!S528+'Inputs master'!S613+'Inputs master'!S698+'Inputs master'!S783","v":0},{"$f":"'Inputs master'!T443+'Inputs master'!T528+'Inputs master'!T613+'Inputs master'!T698+'Inputs master'!T783","v":0},{"$f":"'Inputs master'!U443+'Inputs master'!U528+'Inputs master'!U613+'Inputs master'!U698+'Inputs master'!U783","v":0},{"$f":"'Inputs master'!V443+'Inputs master'!V528+'Inputs master'!V613+'Inputs master'!V698+'Inputs master'!V783","v":0},{"$f":"'Inputs master'!W443+'Inputs master'!W528+'Inputs master'!W613+'Inputs master'!W698+'Inputs master'!W783","v":0}]
[null,null,null,"HVDC stations",null,null,"$m",null,{"$f":"'Inputs master'!I444+'Inputs master'!I529+'Inputs master'!I614+'Inputs master'!I699+'Inputs master'!I784","v":0},{"$f":"'Inputs master'!J444+'Inputs master'!J529+'Inputs master'!J614+'Inputs master'!J699+'Inputs master'!J784","v":0},{"$f":"'Inputs master'!K444+'Inputs master'!K529+'Inputs master'!K614+'Inputs master'!K699+'Inputs master'!K784","v":0},{"$f":"'Inputs master'!L444+'Inputs master'!L529+'Inputs master'!L614+'Inputs master'!L699+'Inputs master'!L784","v":0},{"$f":"'Inputs master'!M444+'Inputs master'!M529+'Inputs master'!M614+'Inputs master'!M699+'Inputs master'!M784","v":25.353794000000001},{"$f":"'Inputs master'!N444+'Inputs master'!N529+'Inputs master'!N614+'Inputs master'!N699+'Inputs master'!N784","v":28.809834000000002},{"$f":"'Inputs master'!O444+'Inputs master'!O529+'Inputs master'!O614+'Inputs master'!O699+'Inputs master'!O784","v":26.098994095949131},{"$f":"'Inputs master'!P444+'Inputs master'!P529+'Inputs master'!P614+'Inputs master'!P699+'Inputs master'!P784","v":32.667898000000001},{"$f":"'Inputs master'!Q444+'Inputs master'!Q529+'Inputs master'!Q614+'Inputs master'!Q699+'Inputs master'!Q784","v":12.251950000000001},{"$f":"'Inputs master'!R444+'Inputs master'!R529+'Inputs master'!R614+'Inputs master'!R699+'Inputs master'!R784","v":13.941426},{"$f":"'Inputs master'!S444+'Inputs master'!S529+'Inputs master'!S614+'Inputs master'!S699+'Inputs master'!S784","v":24.246441000000001},{"$f":"'Inputs master'!T444+'Inputs master'!T529+'Inputs master'!T614+'Inputs master'!T699+'Inputs master'!T784","v":25.361143999999999},{"$f":"'Inputs master'!U444+'Inputs master'!U529+'Inputs master'!U614+'Inputs master'!U699+'Inputs master'!U784","v":26.022103999999999},{"$f":"'Inputs master'!V444+'Inputs master'!V529+'Inputs master'!V614+'Inputs master'!V699+'Inputs master'!V784","v":25.527318999999999},{"$f":"'Inputs master'!W444+'Inputs master'!W529+'Inputs master'!W614+'Inputs master'!W699+'Inputs master'!W784","v":25.927574}]
