{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Title","DASH","User Guide","Setup","Legend","DataOPEX","DataCAPEX","DataCON&ASSUMPTIONS","Connections Data","PS23 Growth Capex - NCCs","Capping by Avg Land Cost","Warragul Drouin","Traralgon","Morwell","Moe Newborough","Sale","System6","System7","System8","System9","System10","IFC"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":22,"defined_names":1582,"comments":0,"pivot_tables":1},"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":26,"n_cols":20,"rows_kept":26,"cut":false,"hidden":false,"merged":[[15,5,15,6]]}
[]
[]
[null,null,null,{"$f":"UPPER(Setup!I8)","v":"NCC WATER"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DASH",null,"Summary of NCC outcomes and main data inputs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USER GUIDE",null,"User guidance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SETUP",null,"Input sheet for timing assumptions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LEGEND",null,"Modelling conventions and validation lists"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DataOPEX",null,"Input sheet for base year operating and maintenance expenditure"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DataCAPEX",null,"Input sheet for capital expenditure"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DataCON&ASSUMPTIONS",null,"Input sheet for new customer connections and finance assumptions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!E63","v":"Warragul Drouin"},null,{"$f":"\"NCC calculation sheet for \"&Legend!E46","v":"NCC calculation sheet for Warragul Drouin"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!E64","v":"Traralgon"},null,{"$f":"\"NCC calculation sheet for \"&Legend!E47","v":"NCC calculation sheet for Traralgon"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!E65","v":"Morwell"},null,{"$f":"\"NCC calculation sheet for \"&Legend!E48","v":"NCC calculation sheet for Morwell"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!E66","v":"Moe Newborough"},null,{"$f":"\"NCC calculation sheet for \"&Legend!E49","v":"NCC calculation sheet for Moe Newborough"}]
[null,null,null,{"$f":"Setup!W41&\" to \"&Setup!AP41","v":"2023-24 to 2042-43"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!E67","v":"Sale"},null,{"$f":"\"NCC calculation sheet for \"&Legend!E50","v":"NCC calculation sheet for Sale"}]
[null,null,null,"Version ",{"$f":"Setup!I9","v":0.2},{"$f":"Setup!I10","v":"2022-04-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!E68","v":"System6"},null,{"$f":"\"NCC calculation sheet for \"&Legend!E51","v":"NCC calculation sheet for System6"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!E69","v":"System7"},null,{"$f":"\"NCC calculation sheet for \"&Legend!E52","v":"NCC calculation sheet for System7"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!E70","v":"System8"},null,{"$f":"\"NCC calculation sheet for \"&Legend!E53","v":"NCC calculation sheet for System8"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!E71","v":"System9"},null,{"$f":"\"NCC calculation sheet for \"&Legend!E54","v":"NCC calculation sheet for System9"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!E72","v":"System10"},null,{"$f":"\"NCC calculation sheet for \"&Legend!E55","v":"NCC calculation sheet for System10"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IFC",null,"Incremental Financing Costs"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note - The A1 cell in each sheet has been linked to the title page to allow for navigation to table of contents"]

{"sheet":"DASH","index":1,"n_rows":34,"n_cols":11,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["Title!A1"]
[]
[null,null,"NCC - 20 YEAR",null,null,null,null,null,"CAPEX"]
[null,null,{"$f":"\"$\"&Setup!U41","v":"$2021-22"},null,null,null,null,null,{"$f":"C4&\" million\"","v":"$2021-22 million"},"20 year NPV"]
[]
[null,null,"System",null,null,null,null,null,"System"]
[null,null,{"$f":"Setup!E63","v":"Warragul Drouin"},"Per con",{"$f":"IF('Warragul Drouin'!$Q$79=\"Off\",'Warragul Drouin'!$Q$74,'Warragul Drouin'!$Q$83)","v":3814.019947380958},null,null,null,{"$f":"C7","v":"Warragul Drouin"},"$NPV",{"$f":"'Warragul Drouin'!$Q$34/1000000","v":38.79131499100744}]
[null,null,{"$f":"Setup!E64","v":"Traralgon"},"Per con",{"$f":"IF(Traralgon!$Q$79=\"Off\",Traralgon!$Q$74,Traralgon!$Q$83)","v":3000.7341257863941},null,null,null,{"$f":"C8","v":"Traralgon"},"$NPV",{"$f":"Traralgon!$Q$34/1000000","v":7.9538676082959521}]
[null,null,{"$f":"Setup!E65","v":"Morwell"},"Per con",{"$f":"IF(Morwell!$Q$79=\"Off\",Morwell!$Q$74,Morwell!$Q$83)","v":3474.3885820902292},null,null,null,"Morwell","$NPV",{"$f":"Morwell!$Q$34/1000000","v":2.7938493684101391}]
[null,null,{"$f":"Setup!E66","v":"Moe Newborough"},"Per con",{"$f":"IF('Moe Newborough'!$Q$79=\"Off\",'Moe Newborough'!$Q$74,'Moe Newborough'!$Q$83)","v":2563.7500000000005},null,null,null,"Moe Newborough","$NPV",{"$f":"'Moe Newborough'!$Q$34/1000000","v":1.2479031442804762}]
[null,null,{"$f":"Setup!E67","v":"Sale"},"Per con",{"$f":"IF(Sale!$Q$79=\"Off\",Sale!$Q$74,Sale!$Q$83)","v":451.80147422983663},null,null,null,"Sale","$NPV",{"$f":"Sale!$Q$34/1000000","v":0.46422398219297856}]
[null,null,{"$f":"Setup!E68","v":"System6"},"Per con",{"$f":"IF(#REF!=\"Off\",#REF!,#REF!)","v":{"$error":"#REF!"}},null,null,null,"System6","$NPV",{"$f":"#REF!/1000000","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Setup!E69","v":"System7"},"Per con",{"$f":"IF(#REF!=\"Off\",#REF!,#REF!)","v":{"$error":"#REF!"}},null,null,null,"System7","$NPV",{"$f":"#REF!/1000000","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Setup!E70","v":"System8"},"Per con",{"$f":"IF(#REF!=\"Off\",#REF!,#REF!)","v":{"$error":"#REF!"}},null,null,null,"System8","$NPV",{"$f":"#REF!/1000000","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Setup!E71","v":"System9"},"Per con",{"$f":"IF(#REF!=\"Off\",#REF!,#REF!)","v":{"$error":"#REF!"}},null,null,null,"System9","$NPV",{"$f":"#REF!/1000000","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Setup!E72","v":"System10"},"Per con",{"$f":"IF(#REF!=\"Off\",#REF!,#REF!)","v":{"$error":"#REF!"}},null,null,null,{"$f":"C16","v":"System10"},"$NPV",{"$f":"#REF!/1000000","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,null,"NEW CUSTOMERS",null,null,null,null,null,"OPEX"]
[null,null,"Connections","20 years",null,null,null,null,{"$f":"I4","v":"$2021-22 million"},"20 year NPV"]
[]
[null,null,"System",null,null,null,null,null,"System"]
[null,null,{"$f":"C7","v":"Warragul Drouin"},"Con",{"$f":"SUM('Warragul Drouin'!$W$63:$AP$63)","v":13660},null,null,null,{"$f":"C7","v":"Warragul Drouin"},"$NPV",{"$f":"'Warragul Drouin'!$Q$38/1000000","v":0}]
[null,null,{"$f":"C8","v":"Traralgon"},"Con",{"$f":"SUM(Traralgon!$W$63:$AP$63)","v":3560},null,null,null,{"$f":"C8","v":"Traralgon"},"$NPV",{"$f":"Traralgon!$Q$38/1000000","v":0}]
[null,null,"Morwell","Con",{"$f":"SUM(Morwell!$W$63:$AP$63)","v":1080},null,null,null,"Morwell","$NPV",{"$f":"Morwell!$Q$38/1000000","v":0}]
[null,null,"Moe Newborough","Con",{"$f":"SUM('Moe Newborough'!$W$63:$AP$63)","v":2280},null,null,null,"Moe Newborough","$NPV",{"$f":"'Moe Newborough'!$Q$38/1000000","v":0}]
[null,null,"Sale","Con",{"$f":"SUM(Sale!$W$63:$AP$63)","v":1380},null,null,null,"Sale","$NPV",{"$f":"Sale!$Q$38/1000000","v":0}]
[null,null,"System6","Con",{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,null,null,"System6","$NPV",{"$f":"#REF!/1000000","v":{"$error":"#REF!"}}]
[null,null,"System7","Con",{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,null,null,"System7","$NPV",{"$f":"#REF!/1000000","v":{"$error":"#REF!"}}]
[null,null,"System8","Con",{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,null,null,"System8","$NPV",{"$f":"#REF!/1000000","v":{"$error":"#REF!"}}]
[null,null,"System9","Con",{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,null,null,"System9","$NPV",{"$f":"#REF!/1000000","v":{"$error":"#REF!"}}]
[null,null,"System10","Con",{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},null,null,null,{"$f":"C16","v":"System10"},"$NPV",{"$f":"#REF!/1000000","v":{"$error":"#REF!"}}]

{"sheet":"User Guide","index":2,"n_rows":27,"n_cols":7,"rows_kept":27,"cut":false,"hidden":false,"merged":[[10,3,10,6]]}
[{"$f":"UPPER(WorkBookTitle)","v":"GIPPSLAND WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"User Guide"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"User Guide"]
[]
[null,null,null,null,"Description","Details","Screenshots"]
[null,null,null,"Contact details"]
[null,null,null,"The model contact","[INSERT MODEL OWNER]","[INSERT CONTACT DETAILS]"]
[null,null,null,"Statement of purpose"]
[null,null,null,"This model has been developed to provide businesses with a regulatory pricing model for the determination of NCCs.\n"]
[null,null,null,"Modelling Conventions"]
[null,null,null,"Inputs",null,"All input cells in the model are yellow. Users should only input data in these cells."]
[null,null,null,"Goal seek macros",null,"The model has a single goal seek that is used to identify the residual expenditure not recovered through NCCs where a business instutues a cap on the NCC."]
[null,null,null,"Administrative Sheets"]
[null,null,null,"User Guide",null,"This user guide outlines the steps that users will need to undertake in order to run the model successfully. The guide does not include a detailed description of the functionality of the calculation sheets or cells."]
[null,null,null,"Legend","Key model details and definitions.","Sheet includes validation lists.\n\nRows 22 to 35 should be populated with the asset classes used in the NCC calculations."]
[null,null,null,"User Guide - INPUT SHEETS"]
[null,null,null,"Setup","The first major inputs in the model are in the Setup tab. This tab establishes the timing that flows through to the rest of the model.","In rows 14 and 15, populate the yellow cells with NPV base date, model base date, first pricing period start and pricing period length. Care should be taken to ensure that the periods entered into rows 12 to 13 are internally consistent and align with the intended length of the pricing period. As a general guide the NPV base date is the year preceding the regulatory pricing period and the Model base date is the first year of the pricing period.\n\nRows 63 to 72 should be populated with the systems that NCCs are being determned for.\n\n"]
[null,null,null,"DataOPEX","The DataOPEX tab is the input tab for raw opex data.  \n","Populate rows 13 to 88 with direct opex associated with connecting new customers.  The tables include the system the opex relates to, a description of the opex and the corresponding opex values over the 20 year forecast period.\n\nThe opex captured in this table should be directly attributable to connecting cusotmers and not to the ongoing provision of water or wastewater services."]
[null,null,null,"DataCAPEX","The DataCAPEX tab is the input tab for capex data for the NCC period. ","Populate rows  13 to 218 with growth capex for each of the systems the NCCs are  beinng levied on. The data should include the system, a escription of the expenditure or project the expenditure relates to and the asset class. The capex data should extend overr the full twenty year forecasting period."]
[null,null,null,"DataCON&ASSUMPTIONS","The DataCON&ASSUMPTIONS tab is the input tab used to establish the forward new customer connections and the financing assumptions necesssary to calcuate NCCs.","Populated rows 13 to 43 with forecasted new customer connections for each of the styems.\n\nThe sheet also includes\n-  an input cell (F48) for the WACC asumptiion used to determine discount rates for the NPV calcualations.\n-  an input cell (F53) for the corporate tax rate used in the tax allowance.\n- an input cell (F58) for the value of franking credits.\n- rows 62 to 72 for gifted assets by system over each year of the forecasting period.\n- row76 to 86 for annual tax depreciation by system."]
[null,null,null,"User Guide - CALCULATION SHEETS"]
[null,null,null,"System based NCC sheets","These sheets outlline the NCC for each systems (the sheets or model will need to be run seperately for water and wastewater.\n\nThe NCC is outline in cell Q74.","Rows 76 onwards provide an indicative quantification of the residual capex and opex associated with NCCs, where a cap has been applied. Caps may be appled where businesses believe the cost  reflective NCC conflicts with other objectives such as affordablity.\n\nWhere a cap has been applied the user will need the cap swith in Q79 to on and then populate Q83 wiith the cap value. The user  will then need to run the pring macro button iin row 80."]
[null,null,null,"IFC sheet","The incremental fianance cost (IFC) sheet allows businesses to generate a IFC consisttent with the ESC's established approach."]
[null,null,null,"Password"]
[null,null,null,"Password","XXX","The final model has been provided with each sheet formated to provide for sheet protection. Note that excel passwords can't be retrieved if they are lost. The business should keep a separate register of its current passwords."]