[null,null,null,"ICT",null,null,"$m",null,{"$f":"'Inputs master'!I445+'Inputs master'!I530+'Inputs master'!I615+'Inputs master'!I700+'Inputs master'!I785","v":0},{"$f":"'Inputs master'!J445+'Inputs master'!J530+'Inputs master'!J615+'Inputs master'!J700+'Inputs master'!J785","v":0},{"$f":"'Inputs master'!K445+'Inputs master'!K530+'Inputs master'!K615+'Inputs master'!K700+'Inputs master'!K785","v":0},{"$f":"'Inputs master'!L445+'Inputs master'!L530+'Inputs master'!L615+'Inputs master'!L700+'Inputs master'!L785","v":0},{"$f":"'Inputs master'!M445+'Inputs master'!M530+'Inputs master'!M615+'Inputs master'!M700+'Inputs master'!M785","v":37.435626374999998},{"$f":"'Inputs master'!N445+'Inputs master'!N530+'Inputs master'!N615+'Inputs master'!N700+'Inputs master'!N785","v":59.736611113099997},{"$f":"'Inputs master'!O445+'Inputs master'!O530+'Inputs master'!O615+'Inputs master'!O700+'Inputs master'!O785","v":61.557059661369095},{"$f":"'Inputs master'!P445+'Inputs master'!P530+'Inputs master'!P615+'Inputs master'!P700+'Inputs master'!P785","v":45.909730079999996},{"$f":"'Inputs master'!Q445+'Inputs master'!Q530+'Inputs master'!Q615+'Inputs master'!Q700+'Inputs master'!Q785","v":23.021842352799997},{"$f":"'Inputs master'!R445+'Inputs master'!R530+'Inputs master'!R615+'Inputs master'!R700+'Inputs master'!R785","v":14.054351920000002},{"$f":"'Inputs master'!S445+'Inputs master'!S530+'Inputs master'!S615+'Inputs master'!S700+'Inputs master'!S785","v":41.956045514999992},{"$f":"'Inputs master'!T445+'Inputs master'!T530+'Inputs master'!T615+'Inputs master'!T700+'Inputs master'!T785","v":18.975191079999998},{"$f":"'Inputs master'!U445+'Inputs master'!U530+'Inputs master'!U615+'Inputs master'!U700+'Inputs master'!U785","v":15.33237984},{"$f":"'Inputs master'!V445+'Inputs master'!V530+'Inputs master'!V615+'Inputs master'!V700+'Inputs master'!V785","v":24.446145400000002},{"$f":"'Inputs master'!W445+'Inputs master'!W530+'Inputs master'!W615+'Inputs master'!W700+'Inputs master'!W785","v":20.453291}]
[null,null,null,"Intangible assets",null,null,"$m",null,{"$f":"'Inputs master'!I446+'Inputs master'!I531+'Inputs master'!I616+'Inputs master'!I701+'Inputs master'!I786","v":0},{"$f":"'Inputs master'!J446+'Inputs master'!J531+'Inputs master'!J616+'Inputs master'!J701+'Inputs master'!J786","v":0},{"$f":"'Inputs master'!K446+'Inputs master'!K531+'Inputs master'!K616+'Inputs master'!K701+'Inputs master'!K786","v":0},{"$f":"'Inputs master'!L446+'Inputs master'!L531+'Inputs master'!L616+'Inputs master'!L701+'Inputs master'!L786","v":0},{"$f":"'Inputs master'!M446+'Inputs master'!M531+'Inputs master'!M616+'Inputs master'!M701+'Inputs master'!M786","v":0},{"$f":"'Inputs master'!N446+'Inputs master'!N531+'Inputs master'!N616+'Inputs master'!N701+'Inputs master'!N786","v":0},{"$f":"'Inputs master'!O446+'Inputs master'!O531+'Inputs master'!O616+'Inputs master'!O701+'Inputs master'!O786","v":0},{"$f":"'Inputs master'!P446+'Inputs master'!P531+'Inputs master'!P616+'Inputs master'!P701+'Inputs master'!P786","v":0},{"$f":"'Inputs master'!Q446+'Inputs master'!Q531+'Inputs master'!Q616+'Inputs master'!Q701+'Inputs master'!Q786","v":0},{"$f":"'Inputs master'!R446+'Inputs master'!R531+'Inputs master'!R616+'Inputs master'!R701+'Inputs master'!R786","v":0},{"$f":"'Inputs master'!S446+'Inputs master'!S531+'Inputs master'!S616+'Inputs master'!S701+'Inputs master'!S786","v":0},{"$f":"'Inputs master'!T446+'Inputs master'!T531+'Inputs master'!T616+'Inputs master'!T701+'Inputs master'!T786","v":0},{"$f":"'Inputs master'!U446+'Inputs master'!U531+'Inputs master'!U616+'Inputs master'!U701+'Inputs master'!U786","v":0},{"$f":"'Inputs master'!V446+'Inputs master'!V531+'Inputs master'!V616+'Inputs master'!V701+'Inputs master'!V786","v":0},{"$f":"'Inputs master'!W446+'Inputs master'!W531+'Inputs master'!W616+'Inputs master'!W701+'Inputs master'!W786","v":0}]
[null,null,null,"Land",null,null,"$m",null,{"$f":"'Inputs master'!I447+'Inputs master'!I532+'Inputs master'!I617+'Inputs master'!I702+'Inputs master'!I787","v":0},{"$f":"'Inputs master'!J447+'Inputs master'!J532+'Inputs master'!J617+'Inputs master'!J702+'Inputs master'!J787","v":0},{"$f":"'Inputs master'!K447+'Inputs master'!K532+'Inputs master'!K617+'Inputs master'!K702+'Inputs master'!K787","v":0},{"$f":"'Inputs master'!L447+'Inputs master'!L532+'Inputs master'!L617+'Inputs master'!L702+'Inputs master'!L787","v":0},{"$f":"'Inputs master'!M447+'Inputs master'!M532+'Inputs master'!M617+'Inputs master'!M702+'Inputs master'!M787","v":0},{"$f":"'Inputs master'!N447+'Inputs master'!N532+'Inputs master'!N617+'Inputs master'!N702+'Inputs master'!N787","v":0},{"$f":"'Inputs master'!O447+'Inputs master'!O532+'Inputs master'!O617+'Inputs master'!O702+'Inputs master'!O787","v":0},{"$f":"'Inputs master'!P447+'Inputs master'!P532+'Inputs master'!P617+'Inputs master'!P702+'Inputs master'!P787","v":0},{"$f":"'Inputs master'!Q447+'Inputs master'!Q532+'Inputs master'!Q617+'Inputs master'!Q702+'Inputs master'!Q787","v":0},{"$f":"'Inputs master'!R447+'Inputs master'!R532+'Inputs master'!R617+'Inputs master'!R702+'Inputs master'!R787","v":0},{"$f":"'Inputs master'!S447+'Inputs master'!S532+'Inputs master'!S617+'Inputs master'!S702+'Inputs master'!S787","v":0},{"$f":"'Inputs master'!T447+'Inputs master'!T532+'Inputs master'!T617+'Inputs master'!T702+'Inputs master'!T787","v":0},{"$f":"'Inputs master'!U447+'Inputs master'!U532+'Inputs master'!U617+'Inputs master'!U702+'Inputs master'!U787","v":0},{"$f":"'Inputs master'!V447+'Inputs master'!V532+'Inputs master'!V617+'Inputs master'!V702+'Inputs master'!V787","v":0},{"$f":"'Inputs master'!W447+'Inputs master'!W532+'Inputs master'!W617+'Inputs master'!W702+'Inputs master'!W787","v":0}]