{"sheet":"Setup","index":3,"n_rows":75,"n_cols":42,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"GIPPSLAND WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Setup"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Model details"]
[]
[null,null,null,null,"Client",null,null,null,"Gippsland Water"]
[null,null,null,null,"Model type",null,null,null,"NCC Water"]
[null,null,null,null,"Version ",null,null,null,0.2]
[null,null,null,null,"Version date",null,null,null,"2022-04-01"]
[]
[null,"Timing"]
[null,null,"Inputs"]
[null,null,null,null,"NPV base date",null,"date",null,"2022-01-01"]
[null,null,null,null,"Model base date",null,"date",null,"2023-07-01"]
[null,null,null,null,"First pricing period start",null,"date",null,{"$f":"DATE(YEAR(BaseDate)-I17,MONTH(BaseDate),DAY(BaseDate))","v":"2018-07-01"}]
[null,null,null,null,"Pricing period length",null,"years",null,5]
[]
[null,null,"Key dates"]
[]
[null,null,null,null,"Opex Base financial year",null,"date",null,{"$f":"INDEX($R$41:$AF$41,MATCH(I25,R34:AF34,0)-2)","v":"2021-22"}]
[null,null,null,null,"Tariff base financial year",null,"date",null,{"$f":"INDEX($R$41:$AF$41,MATCH(I25,R34:AF34,0)-1)","v":"2022-23"}]
[null,null,null,null,"First pricing period end date",null,"date",null,{"$f":"EDATE(I16,I17*Months_yr)-1","v":"2023-06-30"}]
[null,null,null,null,"First pricing period end year",null,"date",null,{"$f":"INDEX($R$41:$AF$41,1,MATCH(I23,R35:AF35,0))","v":"2022-23"}]
[null,null,null,null,"Pricing setting date",null,"date",null,{"$f":"I23+1","v":"2023-07-01"}]
[null,null,null,null,"Pricing period 2 start date",null,"date",null,{"$f":"I23+1","v":"2023-07-01"}]
[null,null,null,null,"Pricing period 2 end date",null,"date",null,{"$f":"EOMONTH(I26,$I$17*Months_yr-1)","v":"2028-06-30"}]
[null,null,null,null,"Pricing period 2",null,"date",null,{"$f":"YEAR(I26)&\"-\"&RIGHT(YEAR(I27),2)","v":"2023-28"}]
[null,null,null,null,"Pricing period 3 start date",null,"date",null,{"$f":"I27+1","v":"2028-07-01"}]
[null,null,null,null,"Pricing period 3 end date",null,"date",null,{"$f":"EOMONTH(I29,$I$17*Months_yr-1)","v":"2033-06-30"}]
[null,null,null,null,"Pricing period 3",null,"date",null,{"$f":"YEAR(I29)&\"-\"&RIGHT(YEAR(I30),2)","v":"2028-33"}]
[]
[null,null,"Flags"]
[null,null,null,null,"Period start",null,null,null,null,null,null,null,null,null,null,"date",null,{"$f":"Q35+1","v":"2018-07-01"},"2019-07-01","2020-07-01","2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01",{"$f":"AF35+1","v":"2033-07-01"},{"$f":"AG35+1","v":"2034-07-01"},{"$f":"AH35+1","v":"2035-07-01"},{"$f":"AI35+1","v":"2036-07-01"},{"$f":"AJ35+1","v":"2037-07-01"},{"$f":"AK35+1","v":"2038-07-01"},{"$f":"AL35+1","v":"2039-07-01"},{"$f":"AM35+1","v":"2040-07-01"},{"$f":"AN35+1","v":"2041-07-01"},{"$f":"AO35+1","v":"2042-07-01"}]
[null,null,null,null,"Period end",null,null,null,null,null,null,null,null,null,null,"date",{"$f":"Setup!I16-1","v":"2018-06-30"},{"$f":"EOMONTH(R34,Months_yr-1)","v":"2019-06-30"},"2020-06-30","2021-06-30","2022-06-30","2023-06-30","2024-06-30","2025-06-30","2026-06-30","2027-06-30","2028-06-30","2029-06-30","2030-06-30","2031-06-30","2032-06-30","2033-06-30",{"$f":"EOMONTH(AG34,Months_yr-1)","v":"2034-06-30"},"2035-06-30","2036-06-30","2037-06-30","2038-06-30","2039-06-30","2040-06-30","2041-06-30","2042-06-30","2043-06-30"]
[]
[null,null,null,null,"Year counter",null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Q37+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"AF37+1","v":16},{"$f":"AG37+1","v":17},{"$f":"AH37+1","v":18},{"$f":"AI37+1","v":19},{"$f":"AJ37+1","v":20},{"$f":"AK37+1","v":21},{"$f":"AL37+1","v":22},{"$f":"AM37+1","v":23},{"$f":"AN37+1","v":24},{"$f":"AO37+1","v":25}]
[]
[null,null,null,null,"Calendar year",null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"YEAR(R34)","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"YEAR(AG34)","v":2033},2034,2035,2036,2037,2038,2039,2040,2041,2042]
[null,null,null,null,"Financial year",null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"IF(MONTH(R35)>FY_month,YEAR(R35)+1,YEAR(R35))","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,{"$f":"IF(MONTH(AG35)>FY_month,YEAR(AG35)+1,YEAR(AG35))","v":2034},2035,2036,2037,2038,2039,2040,2041,2042,2043]
[null,null,null,null,"Financial year",null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"R39&\"-\"&RIGHT(R40,2)","v":"2018-19"},{"$f":"S39&\"-\"&RIGHT(S40,2)","v":"2019-20"},"2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33",{"$f":"AG39&\"-\"&RIGHT(AG40,2)","v":"2033-34"},"2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43"]
[null,null,null,null,"Pre model start calendar year",null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"R39-$AF$37","v":2003},{"$f":"S39-$AF$37","v":2004},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,{"$f":"AG39-$AF$37","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,null,null,null,"Pre model start financial year",null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"R40-$AF$37","v":2004},{"$f":"S40-$AF$37","v":2005},2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,{"$f":"AG40-$AF$37","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,"Pre model start financial year",null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"R42&\"-\"&RIGHT(R43,2)","v":"2003-04"},{"$f":"S42&\"-\"&RIGHT(S43,2)","v":"2004-05"},"2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18",{"$f":"AG42&\"-\"&RIGHT(AG43,2)","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28"]
[]
[null,null,null,null,"Pricing period",null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"ROUNDUP(R37/$I$17,0)","v":1},{"$f":"ROUNDUP(S37/$I$17,0)","v":1},1,1,1,2,2,2,2,2,3,3,3,3,3,{"$f":"ROUNDUP(AG37/$I$17,0)","v":4},4,4,4,4,5,5,5,5,5]
[null,null,null,null,"NPV base date",null,null,null,null,null,null,null,null,null,null,"yes/no",null,{"$f":"IF($I$15=R$34,1,0)","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NPV discount year",null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"IF(SUM($Q$47:Q47)=0,0,Q48+1)","v":0},{"$f":"IF(SUM($Q$47:R47)=0,0,R48+1)","v":0},{"$f":"IF(SUM($Q$47:S47)=0,0,S48+1)","v":0},{"$f":"IF(SUM($Q$47:T47)=0,0,T48+1)","v":0},{"$f":"IF(SUM($Q$47:U47)=0,0,U48+1)","v":0},{"$f":"IF(SUM($Q$47:V47)=0,0,V48+1)","v":0},{"$f":"IF(SUM($Q$47:W47)=0,0,W48+1)","v":1},{"$f":"IF(SUM($Q$47:X47)=0,0,X48+1)","v":2},{"$f":"IF(SUM($Q$47:Y47)=0,0,Y48+1)","v":3},{"$f":"IF(SUM($Q$47:Z47)=0,0,Z48+1)","v":4},{"$f":"IF(SUM($Q$47:AA47)=0,0,AA48+1)","v":5},{"$f":"IF(SUM($Q$47:AB47)=0,0,AB48+1)","v":6},{"$f":"IF(SUM($Q$47:AC47)=0,0,AC48+1)","v":7},{"$f":"IF(SUM($Q$47:AD47)=0,0,AD48+1)","v":8},{"$f":"IF(SUM($Q$47:AE47)=0,0,AE48+1)","v":9},{"$f":"IF(SUM($Q$47:AF47)=0,0,AF48+1)","v":10},{"$f":"IF(SUM($Q$47:AG47)=0,0,AG48+1)","v":11},{"$f":"IF(SUM($Q$47:AH47)=0,0,AH48+1)","v":12},{"$f":"IF(SUM($Q$47:AI47)=0,0,AI48+1)","v":13},{"$f":"IF(SUM($Q$47:AJ47)=0,0,AJ48+1)","v":14},{"$f":"IF(SUM($Q$47:AK47)=0,0,AK48+1)","v":15},{"$f":"IF(SUM($Q$47:AL47)=0,0,AL48+1)","v":16},{"$f":"IF(SUM($Q$47:AM47)=0,0,AM48+1)","v":17},{"$f":"IF(SUM($Q$47:AN47)=0,0,AN48+1)","v":18},{"$f":"IF(SUM($Q$47:AO47)=0,0,AO48+1)","v":19}]
[null,null,null,null,"NPV year adjustment",null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"ROUND(((BaseDate-$I$14)/R58)*SUM($Q$47:Q47),2)","v":0},{"$f":"ROUND(((BaseDate-$I$14)/S58)*SUM($Q$47:R47),2)","v":0},{"$f":"ROUND(((BaseDate-$I$14)/T58)*SUM($Q$47:S47),2)","v":0},{"$f":"ROUND(((BaseDate-$I$14)/U58)*SUM($Q$47:T47),2)","v":0},{"$f":"ROUND(((BaseDate-$I$14)/V58)*SUM($Q$47:U47),2)","v":0},{"$f":"ROUND(((BaseDate-$I$14)/W58)*SUM($Q$47:V47),2)","v":0},{"$f":"ROUND(((BaseDate-$I$14)/X58)*SUM($Q$47:W47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/Y58)*SUM($Q$47:X47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/Z58)*SUM($Q$47:Y47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AA58)*SUM($Q$47:Z47),2)","v":1.49},{"$f":"ROUND(((BaseDate-$I$14)/AB58)*SUM($Q$47:AA47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AC58)*SUM($Q$47:AB47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AD58)*SUM($Q$47:AC47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AE58)*SUM($Q$47:AD47),2)","v":1.49},{"$f":"ROUND(((BaseDate-$I$14)/AF58)*SUM($Q$47:AE47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AG58)*SUM($Q$47:AF47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AH58)*SUM($Q$47:AG47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AI58)*SUM($Q$47:AH47),2)","v":1.49},{"$f":"ROUND(((BaseDate-$I$14)/AJ58)*SUM($Q$47:AI47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AK58)*SUM($Q$47:AJ47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AL58)*SUM($Q$47:AK47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AM58)*SUM($Q$47:AL47),2)","v":1.49},{"$f":"ROUND(((BaseDate-$I$14)/AN58)*SUM($Q$47:AM47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AO58)*SUM($Q$47:AN47),2)","v":1.5},{"$f":"ROUND(((BaseDate-$I$14)/AP58)*SUM($Q$47:AO47),2)","v":1.5}]
[null,null,null,null,"NPV adjusted discount year",null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"SUM(R48:R49)","v":0},{"$f":"SUM(S48:S49)","v":0},0,0,0,0,2.5,3.5,4.5,5.49,6.5,7.5,8.5,9.49,10.5,{"$f":"SUM(AG48:AG49)","v":11.5},12.5,13.49,14.5,15.5,16.5,17.489999999999998,18.5,19.5,20.5]
[null,null,null,null,"Price setting year",null,null,null,null,null,null,null,null,null,null,"yes/no",null,{"$f":"IF($I$25=R$34,1,0)","v":0},0,0,0,{"$f":"IF($I$25=V$34,1,0)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" ",null,null,null,"Asset base depreciation flag",null,null,null,null,null,null,null,null,null,null,"yes/no",null,{"$f":"IF(Q52=1,1,R51)","v":0},{"$f":"IF(R52=1,1,S51)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AF52=1,1,AG51)","v":1},{"$f":"IF(AG52=1,1,AH51)","v":1},{"$f":"IF(AH52=1,1,AI51)","v":1},{"$f":"IF(AI52=1,1,AJ51)","v":1},{"$f":"IF(AJ52=1,1,AK51)","v":1},{"$f":"IF(AK52=1,1,AL51)","v":1},{"$f":"IF(AL52=1,1,AM51)","v":1},{"$f":"IF(AM52=1,1,AN51)","v":1},{"$f":"IF(AN52=1,1,AO51)","v":1},{"$f":"IF(AO52=1,1,AP51)","v":1}]
[null,null,null,null,"Forecast year",null,null,null,null,null,null,null,null,null,null,"yes/no",null,{"$f":"IF(Q53=1,1,R51)","v":0},{"$f":"IF(R53=1,1,S51)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AF53=1,1,AG51)","v":1},{"$f":"IF(AG53=1,1,AH51)","v":1},{"$f":"IF(AH53=1,1,AI51)","v":1},{"$f":"IF(AI53=1,1,AJ51)","v":1},{"$f":"IF(AJ53=1,1,AK51)","v":1},{"$f":"IF(AK53=1,1,AL51)","v":1},{"$f":"IF(AL53=1,1,AM51)","v":1},{"$f":"IF(AM53=1,1,AN51)","v":1},{"$f":"IF(AN53=1,1,AO51)","v":1},{"$f":"IF(AO53=1,1,AP51)","v":1}]
[null,null,null,null,"Tariff base year flag",null,null,null,null,null,null,null,null,null,null,"yes/no",null,{"$f":"IF($I$22=R41,1,0)","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($I$22=AG41,1,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tariff demand forecast flag",null,null,null,null,null,null,null,null,null,null,"yes/no",null,{"$f":"IF(Q55=1,1,R54)","v":0},{"$f":"IF(R55=1,1,S54)","v":0},0,0,1,1,{"$f":"IF(W55=1,1,X54)","v":1},1,1,1,1,1,1,1,1,{"$f":"IF(AF55=1,1,AG54)","v":1},{"$f":"IF(AG55=1,1,AH54)","v":1},{"$f":"IF(AH55=1,1,AI54)","v":1},{"$f":"IF(AI55=1,1,AJ54)","v":1},{"$f":"IF(AJ55=1,1,AK54)","v":1},{"$f":"IF(AK55=1,1,AL54)","v":1},{"$f":"IF(AL55=1,1,AM54)","v":1},{"$f":"IF(AM55=1,1,AN54)","v":1},{"$f":"IF(AN55=1,1,AO54)","v":1},{"$f":"IF(AO55=1,1,AP54)","v":1}]
[null,null,null,null,"Tariff base year demand growth flag",null,null,null,null,null,null,null,null,null,null,"yes/no",null,{"$f":"IF(Q56=1,1,Q54)","v":0},{"$f":"IF(R56=1,1,R54)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AF56=1,1,AF54)","v":1},{"$f":"IF(AG56=1,1,AG54)","v":1},{"$f":"IF(AH56=1,1,AH54)","v":1},{"$f":"IF(AI56=1,1,AI54)","v":1},{"$f":"IF(AJ56=1,1,AJ54)","v":1},{"$f":"IF(AK56=1,1,AK54)","v":1},{"$f":"IF(AL56=1,1,AL54)","v":1},{"$f":"IF(AM56=1,1,AM54)","v":1},{"$f":"IF(AN56=1,1,AN54)","v":1},{"$f":"IF(AO56=1,1,AO54)","v":1}]
[]
[null,null,null,null,"Days in period",null,null,null,null,null,null,null,null,null,null,"days",null,{"$f":"(R35-R34+1)","v":365},366,365,365,365,366,365,365,365,366,365,365,365,366,365,{"$f":"(AG35-AG34+1)","v":365},365,366,365,365,365,366,365,365,365]
[null,null,null,null,"Year fraction per period",null,null,null,null,null,null,null,null,null,null,"%",null,{"$f":"(R58)/Days_yr","v":1},1.0027397260273974,1,1,1,1.0027397260273974,1,1,1,1.0027397260273974,1,1,1,1.0027397260273974,1,{"$f":"(AG58)/Days_yr","v":1},1,1.0027397260273974,1,1,1,1.0027397260273974,1,1,1]
[]
[null,null,"Towns/systems"]
[]
[null,null,null,null,"Warragul Drouin"]
[null,null,null,null,"Traralgon"]
[null,null,null,null,"Morwell"]
[null,null,null,null,"Moe Newborough"]
[null,null,null,null,"Sale"]
[null,null,null,null,"System6"]
[null,null,null,null,"System7"]
[null,null,null,null,"System8"]
[null,null,null,null,"System9"]
[null,null,null,null,"System10"]
[]
[]
["End"]

{"sheet":"Legend","index":4,"n_rows":78,"n_cols":11,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"GIPPSLAND WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Legend"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Name ranges"]
[]
[null,null,null,null,"Description",null,null,"Description",null,null,"Range name"]
[]
[null,null,"General"]
[null,null,null,null,"WorkBook title",null,null,{"$f":"Setup!I7&\" - \"&Setup!I8","v":"Gippsland Water - NCC Water"},null,null,"WorkBookTitle"]
[]
[null,null,"Timing"]
[null,null,null,null,"Days in years",null,null,365,null,null,"Days_yr"]
[null,null,null,null,"Months per quarter",null,null,3,null,null,"Months_qtr"]
[null,null,null,null,"Months per half year",null,null,6,null,null,"Months_hyr"]
[null,null,null,null,"Quarters per year",null,null,4,null,null,"Quarters_yr"]
[null,null,null,null,"Months per year",null,null,12,null,null,"Months_yr"]
[null,null,null,null,"FY end month",null,null,6,null,null,"FY_month"]
[]
[null,"Lists"]
[null,null,"Asset classes"]
[null,null,null,null,"Basin"]
[null,null,null,null,"Bores"]
[null,null,null,null,"Branch Sewer"]
[null,null,null,null,"Disinfection"]
[null,null,null,null,"Distribution Main"]
[null,null,null,null,"Reservoir"]
[null,null,null,null,"Sewer Emergency Basin"]
[null,null,null,null,"Sewer Rising Main"]
[null,null,null,null,"SPS"]
[null,null,null,null,"Tank"]
[null,null,null,null,"Transfer Main"]
[null,null,null,null,"WPS"]
[null,null,null,null,"WTP"]
[null,null,null,null,"WWTP"]
[]
[null,null,"ESC Drivers"]
[null,null,null,null,"Business Efficiency"]
[null,null,null,null,"Compliance"]
[null,null,null,null,"Growth"]
[null,null,null,null,"Renewal"]
[null,null,null,null,"Service Improvement"]
[null,null,null,null,"Unregulated"]
[]
[null,null,"Towns/systems"]
[null,null,null,null,{"$f":"Setup!E63","v":"Warragul Drouin"}]
[null,null,null,null,{"$f":"Setup!E64","v":"Traralgon"}]
[null,null,null,null,{"$f":"Setup!E65","v":"Morwell"}]
[null,null,null,null,{"$f":"Setup!E66","v":"Moe Newborough"}]
[null,null,null,null,{"$f":"Setup!E67","v":"Sale"}]
[null,null,null,null,{"$f":"Setup!E68","v":"System6"}]
[null,null,null,null,{"$f":"Setup!E69","v":"System7"}]
[null,null,null,null,{"$f":"Setup!E70","v":"System8"}]
[null,null,null,null,{"$f":"Setup!E71","v":"System9"}]
[null,null,null,null,{"$f":"Setup!E72","v":"System10"}]
[]
[null,null,"Customer class"]
[null,null,null,null,"Residential"]
[null,null,null,null,"Non-residential"]
[null,null,null,null,"Industrial"]
[]
[null,null,"Cap Switch"]
[null,null,null,null,"On"]
[null,null,null,null,"Off"]
[]
[null,"Cell styles"]
[null,null,"Header 2"]
[null,null,null,"Header 3"]
[null,null,null,null,"[INPUT CELLS]"]
[]
[]
[]
[]
[]
[]
[]
[]
["End"]

{"sheet":"DataOPEX","index":5,"n_rows":91,"n_cols":42,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"GIPPSLAND WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"DataOPEX"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},"num",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},"year",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[]
[null,"OPEX"]
[null,null,"Connections opex"]
[null,null,null,"Operating expenditure directly attributable to connecting new cusmtomers"]
[null,null,null,null,"System/Town","Desciption"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R14:R88)","v":0},{"$f":"SUM(S14:S88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF14:AF88)","v":0},{"$f":"SUM(AG14:AG88)","v":0},0,0,0,0,0,0,0,0,0]
[]
["End"]

{"sheet":"DataCAPEX","index":6,"n_rows":221,"n_cols":42,"rows_kept":221,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"GIPPSLAND WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"DataCAPEX"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},"num",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},"year",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[]
[null,"CAPEX"]
[null,null,"Growth Capex by system by asset class"]
[]
[null,null,null,null,"System/Town","Desciption","Asset Class"]
[null,null,null,null,"Warragul Drouin","Drouin","WTP",null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"'PS23 Growth Capex - NCCs'!D13*'Connections Data'!$X$8","v":115404.58636040181},{"$f":"'PS23 Growth Capex - NCCs'!E13*'Connections Data'!$X$8","v":113028.94401509258},{"$f":"'PS23 Growth Capex - NCCs'!F13*'Connections Data'!$X$8","v":619617.41214589507},{"$f":"'PS23 Growth Capex - NCCs'!G13*'Connections Data'!$X$8","v":954416.40326344175},{"$f":"'PS23 Growth Capex - NCCs'!H13*'Connections Data'!$X$8","v":23799.392536448937},{"$f":"'PS23 Growth Capex - NCCs'!I13*'Connections Data'!$X$8","v":0},{"$f":"'PS23 Growth Capex - NCCs'!J13*'Connections Data'!$X$8","v":24564.141850497293},{"$f":"'PS23 Growth Capex - NCCs'!K13*'Connections Data'!$X$8","v":196370.59626325977},{"$f":"'PS23 Growth Capex - NCCs'!L13*'Connections Data'!$X$8","v":0},{"$f":"'PS23 Growth Capex - NCCs'!M13*'Connections Data'!$X$8","v":0},{"$f":"'PS23 Growth Capex - NCCs'!N13*'Connections Data'!$X$8","v":0},{"$f":"'PS23 Growth Capex - NCCs'!O13*'Connections Data'!$X$8","v":0},{"$f":"'PS23 Growth Capex - NCCs'!P13*'Connections Data'!$X$8","v":0},{"$f":"'PS23 Growth Capex - NCCs'!Q13*'Connections Data'!$X$8","v":0},{"$f":"'PS23 Growth Capex - NCCs'!R13*'Connections Data'!$X$8","v":0},{"$f":"'PS23 Growth Capex - NCCs'!S13*'Connections Data'!$X$8","v":0},{"$f":"'PS23 Growth Capex - NCCs'!T13*'Connections Data'!$X$8","v":0},{"$f":"'PS23 Growth Capex - NCCs'!U13*'Connections Data'!$X$8","v":0},{"$f":"'PS23 Growth Capex - NCCs'!V13*'Connections Data'!$X$8","v":0},{"$f":"'PS23 Growth Capex - NCCs'!W13*'Connections Data'!$X$8","v":0}]
[null,null,null,null,"Moe Newborough","Moe","WTP",null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"'PS23 Growth Capex - NCCs'!D14*'Connections Data'!$X$15","v":11521.79226028379},{"$f":"'PS23 Growth Capex - NCCs'!E14*'Connections Data'!$X$15","v":0},{"$f":"'PS23 Growth Capex - NCCs'!F14*'Connections Data'!$X$15","v":0},{"$f":"'PS23 Growth Capex - NCCs'!G14*'Connections Data'!$X$15","v":0},{"$f":"'PS23 Growth Capex - NCCs'!H14*'Connections Data'!$X$15","v":9323.8944818689979},{"$f":"'PS23 Growth Capex - NCCs'!I14*'Connections Data'!$X$15","v":54123.232793464238},{"$f":"'PS23 Growth Capex - NCCs'!J14*'Connections Data'!$X$15","v":34737.087544790025},{"$f":"'PS23 Growth Capex - NCCs'!K14*'Connections Data'!$X$15","v":0},{"$f":"'PS23 Growth Capex - NCCs'!L14*'Connections Data'!$X$15","v":0},{"$f":"'PS23 Growth Capex - NCCs'!M14*'Connections Data'!$X$15","v":0},{"$f":"'PS23 Growth Capex - NCCs'!N14*'Connections Data'!$X$15","v":0},{"$f":"'PS23 Growth Capex - NCCs'!O14*'Connections Data'!$X$15","v":86816.962247384246},{"$f":"'PS23 Growth Capex - NCCs'!P14*'Connections Data'!$X$15","v":434050.46908413363},{"$f":"'PS23 Growth Capex - NCCs'!Q14*'Connections Data'!$X$15","v":434050.46908413363},{"$f":"'PS23 Growth Capex - NCCs'!R14*'Connections Data'!$X$15","v":0},{"$f":"'PS23 Growth Capex - NCCs'!S14*'Connections Data'!$X$15","v":0},{"$f":"'PS23 Growth Capex - NCCs'!T14*'Connections Data'!$X$15","v":0},{"$f":"'PS23 Growth Capex - NCCs'!U14*'Connections Data'!$X$15","v":868083.76709187333},{"$f":"'PS23 Growth Capex - NCCs'!V14*'Connections Data'!$X$15","v":0},{"$f":"'PS23 Growth Capex - NCCs'!W14*'Connections Data'!$X$15","v":0}]
[null,null,null,null,"Morwell","Morwell","WTP",null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"'PS23 Growth Capex - NCCs'!D26*'Connections Data'!$X$22","v":32859.640995946727},{"$f":"'PS23 Growth Capex - NCCs'!E26*'Connections Data'!$X$22","v":52772.583439490445},{"$f":"'PS23 Growth Capex - NCCs'!F26*'Connections Data'!$X$22","v":0},{"$f":"'PS23 Growth Capex - NCCs'!G26*'Connections Data'!$X$22","v":0},{"$f":"'PS23 Growth Capex - NCCs'!H26*'Connections Data'!$X$22","v":18992.872495657204},{"$f":"'PS23 Growth Capex - NCCs'!I26*'Connections Data'!$X$22","v":164917.84392422863},{"$f":"'PS23 Growth Capex - NCCs'!J26*'Connections Data'!$X$22","v":241433.86510050457},{"$f":"'PS23 Growth Capex - NCCs'!K26*'Connections Data'!$X$22","v":196594.53784432128},{"$f":"'PS23 Growth Capex - NCCs'!L26*'Connections Data'!$X$22","v":526214.29090909089},{"$f":"'PS23 Growth Capex - NCCs'!M26*'Connections Data'!$X$22","v":103273.15741583257},{"$f":"'PS23 Growth Capex - NCCs'!N26*'Connections Data'!$X$22","v":93884.688559847797},{"$f":"'PS23 Growth Capex - NCCs'!O26*'Connections Data'!$X$22","v":93884.688559847797},{"$f":"'PS23 Growth Capex - NCCs'!P26*'Connections Data'!$X$22","v":95865.655488460572},{"$f":"'PS23 Growth Capex - NCCs'!Q26*'Connections Data'!$X$22","v":118660.85787079162},{"$f":"'PS23 Growth Capex - NCCs'!R26*'Connections Data'!$X$22","v":474634.04301431053},{"$f":"'PS23 Growth Capex - NCCs'!S26*'Connections Data'!$X$22","v":474634.04301431053},{"$f":"'PS23 Growth Capex - NCCs'!T26*'Connections Data'!$X$22","v":474634.04301431053},{"$f":"'PS23 Growth Capex - NCCs'!U26*'Connections Data'!$X$22","v":949268.08602862107},{"$f":"'PS23 Growth Capex - NCCs'!V26*'Connections Data'!$X$22","v":0},{"$f":"'PS23 Growth Capex - NCCs'!W26*'Connections Data'!$X$22","v":0}]