[null,null,null,"Other assets",null,null,"$m",null,{"$f":"'Inputs master'!I448+'Inputs master'!I533+'Inputs master'!I618+'Inputs master'!I703+'Inputs master'!I788","v":0},{"$f":"'Inputs master'!J448+'Inputs master'!J533+'Inputs master'!J618+'Inputs master'!J703+'Inputs master'!J788","v":0},{"$f":"'Inputs master'!K448+'Inputs master'!K533+'Inputs master'!K618+'Inputs master'!K703+'Inputs master'!K788","v":0},{"$f":"'Inputs master'!L448+'Inputs master'!L533+'Inputs master'!L618+'Inputs master'!L703+'Inputs master'!L788","v":0},{"$f":"'Inputs master'!M448+'Inputs master'!M533+'Inputs master'!M618+'Inputs master'!M703+'Inputs master'!M788","v":0},{"$f":"'Inputs master'!N448+'Inputs master'!N533+'Inputs master'!N618+'Inputs master'!N703+'Inputs master'!N788","v":0},{"$f":"'Inputs master'!O448+'Inputs master'!O533+'Inputs master'!O618+'Inputs master'!O703+'Inputs master'!O788","v":0},{"$f":"'Inputs master'!P448+'Inputs master'!P533+'Inputs master'!P618+'Inputs master'!P703+'Inputs master'!P788","v":0},{"$f":"'Inputs master'!Q448+'Inputs master'!Q533+'Inputs master'!Q618+'Inputs master'!Q703+'Inputs master'!Q788","v":0},{"$f":"'Inputs master'!R448+'Inputs master'!R533+'Inputs master'!R618+'Inputs master'!R703+'Inputs master'!R788","v":0},{"$f":"'Inputs master'!S448+'Inputs master'!S533+'Inputs master'!S618+'Inputs master'!S703+'Inputs master'!S788","v":0.40900399999999998},{"$f":"'Inputs master'!T448+'Inputs master'!T533+'Inputs master'!T618+'Inputs master'!T703+'Inputs master'!T788","v":0.40426200000000001},{"$f":"'Inputs master'!U448+'Inputs master'!U533+'Inputs master'!U618+'Inputs master'!U703+'Inputs master'!U788","v":0.21209500000000001},{"$f":"'Inputs master'!V448+'Inputs master'!V533+'Inputs master'!V618+'Inputs master'!V703+'Inputs master'!V788","v":0},{"$f":"'Inputs master'!W448+'Inputs master'!W533+'Inputs master'!W618+'Inputs master'!W703+'Inputs master'!W788","v":0.248255}]
[null,null,null,"Software",null,null,"$m",null,{"$f":"'Inputs master'!I449+'Inputs master'!I534+'Inputs master'!I619+'Inputs master'!I704+'Inputs master'!I789","v":0},{"$f":"'Inputs master'!J449+'Inputs master'!J534+'Inputs master'!J619+'Inputs master'!J704+'Inputs master'!J789","v":0},{"$f":"'Inputs master'!K449+'Inputs master'!K534+'Inputs master'!K619+'Inputs master'!K704+'Inputs master'!K789","v":0},{"$f":"'Inputs master'!L449+'Inputs master'!L534+'Inputs master'!L619+'Inputs master'!L704+'Inputs master'!L789","v":0},{"$f":"'Inputs master'!M449+'Inputs master'!M534+'Inputs master'!M619+'Inputs master'!M704+'Inputs master'!M789","v":10.001393739999997},{"$f":"'Inputs master'!N449+'Inputs master'!N534+'Inputs master'!N619+'Inputs master'!N704+'Inputs master'!N789","v":2.2996262399999967},{"$f":"'Inputs master'!O449+'Inputs master'!O534+'Inputs master'!O619+'Inputs master'!O704+'Inputs master'!O789","v":5.486558095368391},{"$f":"'Inputs master'!P449+'Inputs master'!P534+'Inputs master'!P619+'Inputs master'!P704+'Inputs master'!P789","v":-0.26990160000000241},{"$f":"'Inputs master'!Q449+'Inputs master'!Q534+'Inputs master'!Q619+'Inputs master'!Q704+'Inputs master'!Q789","v":16.481438870000002},{"$f":"'Inputs master'!R449+'Inputs master'!R534+'Inputs master'!R619+'Inputs master'!R704+'Inputs