[null,null,null,null,"Sale","Sale","WTP",null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"'PS23 Growth Capex - NCCs'!D16*'Connections Data'!$X$26","v":9046.5362368152437},{"$f":"'PS23 Growth Capex - NCCs'!E16*'Connections Data'!$X$26","v":49344.743109901327},{"$f":"'PS23 Growth Capex - NCCs'!F16*'Connections Data'!$X$26","v":17769.370958829531},{"$f":"'PS23 Growth Capex - NCCs'!G16*'Connections Data'!$X$26","v":172346.54874242941},{"$f":"'PS23 Growth Capex - NCCs'!H16*'Connections Data'!$X$26","v":57448.959235794486},{"$f":"'PS23 Growth Capex - NCCs'!I16*'Connections Data'!$X$26","v":5839.206192582511},{"$f":"'PS23 Growth Capex - NCCs'!J16*'Connections Data'!$X$26","v":0},{"$f":"'PS23 Growth Capex - NCCs'!K16*'Connections Data'!$X$26","v":0},{"$f":"'PS23 Growth Capex - NCCs'!L16*'Connections Data'!$X$26","v":0},{"$f":"'PS23 Growth Capex - NCCs'!M16*'Connections Data'!$X$26","v":0},{"$f":"'PS23 Growth Capex - NCCs'!N16*'Connections Data'!$X$26","v":0},{"$f":"'PS23 Growth Capex - NCCs'!O16*'Connections Data'!$X$26","v":0},{"$f":"'PS23 Growth Capex - NCCs'!P16*'Connections Data'!$X$26","v":0},{"$f":"'PS23 Growth Capex - NCCs'!Q16*'Connections Data'!$X$26","v":0},{"$f":"'PS23 Growth Capex - NCCs'!R16*'Connections Data'!$X$26","v":0},{"$f":"'PS23 Growth Capex - NCCs'!S16*'Connections Data'!$X$26","v":0},{"$f":"'PS23 Growth Capex - NCCs'!T16*'Connections Data'!$X$26","v":16645.626675740044},{"$f":"'PS23 Growth Capex - NCCs'!U16*'Connections Data'!$X$26","v":297243.88935011911},{"$f":"'PS23 Growth Capex - NCCs'!V16*'Connections Data'!$X$26","v":0},{"$f":"'PS23 Growth Capex - NCCs'!W16*'Connections Data'!$X$26","v":0}]
[null,null,null,null,"Traralgon","Traralgon","WTP",null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"'PS23 Growth Capex - NCCs'!D27*'Connections Data'!$X$24","v":134706.98703006396},{"$f":"'PS23 Growth Capex - NCCs'!E27*'Connections Data'!$X$24","v":567595.95043930423},{"$f":"'PS23 Growth Capex - NCCs'!F27*'Connections Data'!$X$24","v":1112070.7190245651},{"$f":"'PS23 Growth Capex - NCCs'!G27*'Connections Data'!$X$24","v":182543.320470982},{"$f":"'PS23 Growth Capex - NCCs'!H27*'Connections Data'!$X$24","v":0},{"$f":"'PS23 Growth Capex - NCCs'!I27*'Connections Data'!$X$24","v":46220.002797202797},{"$f":"'PS23 Growth Capex - NCCs'!J27*'Connections Data'!$X$24","v":67843.003622019009},{"$f":"'PS23 Growth Capex - NCCs'!K27*'Connections Data'!$X$24","v":67843.003622019009},{"$f":"'PS23 Growth Capex - NCCs'!L27*'Connections Data'!$X$24","v":0},{"$f":"'PS23 Growth Capex - NCCs'!M27*'Connections Data'!$X$24","v":0},{"$f":"'PS23 Growth Capex - NCCs'!N27*'Connections Data'!$X$24","v":0},{"$f":"'PS23 Growth Capex - NCCs'!O27*'Connections Data'!$X$24","v":0},{"$f":"'PS23 Growth Capex - NCCs'!P27*'Connections Data'!$X$24","v":226091.16994800069},{"$f":"'PS23 Growth Capex - NCCs'!Q27*'Connections Data'!$X$24","v":327855.67538102926},{"$f":"'PS23 Growth Capex - NCCs'!R27*'Connections Data'!$X$24","v":1243512.615169446},{"$f":"'PS23 Growth Capex - NCCs'!S27*'Connections Data'!$X$24","v":2267933.3957324727},{"$f":"'PS23 Growth Capex - NCCs'!T27*'Connections Data'!$X$24","v":2267933.3957324727},{"$f":"'PS23 Growth Capex - NCCs'!U27*'Connections Data'!$X$24","v":3398495.6348096351},{"$f":"'PS23 Growth Capex - NCCs'!V27*'Connections Data'!$X$24","v":0},{"$f":"'PS23 Growth Capex - NCCs'!W27*'Connections Data'!$X$24","v":0}]
[null,null,null,null,"Morwell","Traralgon South","WTP",null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"'PS23 Growth Capex - NCCs'!D18*'Connections Data'!$X$28","v":0},{"$f":"'PS23 Growth Capex - NCCs'!E18*'Connections Data'!$X$28","v":0},{"$f":"'PS23 Growth Capex - NCCs'!F18*'Connections Data'!$X$28","v":0},{"$f":"'PS23 Growth Capex - NCCs'!G18*'Connections Data'!$X$28","v":0},{"$f":"'PS23 Growth Capex - NCCs'!H18*'Connections Data'!$X$28","v":0},{"$f":"'PS23 Growth Capex - NCCs'!I18*'Connections Data'!$X$28","v":0},{"$f":"'PS23 Growth Capex - NCCs'!J18*'Connections Data'!$X$28","v":0},{"$f":"'PS23 Growth Capex - NCCs'!K18*'Connections Data'!$X$28","v":0},{"$f":"'PS23 Growth Capex - NCCs'!L18*'Connections Data'!$X$28","v":0},{"$f":"'PS23 Growth Capex - NCCs'!M18*'Connections Data'!$X$28","v":0},{"$f":"'PS23 Growth Capex - NCCs'!N18*'Connections Data'!$X$28","v":0},{"$f":"'PS23 Growth Capex - NCCs'!O18*'Connections Data'!$X$28","v":0},{"$f":"'PS23 Growth Capex - NCCs'!P18*'Connections Data'!$X$28","v":0},{"$f":"'PS23 Growth Capex - NCCs'!Q18*'Connections Data'!$X$28","v":0},{"$f":"'PS23 Growth Capex - NCCs'!R18*'Connections Data'!$X$28","v":0},{"$f":"'PS23 Growth Capex - NCCs'!S18*'Connections Data'!$X$28","v":0},{"$f":"'PS23 Growth Capex - NCCs'!T18*'Connections Data'!$X$28","v":0},{"$f":"'PS23 Growth Capex - NCCs'!U18*'Connections Data'!$X$28","v":0},{"$f":"'PS23 Growth Capex - NCCs'!V18*'Connections Data'!$X$28","v":0},{"$f":"'PS23 Growth Capex - NCCs'!W18*'Connections Data'!$X$28","v":0}]
[null,null,null,null,"Warragul Drouin","Warragul","WTP",null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"'PS23 Growth Capex - NCCs'!D19*'Connections Data'!$X$8","v":6561133.6337001659},{"$f":"'PS23 Growth Capex - NCCs'!E19*'Connections Data'!$X$8","v":183114.51197643435},{"$f":"'PS23 Growth Capex - NCCs'!F19*'Connections Data'!$X$8","v":441869.47622751415},{"$f":"'PS23 Growth Capex - NCCs'!G19*'Connections Data'!$X$8","v":118782.11726546079},{"$f":"'PS23 Growth Capex - NCCs'!H19*'Connections Data'!$X$8","v":109279.54788422394},{"$f":"'PS23 Growth Capex - NCCs'!I19*'Connections Data'!$X$8","v":3165990.4636404254},{"$f":"'PS23 Growth Capex - NCCs'!J19*'Connections Data'!$X$8","v":2569162.1707581049},{"$f":"'PS23 Growth Capex - NCCs'!K19*'Connections Data'!$X$8","v":3275725.7170999716},{"$f":"'PS23 Growth Capex - NCCs'!L19*'Connections Data'!$X$8","v":1626697.3395270323},{"$f":"'PS23 Growth Capex - NCCs'!M19*'Connections Data'!$X$8","v":708701.62445264531},{"$f":"'PS23 Growth Capex - NCCs'!N19*'Connections Data'!$X$8","v":2213100.8960431591},{"$f":"'PS23 Growth Capex - NCCs'!O19*'Connections Data'!$X$8","v":6793909.4919622028},{"$f":"'PS23 Growth Capex - NCCs'!P19*'Connections Data'!$X$8","v":5049522.8306485508},{"$f":"'PS23 Growth Capex - NCCs'!Q19*'Connections Data'!$X$8","v":7208296.5049067466},{"$f":"'PS23 Growth Capex - NCCs'!R19*'Connections Data'!$X$8","v":4568670.6075098878},{"$f":"'PS23 Growth Capex - NCCs'!S19*'Connections Data'!$X$8","v":227681.56237443525},{"$f":"'PS23 Growth Capex - NCCs'!T19*'Connections Data'!$X$8","v":1540523.4803382594},{"$f":"'PS23 Growth Capex - NCCs'!U19*'Connections Data'!$X$8","v":3583254.8860608665},{"$f":"'PS23 Growth Capex - NCCs'!V19*'Connections Data'!$X$8","v":0},{"$f":"'PS23 Growth Capex - NCCs'!W19*'Connections Data'!$X$8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R14:R218)","v":0},{"$f":"SUM(S14:S218)","v":0},0,0,0,6864673.1765836775,965856.73298022291,2191326.9783568038,1428088.3897423139,218844.66663399356,3437090.7493479038,2937740.2688759156,3736533.8548295717,2152911.6304361233,{"$f":"SUM(AF14:AF218)","v":811974.78186847782},{"$f":"SUM(AG14:AG218)","v":2306985.584603007},6974611.1427694345,5805530.1251691459,8088863.507242701,6286817.2656936441,2970249.0011212183,4299736.5457607824,9096346.2633411139,0,0]
[]
["End"]

{"sheet":"DataCON&ASSUMPTIONS","index":7,"n_rows":89,"n_cols":42,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"GIPPSLAND WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"DataCON&ASSUMPTIONS"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},"num",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},"year",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[]
[null,"New Customers"]
[null,null,"Water Connections"]
[]
[null,null,null,null,"System/Town","Customer Class"]
[null,null,null,null,"Warragul Drouin","Residential",null,null,null,null,null,null,null,null,null,null,"Con",null,null,null,null,null,{"$f":"'Connections Data'!D9","v":683},{"$f":"'Connections Data'!E9","v":683},{"$f":"'Connections Data'!F9","v":683},{"$f":"'Connections Data'!G9","v":683},{"$f":"'Connections Data'!H9","v":683},{"$f":"'Connections Data'!I9","v":683},{"$f":"'Connections Data'!J9","v":683},{"$f":"'Connections Data'!K9","v":683},{"$f":"'Connections Data'!L9","v":683},{"$f":"'Connections Data'!M9","v":683},{"$f":"'Connections Data'!N9","v":683},{"$f":"'Connections Data'!O9","v":683},{"$f":"'Connections Data'!P9","v":683},{"$f":"'Connections Data'!Q9","v":683},{"$f":"'Connections Data'!R9","v":683},{"$f":"'Connections Data'!S9","v":683},{"$f":"'Connections Data'!T9","v":683},{"$f":"'Connections Data'!U9","v":683},{"$f":"'Connections Data'!V9","v":683},{"$f":"'Connections Data'!W9","v":683}]
[null,null,null,null,"Traralgon","Residential",null,null,null,null,null,null,null,null,null,null,"Con",null,null,null,null,null,{"$f":"'Connections Data'!D25","v":178},{"$f":"'Connections Data'!E25","v":178},{"$f":"'Connections Data'!F25","v":178},{"$f":"'Connections Data'!G25","v":178},{"$f":"'Connections Data'!H25","v":178},{"$f":"'Connections Data'!I25","v":178},{"$f":"'Connections Data'!J25","v":178},{"$f":"'Connections Data'!K25","v":178},{"$f":"'Connections Data'!L25","v":178},{"$f":"'Connections Data'!M25","v":178},{"$f":"'Connections Data'!N25","v":178},{"$f":"'Connections Data'!O25","v":178},{"$f":"'Connections Data'!P25","v":178},{"$f":"'Connections Data'!Q25","v":178},{"$f":"'Connections Data'!R25","v":178},{"$f":"'Connections Data'!S25","v":178},{"$f":"'Connections Data'!T25","v":178},{"$f":"'Connections Data'!U25","v":178},{"$f":"'Connections Data'!V25","v":178},{"$f":"'Connections Data'!W25","v":178}]
[null,null,null,null,"Morwell","Residential",null,null,null,null,null,null,null,null,null,null,"Con",null,null,null,null,null,{"$f":"'Connections Data'!D23","v":54},{"$f":"'Connections Data'!E23","v":54},{"$f":"'Connections Data'!F23","v":54},{"$f":"'Connections Data'!G23","v":54},{"$f":"'Connections Data'!H23","v":54},{"$f":"'Connections Data'!I23","v":54},{"$f":"'Connections Data'!J23","v":54},{"$f":"'Connections Data'!K23","v":54},{"$f":"'Connections Data'!L23","v":54},{"$f":"'Connections Data'!M23","v":54},{"$f":"'Connections Data'!N23","v":54},{"$f":"'Connections Data'!O23","v":54},{"$f":"'Connections Data'!P23","v":54},{"$f":"'Connections Data'!Q23","v":54},{"$f":"'Connections Data'!R23","v":54},{"$f":"'Connections Data'!S23","v":54},{"$f":"'Connections Data'!T23","v":54},{"$f":"'Connections Data'!U23","v":54},{"$f":"'Connections Data'!V23","v":54},{"$f":"'Connections Data'!W23","v":54}]
[null,null,null,null,"Moe Newborough","Residential",null,null,null,null,null,null,null,null,null,null,"Con",null,null,null,null,null,{"$f":"'Connections Data'!D16","v":114},{"$f":"'Connections Data'!E16","v":114},{"$f":"'Connections Data'!F16","v":114},{"$f":"'Connections Data'!G16","v":114},{"$f":"'Connections Data'!H16","v":114},{"$f":"'Connections Data'!I16","v":114},{"$f":"'Connections Data'!J16","v":114},{"$f":"'Connections Data'!K16","v":114},{"$f":"'Connections Data'!L16","v":114},{"$f":"'Connections Data'!M16","v":114},{"$f":"'Connections Data'!N16","v":114},{"$f":"'Connections Data'!O16","v":114},{"$f":"'Connections Data'!P16","v":114},{"$f":"'Connections Data'!Q16","v":114},{"$f":"'Connections Data'!R16","v":114},{"$f":"'Connections Data'!S16","v":114},{"$f":"'Connections Data'!T16","v":114},{"$f":"'Connections Data'!U16","v":114},{"$f":"'Connections Data'!V16","v":114},{"$f":"'Connections Data'!W16","v":114}]