master'!R789","v":7.206544318399998},{"$f":"'Inputs master'!S449+'Inputs master'!S534+'Inputs master'!S619+'Inputs master'!S704+'Inputs master'!S789","v":22.775798999999999},{"$f":"'Inputs master'!T449+'Inputs master'!T534+'Inputs master'!T619+'Inputs master'!T704+'Inputs master'!T789","v":30.608675999999999},{"$f":"'Inputs master'!U449+'Inputs master'!U534+'Inputs master'!U619+'Inputs master'!U704+'Inputs master'!U789","v":31.146932999999997},{"$f":"'Inputs master'!V449+'Inputs master'!V534+'Inputs master'!V619+'Inputs master'!V704+'Inputs master'!V789","v":31.785005000000005},{"$f":"'Inputs master'!W449+'Inputs master'!W534+'Inputs master'!W619+'Inputs master'!W704+'Inputs master'!W789","v":32.553452999999998}]
[null,null,null,"Substations",null,null,"$m",null,{"$f":"'Inputs master'!I450+'Inputs master'!I535+'Inputs master'!I620+'Inputs master'!I705+'Inputs master'!I790","v":0},{"$f":"'Inputs master'!J450+'Inputs master'!J535+'Inputs master'!J620+'Inputs master'!J705+'Inputs master'!J790","v":0},{"$f":"'Inputs master'!K450+'Inputs master'!K535+'Inputs master'!K620+'Inputs master'!K705+'Inputs master'!K790","v":0},{"$f":"'Inputs master'!L450+'Inputs master'!L535+'Inputs master'!L620+'Inputs master'!L705+'Inputs master'!L790","v":0},{"$f":"'Inputs master'!M450+'Inputs master'!M535+'Inputs master'!M620+'Inputs master'!M705+'Inputs master'!M790","v":176.98831780500001},{"$f":"'Inputs master'!N450+'Inputs master'!N535+'Inputs master'!N620+'Inputs master'!N705+'Inputs master'!N790","v":254.20977844162027},{"$f":"'Inputs master'!O450+'Inputs master'!O535+'Inputs master'!O620+'Inputs master'!O705+'Inputs master'!O790","v":314.35939798319419},{"$f":"'Inputs master'!P450+'Inputs master'!P535+'Inputs master'!P620+'Inputs master'!P705+'Inputs master'!P790","v":203.83414036237474},{"$f":"'Inputs master'!Q450+'Inputs master'!Q535+'Inputs master'!Q620+'Inputs master'!Q705+'Inputs master'!Q790","v":179.43269550327307},{"$f":"'Inputs master'!R450+'Inputs master'!R535+'Inputs master'!R620+'Inputs master'!R705+'Inputs master'!R790","v":245.89924821747269},{"$f":"'Inputs master'!S450+'Inputs master'!S535+'Inputs master'!S620+'Inputs master'!S705+'Inputs master'!S790","v":157.51013126978998},{"$f":"'Inputs master'!T450+'Inputs master'!T535+'Inputs master'!T620+'Inputs master'!T705+'Inputs master'!T790","v":277.61308436000002},{"$f":"'Inputs master'!U450+'Inputs master'!U535+'Inputs master'!U620+'Inputs master'!U705+'Inputs master'!U790","v":263.06371481999997},{"$f":"'Inputs master'!V450+'Inputs master'!V535+'Inputs master'!V620+'Inputs master'!V705+'Inputs master'!V790","v":263.56340925000001},{"$f":"'Inputs master'!W450+'Inputs master'!W535+'Inputs master'!W620+'Inputs master'!W705+'Inputs master'!W790","v":283.71899882999998}]
[null,null,null,"Tower painting",null,null,"$m",null,{"$f":"'Inputs master'!I451+'Inputs master'!I536+'Inputs master'!I621+'Inputs master'!I706+'Inputs master'!I791","v":0},{"$f":"'Inputs master'!J451+'Inputs master'!J536+'Inputs master'!J621+'Inputs master'!J706+'Inputs master'!J791","v":0},{"$f":"'Inputs master'!K451+'Inputs master'!K536+'Inputs master'!K621+'Inputs master'!K706+'Inputs master'!K791","v":0},{"$f":"'Inputs master'!L451+'Inputs master'!L536+'Inputs master'!L621+'Inputs master'!L706+'Inputs master'!L791","v":0},{"$f":"'Inputs master'!M451+'Inputs master'!M536+'Inputs master'!M621+'Inputs master'!M706+'Inputs master'!M791","v":49.059967999999998},{"$f":"'Inputs master'!N451+'Inputs master'!N536+'Inputs master'!N621+'Inputs master'!N706+'Inputs master'!N791","v":3.2092390000000002},{"$f":"'Inputs master'!O451+'Inputs master'!O536+'Inputs master'!O621+'Inputs master'!O706+'Inputs master'!O791","v":4.3282984879380848},{"$f":"'Inputs master'!P451+'Inputs master'!P536+'Inputs master'!P621+'Inputs master'!P706+'Inputs master'!P791","v":4.4413280000000004},{"$f":"'Inputs master'!Q451+'Inputs master'!Q536+'Inputs master'!Q621+'Inputs master'!Q706+'Inputs master'!Q791","v":4.3704450000000001},{"$f":"'Inputs master'!R451+'Inputs master'!R536+'Inputs master'!R621+'Inputs master'!R706+'Inputs master'!R791","v":4.149489},{"$f":"'Inputs master'!S451+'Inputs master'!S536+'Inputs master'!S621+'Inputs master'!S706+'Inputs master'!S791","v":80.212112000000005},{"$f":"'Inputs master'!T451+'Inputs master'!T536+'Inputs master'!T621+'Inputs master'!T706+'Inputs master'!T791","v":83.966594999999998},{"$f":"'Inputs master'!U451+'Inputs master'!U536+'Inputs master'!U621+'Inputs master'!U706+'Inputs master'!U791","v":86.075148999999996},{"$f":"'Inputs master'!V451+'Inputs master'!V536+'Inputs master'!V621+'Inputs master'!V706+'Inputs master'!V791","v":87.679978000000006},{"$f":"'Inputs master'!W451+'Inputs master'!W536+'Inputs master'!W621+'Inputs master'!W706+'Inputs master'!W791","v":89.919978}]
[null,null,null,"Transmission lines",null,null,"$m",null,{"$f":"'Inputs master'!I452+'Inputs master'!I537+'Inputs master'!I622+'Inputs master'!I707+'Inputs master'!I792","v":0},{"$f":"'Inputs master'!J452+'Inputs master'!J537+'Inputs master'!J622+'Inputs master'!J707+'Inputs master'!J792","v":0},{"$f":"'Inputs master'!K452+'Inputs master'!K537+'Inputs master'!K622+'Inputs master'!K707+'Inputs master'!K792","v":0},{"$f":"'Inputs master'!L452+'Inputs master'!L537+'Inputs master'!L622+'Inputs master'!L707+'Inputs master'!L792","v":0},{"$f":"'Inputs master'!M452+'Inputs master'!M537+'Inputs master'!M622+'Inputs master'!M707+'Inputs master'!M792","v":101.40393428},{"$f":"'Inputs master'!N452+'Inputs master'!N537+'Inputs master'!N622+'Inputs master'!N707+'Inputs master'!N792","v":151.83737755000001},{"$f":"'Inputs master'!O452+'Inputs master'!O537+'Inputs master'!O622+'Inputs master'!O707+'Inputs master'!O792","v":161.08255817147702},{"$f":"'Inputs master'!P452+'Inputs master'!P537+'Inputs master'!P622+'Inputs