[null,null,null,null,"Sale","Residential",null,null,null,null,null,null,null,null,null,null,"Con",null,null,null,null,null,{"$f":"'Connections Data'!D27","v":69},{"$f":"'Connections Data'!E27","v":69},{"$f":"'Connections Data'!F27","v":69},{"$f":"'Connections Data'!G27","v":69},{"$f":"'Connections Data'!H27","v":69},{"$f":"'Connections Data'!I27","v":69},{"$f":"'Connections Data'!J27","v":69},{"$f":"'Connections Data'!K27","v":69},{"$f":"'Connections Data'!L27","v":69},{"$f":"'Connections Data'!M27","v":69},{"$f":"'Connections Data'!N27","v":69},{"$f":"'Connections Data'!O27","v":69},{"$f":"'Connections Data'!P27","v":69},{"$f":"'Connections Data'!Q27","v":69},{"$f":"'Connections Data'!R27","v":69},{"$f":"'Connections Data'!S27","v":69},{"$f":"'Connections Data'!T27","v":69},{"$f":"'Connections Data'!U27","v":69},{"$f":"'Connections Data'!V27","v":69},{"$f":"'Connections Data'!W27","v":69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Con"]
[]
[null,"Finance"]
[null,null,"WACC"]
[]
[null,null,null,null,"WACC",2.9899999999999999E-2]
[]
[null,"Tax"]
[null,null,"Tax rate"]
[]
[null,null,null,null,"Corporate tax rate"]
[]
[null,"Franking credits"]
[null,null,"Value of franking credits"]
[]
[null,null,null,null,"Value of franking credits",0.5]
[]
[null,null,"Gifted assets"]
[]
[null,null,null,null,"System/Town","Customer Class"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$",100,100,100,100,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[]
[null,null,"Tax depreciation"]
[]
[null,null,null,null,"System/Town","Customer Class"]
[null,null,null,null,"Warragul Drouin",null,null,null,null,null,null,null,null,null,null,null,"$",100,100,100,100,100,{"$f":"'Warragul Drouin'!W21/80","v":83456.727750757098},{"$f":"'Warragul Drouin'!X21/80","v":3701.7931998940867},{"$f":"'Warragul Drouin'!Y21/80","v":13268.586104667615},{"$f":"'Warragul Drouin'!Z21/80","v":13414.981506611282},{"$f":"'Warragul Drouin'!AA21/80","v":1663.486755258411},{"$f":"'Warragul Drouin'!AB21/80","v":39574.88079550532},{"$f":"'Warragul Drouin'!AC21/80","v":32421.578907607523},{"$f":"'Warragul Drouin'!AD21/80","v":43401.203917040388},{"$f":"'Warragul Drouin'!AE21/80","v":20333.716744087906},{"$f":"'Warragul Drouin'!AF21/80","v":8858.7703056580667},{"$f":"'Warragul Drouin'!AG21/80","v":27663.761200539488},{"$f":"'Warragul Drouin'!AH21/80","v":84923.868649527532},{"$f":"'Warragul Drouin'!AI21/80","v":63119.035383106886},{"$f":"'Warragul Drouin'!AJ21/80","v":90103.706311334332},{"$f":"'Warragul Drouin'!AK21/80","v":57108.382593873597},{"$f":"'Warragul Drouin'!AL21/80","v":2846.0195296804404},{"$f":"'Warragul Drouin'!AM21/80","v":19256.543504228241},{"$f":"'Warragul Drouin'!AN21/80","v":44790.68607576083},{"$f":"'Warragul Drouin'!AO21/80","v":0},{"$f":"'Warragul Drouin'!AP21/80","v":0}]
[null,null,null,null,"Traralgon",null,null,null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"Traralgon!W21/80","v":1683.8373378757994},{"$f":"Traralgon!X21/80","v":7094.9493804913027},{"$f":"Traralgon!Y21/80","v":13900.883987807063},{"$f":"Traralgon!Z21/80","v":2281.791505887275},{"$f":"Traralgon!AA21/80","v":0},{"$f":"Traralgon!AB21/80","v":577.75003496503496},{"$f":"Traralgon!AC21/80","v":848.03754527523756},{"$f":"Traralgon!AD21/80","v":848.03754527523756},{"$f":"Traralgon!AE21/80","v":0},{"$f":"Traralgon!AF21/80","v":0},{"$f":"Traralgon!AG21/80","v":0},{"$f":"Traralgon!AH21/80","v":0},{"$f":"Traralgon!AI21/80","v":2826.1396243500085},{"$f":"Traralgon!AJ21/80","v":4098.1959422628661},{"$f":"Traralgon!AK21/80","v":15543.907689618074},{"$f":"Traralgon!AL21/80","v":28349.167446655909},{"$f":"Traralgon!AM21/80","v":28349.167446655909},{"$f":"Traralgon!AN21/80","v":42481.19543512044},{"$f":"Traralgon!AO21/80","v":0},{"$f":"Traralgon!AP21/80","v":0}]
[null,null,null,null,"Morwell",null,null,null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"Morwell!W21/80","v":410.74551244933411},{"$f":"Morwell!X21/80","v":659.65729299363056},{"$f":"Morwell!Y21/80","v":0},{"$f":"Morwell!Z21/80","v":0},{"$f":"Morwell!AA21/80","v":237.41090619571506},{"$f":"Morwell!AB21/80","v":2061.4730490528577},{"$f":"Morwell!AC21/80","v":3017.9233137563069},{"$f":"Morwell!AD21/80","v":2457.4317230540159},{"$f":"Morwell!AE21/80","v":6577.6786363636365},{"$f":"Morwell!AF21/80","v":1290.9144676979072},{"$f":"Morwell!AG21/80","v":1173.5586069980975},{"$f":"Morwell!AH21/80","v":1173.5586069980975},{"$f":"Morwell!AI21/80","v":1198.3206936057572},{"$f":"Morwell!AJ21/80","v":1483.2607233848953},{"$f":"Morwell!AK21/80","v":5932.9255376788815},{"$f":"Morwell!AL21/80","v":5932.9255376788815},{"$f":"Morwell!AM21/80","v":5932.9255376788815},{"$f":"Morwell!AN21/80","v":11865.851075357763},{"$f":"Morwell!AO21/80","v":0},{"$f":"Morwell!AP21/80","v":0}]
[null,null,null,null,"Moe Newborough",null,null,null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"'Moe Newborough'!W21/80","v":144.02240325354737},{"$f":"'Moe Newborough'!X21/80","v":0},{"$f":"'Moe Newborough'!Y21/80","v":0},{"$f":"'Moe Newborough'!Z21/80","v":0},{"$f":"'Moe Newborough'!AA21/80","v":116.54868102336248},{"$f":"'Moe Newborough'!AB21/80","v":676.540409918303},{"$f":"'Moe Newborough'!AC21/80","v":434.2135943098753},{"$f":"'Moe Newborough'!AD21/80","v":0},{"$f":"'Moe Newborough'!AE21/80","v":0},{"$f":"'Moe Newborough'!AF21/80","v":0},{"$f":"'Moe Newborough'!AG21/80","v":0},{"$f":"'Moe Newborough'!AH21/80","v":1085.2120280923032},{"$f":"'Moe Newborough'!AI21/80","v":5425.6308635516707},{"$f":"'Moe Newborough'!AJ21/80","v":5425.6308635516707},{"$f":"'Moe Newborough'!AK21/80","v":0},{"$f":"'Moe Newborough'!AL21/80","v":0},{"$f":"'Moe Newborough'!AM21/80","v":0},{"$f":"'Moe Newborough'!AN21/80","v":10851.047088648416},{"$f":"'Moe Newborough'!AO21/80","v":0},{"$f":"'Moe Newborough'!AP21/80","v":0}]
[null,null,null,null,"Sale",null,null,null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"Sale!W21/80","v":113.08170296019054},{"$f":"Sale!X21/80","v":616.8092888737666},{"$f":"Sale!Y21/80","v":222.11713698536914},{"$f":"Sale!Z21/80","v":2154.3318592803676},{"$f":"Sale!AA21/80","v":718.11199044743103},{"$f":"Sale!AB21/80","v":72.99007740728139},{"$f":"Sale!AC21/80","v":0},{"$f":"Sale!AD21/80","v":0},{"$f":"Sale!AE21/80","v":0},{"$f":"Sale!AF21/80","v":0},{"$f":"Sale!AG21/80","v":0},{"$f":"Sale!AH21/80","v":0},{"$f":"Sale!AI21/80","v":0},{"$f":"Sale!AJ21/80","v":0},{"$f":"Sale!AK21/80","v":0},{"$f":"Sale!AL21/80","v":0},{"$f":"Sale!AM21/80","v":208.07033344675057},{"$f":"Sale!AN21/80","v":3715.5486168764887},{"$f":"Sale!AO21/80","v":0},{"$f":"Sale!AP21/80","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[]
[]
["End"]

{"sheet":"Connections Data","index":8,"n_rows":31,"n_cols":24,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["System","Town","2022-23",{"$f":"'[4]Warragul Drouin'!W8","v":"2023-24"},{"$f":"'[4]Warragul Drouin'!X8","v":"2024-25"},{"$f":"'[4]Warragul Drouin'!Y8","v":"2025-26"},{"$f":"'[4]Warragul Drouin'!Z8","v":"2026-27"},{"$f":"'[4]Warragul Drouin'!AA8","v":"2027-28"},{"$f":"'[4]Warragul Drouin'!AB8","v":"2028-29"},{"$f":"'[4]Warragul Drouin'!AC8","v":"2029-30"},{"$f":"'[4]Warragul Drouin'!AD8","v":"2030-31"},{"$f":"'[4]Warragul Drouin'!AE8","v":"2031-32"},{"$f":"'[4]Warragul Drouin'!AF8","v":"2032-33"},{"$f":"'[4]Warragul Drouin'!AG8","v":"2033-34"},{"$f":"'[4]Warragul Drouin'!AH8","v":"2034-35"},{"$f":"'[4]Warragul Drouin'!AI8","v":"2035-36"},{"$f":"'[4]Warragul Drouin'!AJ8","v":"2036-37"},{"$f":"'[4]Warragul Drouin'!AK8","v":"2037-38"},{"$f":"'[4]Warragul Drouin'!AL8","v":"2038-39"},{"$f":"'[4]Warragul Drouin'!AM8","v":"2039-40"},{"$f":"'[4]Warragul Drouin'!AN8","v":"2040-41"},{"$f":"'[4]Warragul Drouin'!AO8","v":"2041-42"},{"$f":"'[4]Warragul Drouin'!AP8","v":"2042-43"},"Growth %"]
["Warragul Drouin","BULN BULN",148.5,149.5,150.5,151.5,152.5,153.5,154.5,155.5,156.5,157.5]
["Warragul Drouin","DARNUM",184.5,184.5,184.5,184.5,184.5,184.5,184.5,184.5,184.5,184.5]
["Warragul Drouin","DROUIN",7158,7586,8014,8442,8870,9298,9726,10154,10582,11010]
["Warragul Drouin","NILMA",122,123,124,125,126,127,128,129,130,131]
["Warragul Drouin","ROKEBY",46,46,46,46,46,46,46,46,46,46]
["Warragul Drouin","WARRAGUL",8894.5,9147.5,9400.5,9653.5,9906.5,10159.5,10412.5,10665.5,10918.5,11171.5]
[null,null,{"$f":"SUM(C2:C7)","v":16553.5},{"$f":"SUM(D2:D7)","v":17236.5},17919.5,18602.5,19285.5,19968.5,20651.5,21334.5,22017.5,22700.5,{"$f":"L8+L9","v":23383.5},{"$f":"M8+M9","v":24066.5},24749.5,25432.5,26115.5,26798.5,27481.5,28164.5,28847.5,29530.5,30213.5,{"$f":"SUM(D9:W9)/W8","v":0.45211577606037034}]
[null,null,null,{"$f":"D8-C8","v":683},{"$f":"E8-D8","v":683},683,683,683,683,683,683,683,{"$f":"L9","v":683},{"$f":"M9","v":683},683,683,683,683,683,683,683,683,683]
["Moe Newborough","MOE",5085,5121,5157,5193,5229,5265,5301,5337,5373,5409]
["Moe Newborough","NEWBOROUGH",3243,3272,3301,3330,3359,3388,3417,3446,3475,3504]
["Moe Newborough","TRAFALGAR",1857.5,1883.5,1909.5,1935.5,1961.5,1987.5,2013.5,2039.5,2065.5,2091.5]
["Moe Newborough","YALLOURN NORTH",674.5,675.5,676.5,677.5,678.5,679.5,680.5,681.5,682.5,683.5]
["Moe Newborough","YARRAGON",814,836,858,880,902,924,946,968,990,1012]
[null,null,{"$f":"SUM(C10:C14)","v":11674},{"$f":"SUM(D10:D14)","v":11788},11902,12016,12130,12244,12358,12472,12586,12700,{"$f":"L15+L16","v":12814},{"$f":"M15+M16","v":12928},13042,13156,13270,13384,13498,13612,13726,13840,13954,{"$f":"SUM(D16:W16)/W15","v":0.16339400888634084}]
[null,null,null,{"$f":"D15-C15","v":114},{"$f":"E15-D15","v":114},114,114,114,114,114,114,114,{"$f":"L16","v":114},{"$f":"M16","v":114},114,114,114,114,114,114,114,114,114]
["Morwell","CHURCHILL",2407.5,2421.5,2435.5,2449.5,2463.5,2477.5,2491.5,2505.5,2519.5,2533.5]
["Morwell","HAZELWOOD NORTH",663.5,665.5,667.5,669.5,671.5,673.5,675.5,677.5,679.5,681.5]
["Morwell","MORWELL",7205,7235,7265,7295,7325,7355,7385,7415,7445,7475]
["Morwell","TRARALGON SOUTH",122,122,122,122,122,122,122,122,122,122]
["Morwell","YINNAR",611,619,627,635,643,651,659,667,675,683]
[null,null,{"$f":"SUM(C17:C21)","v":11009},{"$f":"SUM(D17:D21)","v":11063},11117,11171,11225,11279,11333,11387,11441,11495,{"$f":"L22+L23","v":11549},{"$f":"M22+M23","v":11603},11657,11711,11765,11819,11873,11927,11981,12035,12089,{"$f":"SUM(D23:W23)/W22","v":8.9337414178178504E-2}]
[null,null,null,{"$f":"D22-C22","v":54},{"$f":"E22-D22","v":54},54,54,54,54,54,54,54,{"$f":"L23","v":54},{"$f":"M23","v":54},54,54,54,54,54,54,54,54,54]
["Traralgon","TRARALGON",13171,13349,13527,13705,13883,14061,14239,14417,14595,14773,{"$f":"L24+L25","v":14951},{"$f":"M24+M25","v":15129},15307,15485,15663,15841,16019,16197,16375,16553,16731,{"$f":"SUM(D25:W25)/W24","v":0.21277867431713585}]
[null,null,null,{"$f":"D24-C24","v":178},{"$f":"E24-D24","v":178},178,178,178,178,178,178,178,{"$f":"L25","v":178},{"$f":"M25","v":178},178,178,178,178,178,178,178,178,178]