master'!P707+'Inputs master'!P792","v":219.35694932000001},{"$f":"'Inputs master'!Q452+'Inputs master'!Q537+'Inputs master'!Q622+'Inputs master'!Q707+'Inputs master'!Q792","v":159.12898896999999},{"$f":"'Inputs master'!R452+'Inputs master'!R537+'Inputs master'!R622+'Inputs master'!R707+'Inputs master'!R792","v":388.32267882000002},{"$f":"'Inputs master'!S452+'Inputs master'!S537+'Inputs master'!S622+'Inputs master'!S707+'Inputs master'!S792","v":104.01212756},{"$f":"'Inputs master'!T452+'Inputs master'!T537+'Inputs master'!T622+'Inputs master'!T707+'Inputs master'!T792","v":106.66336154999999},{"$f":"'Inputs master'!U452+'Inputs master'!U537+'Inputs master'!U622+'Inputs master'!U707+'Inputs master'!U792","v":110.17956143000001},{"$f":"'Inputs master'!V452+'Inputs master'!V537+'Inputs master'!V622+'Inputs master'!V707+'Inputs master'!V792","v":120.74263123},{"$f":"'Inputs master'!W452+'Inputs master'!W537+'Inputs master'!W622+'Inputs master'!W707+'Inputs master'!W792","v":190.33871746}]
[null,null,null,"Operating lease assets",null,null,"$m",null,{"$f":"'Inputs master'!I453+'Inputs master'!I538+'Inputs master'!I623+'Inputs master'!I708+'Inputs master'!I793","v":0},{"$f":"'Inputs master'!J453+'Inputs master'!J538+'Inputs master'!J623+'Inputs master'!J708+'Inputs master'!J793","v":0},{"$f":"'Inputs master'!K453+'Inputs master'!K538+'Inputs master'!K623+'Inputs master'!K708+'Inputs master'!K793","v":0},{"$f":"'Inputs master'!L453+'Inputs master'!L538+'Inputs master'!L623+'Inputs master'!L708+'Inputs master'!L793","v":0},{"$f":"'Inputs master'!M453+'Inputs master'!M538+'Inputs master'!M623+'Inputs master'!M708+'Inputs master'!M793","v":0},{"$f":"'Inputs master'!N453+'Inputs master'!N538+'Inputs master'!N623+'Inputs master'!N708+'Inputs master'!N793","v":0},{"$f":"'Inputs master'!O453+'Inputs master'!O538+'Inputs master'!O623+'Inputs master'!O708+'Inputs master'!O793","v":0},{"$f":"'Inputs master'!P453+'Inputs master'!P538+'Inputs master'!P623+'Inputs master'!P708+'Inputs master'!P793","v":0},{"$f":"'Inputs master'!Q453+'Inputs master'!Q538+'Inputs master'!Q623+'Inputs master'!Q708+'Inputs master'!Q793","v":0},{"$f":"'Inputs master'!R453+'Inputs master'!R538+'Inputs master'!R623+'Inputs master'!R708+'Inputs master'!R793","v":0},{"$f":"'Inputs master'!S453+'Inputs master'!S538+'Inputs master'!S623+'Inputs master'!S708+'Inputs master'!S793","v":0},{"$f":"'Inputs master'!T453+'Inputs master'!T538+'Inputs master'!T623+'Inputs master'!T708+'Inputs master'!T793","v":0},{"$f":"'Inputs master'!U453+'Inputs master'!U538+'Inputs master'!U623+'Inputs master'!U708+'Inputs master'!U793","v":0},{"$f":"'Inputs master'!V453+'Inputs master'!V538+'Inputs master'!V623+'Inputs master'!V708+'Inputs master'!V793","v":0},{"$f":"'Inputs master'!W453+'Inputs master'!W538+'Inputs master'!W623+'Inputs master'!W708+'Inputs master'!W793","v":0}]
[]
["End of sheet"]