["Sale","SALE",7437,7506,7575,7644,7713,7782,7851,7920,7989,8058,{"$f":"L26+L27","v":8127},{"$f":"M26+M27","v":8196},8265,8334,8403,8472,8541,8610,8679,8748,8817,{"$f":"SUM(D27:W27)/W26","v":0.15651582170806397}]
[null,null,null,{"$f":"D26-C26","v":69},{"$f":"E26-D26","v":69},69,69,69,69,69,69,69,{"$f":"L27","v":69},{"$f":"M27","v":69},69,69,69,69,69,69,69,69,69]
[]
[]
["Residential Water connections - sourced from tariff based revenue file for price submission"]
["Price Submission 23 - Tariff Based Revenue Corp Plan 2223 - 10 Year Model Version 2 (Working Copy August 22) .xlsx"]

{"sheet":"PS23 Growth Capex - NCCs","index":9,"n_rows":27,"n_cols":22,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[]
["WP Segment","ESC Cost Driver","Town","Sum of Corp Plan 23/24","Sum of Corp Plan 24/25","Sum of Corp Plan 25/26","Sum of Corp Plan 26/27","Sum of Corp Plan 27/28","Sum of Corp Plan 28/29","Sum of Corp Plan 29/30","Sum of Corp Plan 30/31","Sum of Corp Plan 31/32","Sum of Corp Plan 32/33","Sum of Corp Plan 33/34","Sum of Corp Plan 34/35","Sum of Corp Plan 35/36","Sum of Corp Plan 36/37","Sum of Corp Plan 37/38","Sum of Corp Plan 38/39","Sum of Corp Plan 39/40","Sum of Corp Plan 40/41"]
["Wastewater","Growth","Drouin",280509,10929.359999999999,0,0,0,15973.68,53175.539999999994,576944.09999999986,183276.96,0,52545,105090,1050900,21018,1062564.99,0,5312824.95,26505124.75]
[null,null,"Moe",530704.5,352545,3798817.3541000001,7546082.7139999997,2203952.77,10719.18,0,52545,105090,105090,5254500,3152700,52545,0,371913.51,3187694.9699999997,4250259.96,0]
[null,null,"Sale",0,16183.859999999999,200000,0,0,0,105090,1191405.33,2146147.98,1381408.0499999998,52545,0,0,0,0,0,0,0]
[null,null,"Trafalgar",126108,573647.02,417687.07,1637288.5382999999,91720.73,420990.54,420360,420360,5100438.0599999996,3684035.04,531335.03999999992,11688214.889999999,7969289.9699999997,210180,0,0,0,0]
[null,null,"Traralgon",5254.5,21438.36,57063.869999999995,171611.97,0,220794.08999999997,457982.22,0,0,0,0,0,531335.03999999992,1062564.99,1062564.99,1062564.99,5312824.95,10509000]
[null,null,"Warragul",5884316.7987000002,7801162.0768999998,3031796.9219799996,977355.91619999998,493000.84979999997,683085,13061864.880929999,9870925.2571799997,1994249.6854650001,0,0,0,0,0,0,0,0,0]
[null,null,"Yinnar",0,10509,0,0,0,52545,105090,210180,210180,0,0,0,0,0,210180,2101800,52545,0]
["Wastewater Total",null,null,6826892.7987000002,8786414.6768999994,7505365.2160800006,10332339.138500001,2788674.3498,1404107.49,14203562.640929999,12322359.687179999,9739382.6854650006,5170533.09,5890925.04,14946004.889999999,9604070.0099999979,1293762.99,2707223.49,6352059.96,14928454.859999999,37014124.75]
["Water","Growth","Darnum",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Drouin",255254.5,250000,1370483.9445,2111000,52640.04,0,54331.53,434336.97,0,0,0,0,0,0,0,0,0,0]
[null,null,"Moe",70515.39,0,0,0,57063.869999999995,331243.68,212597.06999999998,0,0,0,0,531335.03999999992,2656465.02,2656465.02,0,0,0,5312824.95]
[null,null,"Morwell",367815,590710.89,0,0,212597.06999999998,1846010.94,2702494.44,2200584.6,5890189.4100000001,1155990,1050900,1050900,2135638.98,2656465.02,10625649.9,10625649.9,10625649.9,21251299.800000001]
[null,null,"Sale",57799.5,315270,113530.82879999999,1101144.5799,367048.89389999997,37307.449999999997,0,0,0,0,0,0,0,0,0,0,106351.07999999999,1899129.98]
[null,null,"Traralgon",633085,2667541.5299999998,5226420,857902.33,0,217221.03,318843.06,318843.06,0,0,0,0,0,212597.06999999998,531335.03999999992,5345824.95,5345824.95,5346324.95]
[null,null,"Traralgon South",0,0,0,0,0,42876.72,0,0,0,0,0,0,345430.82999999996,3187694.9699999997,3719030.01,0,0,0]
[null,null,"Warragul",14512065.229999999,405016.86,977337,262725,241707,7002610.0199999996,5682531.5700000003,7245324.96,3597966.3299999996,1567522.44,4894987.1099999994,15026924.190000001,11168649.93,15943474.85,10105090,503591.27999999997,3407365.02,7925525]
["Water Total",null,null,15896534.619999999,4228539.28,7687771.7732999995,4332771.9099000003,931056.87390000001,9477269.8399999999,8970797.6699999999,10199089.59,9488155.7400000002,2723512.44,5945887.1099999994,16609159.23,16306184.76,24656696.93,24981104.949999999,16475066.130000001,19485190.949999999,41735104.68]
["Grand Total",null,null,22723427.418699998,13014953.956899999,15193136.98938,14665111.048400002,3719731.2237,10881377.33,23174360.310929999,22521449.277180001,19227538.425464999,7894045.5299999993,11836812.149999999,31555164.119999997,25910254.769999996,25950459.920000002,27688328.439999998,22827126.09,34413645.809999995,78749229.429999992]
[]
[]
["Adjustment to split PKID 533 between Traralgon & Morwell",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2125129.98,2656465.02,10625649.9,10625649.9,10625649.9,21251299.800000001,"Total Capex for PKID 533"]
["Water"]
["Morwell",null,null,{"$f":"D15","v":367815},{"$f":"E15","v":590710.89},0,0,212597.06999999998,1846010.94,2702494.44,2200584.6,5890189.4100000001,1155990,1050900,1050900,{"$f":"P15-(P24*0.5)","v":1073073.99},{"$f":"Q15-(Q24*0.5)","v":1328232.51},5312824.95,5312824.95,5312824.95,10625649.9]
["Traralgon",null,null,{"$f":"D17","v":633085},{"$f":"E17","v":2667541.5299999998},5226420,857902.33,0,217221.03,318843.06,318843.06,0,0,0,0,{"$f":"P17+(P24*0.5)","v":1062564.99},{"$f":"Q17+(Q24*0.5)","v":1540829.58},5844159.9900000002,10658649.9,10658649.9,15971974.850000001]

{"sheet":"Capping by Avg Land Cost","index":10,"n_rows":336,"n_cols":16,"rows_kept":336,"cut":false,"hidden":false,"merged":[[329,0,330,0],[329,1,330,1],[329,2,330,2],[329,3,330,3]]}
["Median Vacant Land  Price - 2020"]
[null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,"prelim 2021","change","change","Growth PA"]
["locality","Median","Median","Median","Median","Median","Median","Median","Median","Median","Median","Median","Median","2019-2020","2010-2020"]
["AINTREE","208000","-","-","-","-","197500","228000","280000","311500","325000","355000","510500","9","71","5.5"]
["ALEXANDRA","77000","90000","93500","89000","85000","95000","88000","90000","89000","160000","150000","126000","-6","95","6.9"]
["ALFREDTON","125000","145000","190000","170000","161000","180000","183500","152000","155000","170000","200000","220000","18","60","4.8"]
["ANGLESEA","290000","380000","264000","317500","387500","420000","380000","448000","550000","675000","595000","1120000","-12","105","7.5"]
["APOLLO BAY","197500","221000","197000","190000","185000","190000","182500","185000","225000","245000","280000","315000","14","42","3.6"]
["ARARAT","78000","70000","80000","70000","85000","83500","50000","97500","99500","87000","80000","80000","-8","3","0.3"]
["ARMSTRONG CREEK","180000","182000","176000","169000","167500","172000","175000","197500","247000","266500","267000","279000","0","48","4.0"]
["ASCOT (GREATER BENDIGO)","86500","99000","104000","104500","152500","147500","148000","147500","139000","155000","166000","NA","7","92","6.7"]
["ASCOT VALE","466500","513000","472500","475000","595000","832500","832500","832500","1590500","252500","604000","800000","139","29","2.6"]
["AVENEL","92500","87000","77500","86500","105000","80000","105000","95500","100000","100000","212500","200000","113","130","8.7"]
["AXEDALE","73000","70000","87000","90000","90000","88000","169000","187500","157000","158500","185000","225000","17","154","9.8"]
["BACCHUS MARSH","115000","136000","155000","135000","150000","152000","148000","165000","215000","225000","250000","300000","11","117","8.1"]
["BAGSHOT","-","-","-","-","-","-","-","-","116000","112500","116000","156500","3","0","NA"]
["BAIRNSDALE","99000","95500","91500","98000","95000","100000","112000","110000","118000","117500","125000","165000","6","27","2.4"]
["BALLAN","99500","133500","120000","122500","115000","133000","135000","140000","180000","220000","239000","229000","9","140","9.2"]
["BALLARAT NORTH","121000","147500","150000","237500","184500","180000","180000","155000","165000","212500","278000","NA","31","129","8.7"]
["BANNOCKBURN","125000","140000","139500","150000","149000","146000","155000","165000","215500","279000","267000","380000","-4","114","7.9"]
["BARANDUDA","120000","104500","118000","115000","116500","130000","125000","129000","136500","145000","140000","134000","-3","17","1.6"]
["BEACONSFIELD","280000","289500","248500","188500","165500","191000","205000","263000","277500","291000","327500","355500","13","17","1.6"]
["BEAUFORT","55000","49000","48000","48000","53000","51500","52000","59000","56000","75000","82500","NA","10","50","4.1"]
["BEECHWORTH","134500","134500","128000","130000","115000","115500","123000","130000","145000","175000","222500","304500","27","65","5.2"]
["BELLBRAE","322500","-","-","350000","350000","335000","415000","491500","652500","600000","640000","NA","7","98","7.1"]
["BELMONT","152500","180000","160000","140000","160000","180000","129500","450000","220000","261500","312000","100000","19","105","7.4"]
["BENALLA","86000","81000","88000","95000","88000","104000","100000","96500","113000","129500","142500","174000","10","66","5.2"]
["BERWICK","248500","286500","295000","255000","255000","289000","331000","385000","455000","430000","428000","474000","0","72","5.6"]
["BEVERIDGE","175000","195000","173500","156000","166000","182000","192000","255000","308000","304000","265000","287000","-13","51","4.2"]
["BIRREGURRA","106500","116000","133500","127500","142000","109500","121500","160000","197500","221500","275000","365000","24","158","9.9"]
["BLAIRGOWRIE","335000","360000","351500","352000","367500","375000","505000","530000","655000","577500","735500","550000","27","120","8.2"]
["BONBEACH","325500","165500","320000","320000","387500","10000","10000","935000","935000","502000","500000","990000","0","54","4.4"]
["BONNIE BROOK","-","-","196500","196500","196500","196500","196500","350500","344000","315000","311500","340000","-1","0","NA"]
["BONSHAW","-","-","-","-","110500","126000","129000","123000","132000","155000","193000","245000","24","0","NA"]
["BOTANIC RIDGE","228000","261000","257000","261500","245500","230000","254500","338000","382000","355000","381500","569000","7","67","5.3"]
["BRIGHT","140000","125000","140000","139500","185000","177500","209000","229000","270000","287500","355000","300000","23","154","9.8"]
["BROADFORD","86000","89500","107000","112000","117500","130000","125000","140000","147500","195000","239000","245000","23","179","10.8"]
["BROOKFIELD","123500","149500","150000","139500","130000","142000","150000","162000","218000","237500","273500","284000","15","121","8.3"]
["BROWN HILL","142500","140000","160000","135000","152500","162500","180000","190000","182500","185000","209500","265000","13","47","3.9"]
["BUNDALONG","110000","86500","96000","95000","87000","102500","124000","138500","242000","160000","185000","295000","16","68","5.3"]
["BUNINYONG","138000","145000","177000","196000","195000","190000","192500","225000","240000","275000","321500","347000","17","133","8.8"]
["BUNYIP","138000","173000","187000","176500","171500","154000","180000","241500","275000","280000","340000","392500","21","146","9.4"]
["BURNSIDE","240000","275000","260000","295000","282500","302500","307500","416000","487000","454500","456000","421000","0","90","6.6"]
["CALIFORNIA GULLY","71500","86000","86000","120000","119000","110000","109500","125000","145000","164000","119000","NA","-27","67","5.2"]
["CAMPBELLS CREEK","89500","88000","119000","126500","115000","119000","130000","135000","154500","202500","170000","397000","-16","90","6.6"]
["CAMPERDOWN","93500","90000","93000","95000","95000","70000","82500","74500","85000","95000","113500","NA","19","21","2.0"]
["CANADIAN","134500","142000","140000","145000","162500","140000","109500","125000","145000","160000","165000","165000","3","23","2.1"]
["CAPE PATERSON","240000","232500","210500","215000","238500","224000","220000","280000","250000","250000","280000","345000","12","17","1.6"]
["CARDIGAN","-","205000","205000","170000","205000","210000","220000","220000","210000","277500","340000","NA","23","0","NA"]
["CARISBROOK","43500","53500","53500","63000","60000","59000","142500","56500","65000","52500","71500","15000","36","65","5.1"]
["CARRUM DOWNS","180500","207000","207500","206000","209000","225000","235000","300500","371000","377500","408000","NA","8","126","8.5"]
["CASTLEMAINE","124000","120000","139500","139000","130000","130000","150000","181000","190000","267500","225000","232000","-16","82","6.2"]
["CHARLEMONT","-","149000","149000","50000","50000","145000","161000","176500","214000","228000","250000","278000","10","0","NA"]
["CHEWTON","90000","125000","107500","123000","130000","105000","158500","127500","154000","179500","165000","NA","-8","83","6.2"]
["CHIRNSIDE PARK","188000","172500","257000","281500","289500","315500","408000","472000","520000","405000","424000","589000","5","125","8.5"]
["CHURCHILL","88000","104000","110000","120000","122500","124000","144000","151500","139500","105000","105000","108000","0","19","1.8"]
["CLIFTON SPRINGS","155000","182500","175000","169000","165000","175000","177000","182000","210000","280000","285000","266500","2","84","6.3"]
["CLUNES","45000","55000","64500","76500","79000","61000","83500","81500","120000","96500","150000","155000","56","233","12.8"]
["CLYDE","215000","213000","200000","195000","186000","208000","221000","277000","325000","310000","320000","357500","3","49","4.1"]
["CLYDE NORTH","201000","220000","210000","204000","220000","230000","243000","300000","337500","314000","324000","370000","3","61","4.9"]
["COBBLEBANK","-","152000","155000","136500","140000","140000","161000","187000","183000","250000","255000","185000","2","0","NA"]
["COBRAM","87500","82500","70000","86000","75000","78000","80500","81500","100500","104500","118000","187500","13","35","3.0"]
["COHUNA","52500","92500","62000","111500","63000","84000","97500","119000","120000","160000","88000","87000","-45","68","5.3"]
["COLAC","95000","93500","92000","99000","99000","99000","97000","110000","150000","147500","150000","157000","2","58","4.7"]
["CONNEWARRE","350000","390000","395000","395000","370000","380000","377500","415000","480000","545000","595000","685000","9","70","5.4"]
["CORINELLA","142000","172500","174000","165000","150000","149000","143000","145000","185000","200000","230000","255000","15","62","4.9"]
["CORIO","140000","192500","188000","194000","126500","170000","152000","148000","174000","217500","220000","NA","1","57","4.6"]
["CORONET BAY","120000","120000","120000","104000","139000","133500","135000","149000","200000","210000","275000","325000","31","129","8.6"]
["COWES WEST","146000","159000","145000","133500","140000","140000","145000","163000","236000","240000","256000","321500","7","75","5.8"]
["CRAIGIEBURN","180000","195000","190000","195000","208000","230000","248000","303500","344000","279000","333000","349500","19","85","6.3"]
["CRANBOURNE","190000","196000","177000","178000","180000","214000","210500","325000","382000","346000","317000","413000","-8","67","5.3"]
["CRANBOURNE EAST","198000","199000","209500","196000","202000","211000","232000","295000","345000","295000","295000","344000","0","49","4.1"]
["CRANBOURNE NORTH","197000","224000","202000","205000","225000","249000","269000","284000","300000","367000","380000","300000","4","93","6.8"]
["CRANBOURNE SOUTH","-","-","-","-","224000","224000","224000","224000","290000","325000","355500","275500","9","0","NA"]
["CRANBOURNE WEST","199500","210000","205000","198500","208000","221000","236000","292000","295000","238500","183500","372000","-23","-8","-0.8"]
["CRESWICK","105000","90500","100000","80000","70000","109500","125500","110000","125000","135000","155000","256000","15","48","4.0"]
["CROYDON","319000","247000","252000","245000","316000","425000","357500","400000","350000","326000","380000","635000","17","19","1.8"]
["CURLEWIS","149000","155000","155000","159000","160000","157000","165000","180000","210000","249000","315000","337000","27","111","7.8"]
["DALYSTON","114000","119000","125000","129000","107500","89500","89000","109000","122000","139000","169000","220000","22","48","4.0"]
["DARLEY","130000","148000","154000","162000","152000","151500","182000","170000","270000","250000","260000","292500","4","100","7.2"]
["DAYLESFORD","135000","150000","157000","155000","180000","150000","162500","170000","241000","226500","321500","387500","42","138","9.1"]
["DEANSIDE","-","-","-","-","-","-","-","351000","347000","241000","317000","310000","32","0","NA"]
["DELACOMBE","102500","115000","120000","120000","130000","135000","130000","137500","150000","169000","182000","183000","8","78","5.9"]
["DENNINGTON","116500","118000","117500","120000","128500","123000","130000","125000","124000","130000","130000","NA","0","12","1.1"]
["DIAMOND CREEK","198000","297500","129000","314000","345000","375000","400000","430000","433000","425000","440000","467500","4","122","8.3"]
["DIGGERS REST","200000","140000","137000","178500","175000","181000","196500","217000","280000","284000","275000","148500","-3","38","3.2"]
["DINNER PLAIN","149000","85000","98000","59000","60000","59500","63000","84000","90000","115000","130000","91000","13","-13","-1.4"]
["DONCASTER","850000","270000","300000","112500","702500","795000","907500","1005000","1010000","1005000","1030000","950000","2","21","1.9"]
["DONNYBROOK","-","-","-","-","182000","182000","182000","250000","300000","279500","293000","318000","5","0","NA"]
["DOREEN","186500","201500","190000","180000","182000","199000","210000","245000","330000","310000","323500","380000","4","73","5.7"]
["DROMANA","267500","293000","240000","283000","285000","294000","420000","475000","557500","405000","535000","687500","32","100","7.2"]
["DROUIN",115000,130000,135000,130000,125000,125000,136500,165000,210000,205000,220000,275000,"7","91","6.7"]
["DRYSDALE",150000,165500,157000,170000,169500,164000,157000,180000,225000,290000,250000,285000,"-14","67","5.2"]
["EAGLE POINT",99000,112500,99000,132500,109000,223500,110000,108000,135000,133500,132500,140000,"-1","34","3.0"]
["EAGLEHAWK",78000,105000,112000,105500,109500,115000,108000,100000,100000,115000,119500,144000,"4","53","4.4"]
["EAST BAIRNSDALE",93000,83000,83000,76000,73500,70000,82500,82500,71000,71000,75000,"NA","0","-19","-2.1"]
["EAST BENDIGO",150000,135000,154000,125000,223000,200000,185000,236500,216000,203500,165000,155000,"-19","10","1.0"]
["EASTWOOD",112500,115500,116500,115000,121500,125000,111500,120000,128000,122000,139500,137000,"14","24","2.2"]
["ECHUCA",115000,122500,115500,140000,139000,140000,144500,150500,154000,150500,154500,210000,"3","34","3.0"]
["ELLIMINYT",102500,116500,110000,113000,127000,123000,135000,140000,150000,155000,192000,275000,"24","87","6.5"]
["ELMORE",82000,64000,71000,93000,92500,65000,75000,80000,87500,69000,82500,77500,"20","1","0.1"]
["EPPING",179000,192500,190000,193500,195000,220000,275000,245000,315000,240000,313500,407500,"31","75","5.8"]
["EPSOM",86500,101500,110000,116000,117500,125000,118000,116500,133000,135000,151000,230000,"12","75","5.7"]
["EUROA",70000,80000,84000,78000,80000,77500,93000,105000,105000,80000,105000,145000,"31","50","4.1"]
["EYNESBURY",151000,178000,163000,149000,143000,165000,180000,244000,288000,257500,273000,308000,"6","81","6.1"]
["FLINDERS",447500,1500000,817000,545000,477000,502000,597500,825000,1075000,811000,970000,"NA","20","117","8.0"]
["FLORA HILL",113000,122000,143500,190000,240000,181500,155000,225000,155000,185000,185000,207500,"0","63","5.0"]
["FOSTER",97000,89500,121000,125000,126000,132000,165000,140000,129500,127500,125000,122500,"-2","29","2.6"]
["FRANKSTON",240000,207500,155000,328000,319500,178000,275000,592500,570500,400000,530000,"NA","33","121","8.2"]
["FRASER RISE","-",245000,226000,223000,235000,257000,265000,295000,340000,310000,315000,340500,"2","0","NA"]
["FYANSFORD",285000,"-","-","-",227000,240000,275000,258500,320000,385000,417500,395000,"8","46","3.9"]
["GISBORNE",197000,239000,230000,224000,227000,245000,286000,297500,410000,415000,410000,430000,"-1","108","7.6"]
["GOLDEN BEACH",55000,55000,44000,47000,40000,46000,47000,45000,50500,52000,55000,67000,"6","0","NA"]
["GOLDEN SQUARE",106000,116500,129000,148500,156500,178500,175000,173500,139500,161000,169000,176500,"5","59","4.8"]
["GRANTVILLE",130000,134000,126000,122500,115000,139000,135000,140000,175000,265000,202500,240000,"-24","56","4.5"]
["GREENVALE",274000,262000,244000,228000,248000,260000,292000,342000,415500,379000,399000,449000,"5","46","3.8"]
["GROVEDALE",185000,182000,195000,184000,189000,200000,195000,255000,329000,322500,310000,330000,"-4","68","5.3"]
["HALLS GAP",88500,110000,95000,84000,112000,125000,85000,84000,92000,93500,130000,"NA","39","47","3.9"]
["HAMILTON",81500,94500,83500,91000,87000,88000,98000,76500,91000,82000,100000,245000,"22","23","2.1"]
["HAMPTON PARK",157500,180000,177500,194000,210000,185500,199500,214500,512500,250000,265000,344000,"6","68","5.3"]
["HARCOURT",75000,99000,96500,98000,100000,135000,137000,144000,149500,173500,162500,188000,"-6","117","8.0"]
["HARKNESS",135000,160000,151000,141000,145000,144000,150000,176000,194000,231000,240000,260000,"4","78","5.9"]
["HASTINGS",192000,196000,245000,239000,210000,232500,249000,250000,268000,285000,315000,300000,"11","64","5.1"]
["HEALESVILLE",119500,155000,135000,211000,225500,190000,247500,310000,300000,332500,355000,320000,"7","198","11.5"]
["HEATHCOTE",80500,88500,87000,74500,118500,110000,105000,103500,85000,120000,120000,138000,"0","49","4.1"]
["HIGHTON",202000,215000,220000,220500,252500,250000,260000,260000,284000,300000,325000,325000,"8","61","4.9"]
["HORSHAM",85000,97000,91500,99500,108500,105000,102000,117000,112000,115000,124500,111500,"8","46","3.9"]
["HUNTLY",90000,87000,107000,111000,108500,115000,113000,115000,117000,130000,138000,235000,"6","53","4.4"]
["HUON CREEK","-","-","-","-","-","-",267500,265000,270000,293000,330000,330000,"13","0","NA"]
["INVERLOCH",187500,224000,199000,185000,200000,200000,205000,259000,262500,290000,320000,550000,"10","71","5.5"]
["INVERMAY PARK",173000,391500,391500,391500,187000,187000,187000,187000,201000,279500,257500,"NA","-8","49","4.1"]
["IRYMPLE",127500,135000,110000,130000,108000,115000,99500,115000,131500,138000,139000,145000,"1","9","0.9"]
["JACKASS FLAT",86000,97000,119000,118000,121000,128000,130000,133000,135000,138000,141000,"NA","2","64","5.1"]
["JUNCTION VILLAGE",140000,"-","-","-","-",205000,205000,205000,205000,205000,325000,386500,"0","132","8.8"]
["JUNORTOUN",125000,139000,145000,154500,184500,207500,194500,195000,180000,195000,194000,295000,"0","55","4.5"]
["KALIMNA",74500,75000,78500,116500,80500,105500,93500,85000,135000,93000,105000,187500,"13","41","3.5"]
["KALKALLO","-","-","-",105500,176000,181000,202000,268000,325000,286500,292000,325000,"2","0","NA"]
["KANGAROO FLAT",93000,101500,106000,127000,130000,135500,140000,135000,139000,136000,170000,132500,"25","83","6.2"]
["KEILOR EAST",370000,390000,379000,417500,396500,470000,412500,407500,730000,665000,662500,"NA","0","79","6.0"]
["KEILOR PARK",930500,930500,472500,156000,156000,205000,100000,380000,286000,655000,597000,"NA","-9","-36","-4.3"]
["KERANG",52000,60000,50000,48000,42000,54500,48500,65000,65000,68000,52500,99000,"-23","1","0.1"]
["KEYSBOROUGH",337000,347000,355000,365000,377500,370000,553000,565000,553500,542000,606500,660000,"12","80","6.0"]
["KIALLA",117500,122000,118000,121500,124000,126000,130000,128000,131500,136000,150000,150000,"10","28","2.5"]
["KILCUNDA",270000,212000,221500,235000,157000,141000,180000,233500,245000,295000,295000,1025000,"0","9","0.9"]
["KILLARA (WODONGA)",102500,118000,117000,121000,129000,135000,137000,140000,145000,147000,150500,184000,"2","47","3.9"]
["KILMORE",100000,120000,110000,115000,110000,105000,112500,129500,219000,220000,240000,230000,"9","140","9.1"]
["KINGLAKE",110000,110000,110000,110000,120000,128500,135000,185000,145000,205000,225000,195000,"10","105","7.4"]
["KOO WEE RUP",145000,165000,165000,175000,173000,200000,225000,254000,299000,300000,320000,"NA","7","121","8.2"]
["KOONDROOK",37000,48000,48000,65000,57000,66500,71000,63500,58000,69000,80000,100500,"16","116","8.0"]
["KOROIT",80000,99500,98500,119000,101500,107500,114000,103500,108500,125000,135000,"NA","8","69","5.4"]
["KORONG VALE",70000,30000,30000,6500,9000,6000,10000,6500,9500,15000,20000,24000,"33","-71","-11.8"]
["KORUMBURRA",99500,100000,90000,115000,107000,110000,123000,129000,150000,180000,201000,212000,"12","102","7.3"]
["KURUNJANG",180000,215000,164500,145000,133500,130000,132500,150500,227500,250000,252000,265000,"1","40","3.4"]
["KYABRAM",94000,101000,97000,99000,98000,110000,115000,115000,114000,124000,124500,147500,"0","32","2.8"]
["KYNETON",111500,137000,166500,177000,170000,178500,195000,211000,230000,311500,329000,490000,"6","195","11.4"]
["LAKE BOGA",102000,73500,110000,73000,40000,45000,35000,42500,257000,67000,72000,69000,"8","-29","-3.4"]
["LAKE BUNGA",112500,107500,135000,130000,118500,121000,131000,115000,122500,117000,127000,250000,"9","13","1.2"]
["LAKE TYERS BEACH",125000,107500,105000,97500,135000,116000,106000,119000,150000,132000,182500,195000,"38","46","3.9"]
["LAKES ENTRANCE",107000,117500,94000,94500,89000,79500,98000,101000,96500,96000,125000,119000,"30","17","1.6"]
["LALOR",256500,268000,249000,255000,275000,282500,330000,405000,475000,495000,540000,542000,"9","111","7.7"]
["LANCEFIELD",97500,96500,115000,115000,138000,144000,128000,135000,205000,220000,215000,280000,"-2","121","8.2"]
["LANG LANG",139500,155000,165000,169500,150000,165000,160000,195000,266000,265000,270000,302500,"2","93","6.8"]
["LANGWARRIN",230000,253000,233500,227000,246000,250000,365500,297500,352000,407500,400000,317500,"-2","74","5.7"]
["LARA",157000,185000,170000,199000,190000,195000,194000,225000,365000,375000,342500,370000,"-9","118","8.1"]
["LARA LAKE",166000,171000,185000,186000,194000,190000,185500,193500,252000,275000,269000,345000,"-2","62","4.9"]
["LAVERTON SOUTH",205000,330000,305500,307500,395000,413000,439000,431000,525000,465000,505000,610000,"9","146","9.4"]
["LENEVA",115000,114500,109000,130000,130000,112500,148000,142500,135000,147500,150000,142500,"2","30","2.7"]
["LEONGATHA",110000,115500,145000,152000,142000,140500,152500,135000,165000,165000,201500,168000,"22","83","6.2"]
["LEOPOLD",156500,175000,171500,166000,165000,178000,179000,225000,243000,275000,265000,285000,"-4","70","5.4"]
["LETHBRIDGE",76000,135000,202500,150000,78500,88000,120000,120000,254500,293500,287500,"NA","-2","278","14.2"]
["LILYDALE",225000,245000,213500,225000,255000,290000,388000,352500,510000,470000,495000,595000,"5","120","8.2"]
["LINTON",34000,20000,39500,52000,42000,50500,179000,50000,56000,50000,60000,62500,"20","77","5.9"]
["LISMORE",25000,28000,36000,20000,24000,24500,19000,28000,25000,40000,35500,38500,"-11","42","3.6"]
["LOCH SPORT",52000,46500,50000,44000,48000,53000,40000,42500,48500,60000,55000,75000,"-8","6","0.6"]
["LONG GULLY",186000,159000,125000,86500,121500,125500,147500,100000,133500,133500,136000,"NA","2","-27","-3.1"]
["LONGWARRY",110000,130000,110000,115000,111000,123000,134000,160000,200000,227500,204000,100000,"-10","85","6.4"]
["LOVELY BANKS",149000,154500,266500,100000,227500,227500,227500,184500,259500,269500,280500,390000,"4","88","6.5"]
["LUCAS","-",127500,133500,130000,137000,129000,140000,145500,170000,190000,205000,265000,"8","0","NA"]
["LUCKNOW",75000,145000,88500,77500,77500,90000,81500,113000,112500,115000,115000,135000,"0","53","4.4"]
["LYNDHURST",232000,230000,230000,260000,340000,229000,307500,355000,440000,436000,455000,527500,"4","96","7.0"]
["MADDINGLEY",109000,131000,143000,153000,150000,156000,153000,174500,209000,235000,255000,306000,"9","134","8.9"]
["MAFFRA",100000,110000,110000,110000,112000,109000,111500,113000,109000,117000,115000,120000,"-2","15","1.4"]
["MAIDEN GULLY",106000,119000,130000,159000,158000,159500,171000,165000,159500,182500,189000,241000,"4","79","6.0"]
["MAIDSTONE",155000,225000,236000,277500,296000,296000,105000,748000,439500,414500,280000,"NA","-32","81","6.1"]
["MALDON",77000,86000,92500,90000,120000,126500,125000,125000,135000,149000,140500,170000,"-6","82","6.2"]
["MALLACOOTA",145000,160000,119000,92000,150000,180500,70500,150000,150000,124500,145000,125000,"17","0","NA"]
["MALMSBURY",92500,100000,107500,124500,136500,160500,155000,157000,190000,244000,260000,160000,"7","181","10.9"]
["MAMBOURIN","-","-","-","-","-","-","-",365000,299500,295000,295000,313500,"0","0","NA"]
["MANOR LAKES",150000,184500,184000,155000,165000,182500,201000,250500,300000,307500,303000,350000,"-2","102","7.3"]
["MANSFIELD",121000,145000,147000,167000,165000,160000,180000,172500,172500,172000,185000,230000,"8","53","4.3"]
["MARIBYRNONG",181500,257500,240500,240000,240000,238000,325000,798000,1057500,327500,500000,"NA","53","176","10.7"]
["MARONG",78000,90000,94000,103000,112000,113000,137500,128000,134000,137000,147000,208000,"7","89","6.6"]
["MARYBOROUGH",82000,68000,74000,82000,77000,76000,90000,85000,83000,99000,98000,90000,"-1","20","1.8"]
["MCCRAE",235000,320000,323500,347500,337000,385000,351500,520000,526500,492500,474500,750000,"-4","102","7.3"]
["MCKENZIE HILL",102500,129000,127500,125000,131500,129000,135000,132500,146000,158500,205000,235000,"29","100","7.2"]
["MELTON SOUTH",124500,163000,162000,135000,143500,150000,160000,194500,229000,230000,223000,250000,"-3","79","6.0"]
["MERNDA",187500,203000,199000,186000,190000,191000,217000,244000,304000,290000,328000,350000,"13","75","5.7"]
["METUNG",115000,110000,98500,74000,80500,65000,65000,126500,120000,112500,115000,149000,"2","0","NA"]
["MICKLEHAM",148000,148000,186500,168000,180000,187000,202000,258000,296000,285000,297000,369000,"4","101","7.2"]
["MILDURA",84000,81500,84500,89000,89000,95500,96000,108000,131000,135000,135000,185000,"0","61","4.9"]
["MINERS REST",97000,100000,126500,127500,123000,130000,132000,133000,136000,156000,201000,244000,"29","107","7.6"]
["MOE",90000,121000,110000,104000,98000,122000,129000,121500,124000,129000,147000,163000,"14","64","5.1"]
["MOOROOLBARK",220000,259000,200000,186500,255000,321000,325000,372500,397500,352000,366000,377000,"4","66","5.2"]
["MOOROOPNA",93500,90000,80000,105000,106000,100000,106000,105000,105000,110000,118000,132500,"7","26","2.4"]
["MORNINGTON",286000,273500,280000,255000,345000,295000,434500,840000,829000,782500,814000,410000,"4","185","11.0"]
["MORWELL",90000,120000,106500,115000,106000,110000,96000,107000,119000,121000,115000,120000,"-5","28","2.5"]
["MOUNT CLEAR",104000,158000,159500,160500,168000,148000,140000,178000,145000,160000,159000,206000,"-1","53","4.3"]
["MOUNT COTTRELL","-","-","-","-","-","-","-","-",299000,275000,282500,283500,"3","0","NA"]
["MOUNT DUNEED",288000,288000,200000,199000,178000,187500,193500,219000,266000,275000,285000,305000,"4","-1","-0.1"]
["MOUNT ELIZA",485000,570000,510000,485000,470000,440000,561000,607500,735000,850000,845000,982500,"-1","74","5.7"]
["MOUNT HELEN",96000,118000,95000,100000,110000,99500,95000,105000,122000,155000,209500,191000,"35","118","8.1"]
["MOUNT MARTHA",450000,475000,410000,390000,420000,534500,670000,870000,1065000,802500,890000,"NA","11","98","7.1"]
["MOUNT PLEASANT",176500,149000,132500,145000,127500,137000,109000,100000,110000,126500,150000,137000,"18","-15","-1.6"]
["MYRTLEFORD",83500,86500,92500,87500,80000,95000,94000,128000,130000,145000,155000,219500,"7","86","6.4"]
["NAGAMBIE",100000,100000,110000,113500,112500,115000,120000,125000,125000,153000,185000,222500,"21","85","6.3"]
["NARRE WARREN",220000,220000,230000,245000,247500,234000,242500,340000,445000,439000,375500,"NA","-14","71","5.5"]
["NARRE WARREN SOUTH",273000,305000,300000,307500,279500,260000,301000,415000,450000,300000,424500,475500,"42","55","4.5"]
["NATHALIA",90000,57000,59000,60000,66000,79000,72000,62000,72500,97000,117000,95000,"21","30","2.7"]
["NEERIM SOUTH",106000,102500,118000,109000,110000,130000,116000,127500,142000,185000,205000,222500,"11","93","6.8"]
["NERRINA",125000,136000,156000,176000,177500,114000,170000,250000,200000,247500,251500,250000,"2","101","7.2"]
["NEW GISBORNE",151500,230000,262500,230000,374000,240000,235000,255000,265000,255000,342500,566000,"34","126","8.5"]
["NEWBOROUGH",95000,119000,142500,116000,115000,87500,103500,107500,122000,150000,159000,130000,"6","67","5.3"]
["NEWTOWN (GREATER GEELONG)",222500,259000,235000,226000,291500,380000,247000,267500,435500,460500,632500,880000,"37","185","11.0"]
["NICHOLSON",184000,"-","-","-","-",126000,125000,125000,128500,136500,135000,160000,"-1","-27","-3.0"]
["NORTH BENDIGO",77000,100000,119000,95000,95000,116000,133000,115000,129500,145000,147500,140000,"2","92","6.7"]
["NORTH WONTHAGGI",147500,147500,137000,135000,135000,129000,126500,130000,155000,165000,205000,222500,"24","39","3.3"]
["NUMURKAH",75000,85000,77000,90000,84000,83000,85000,112000,97500,106500,105000,"NA","-1","40","3.4"]
["OCEAN GROVE",209000,186500,188000,199500,214500,219500,225000,244000,320000,350000,369500,387000,"6","77","5.9"]
["OFFICER",169000,180500,180000,183500,185000,211000,232500,273500,330500,330000,345000,379500,"5","104","7.4"]
["OFFICER SOUTH","-","-","-","-","-","-",258500,299000,330000,345000,351000,229000,"2","0","NA"]
["PAKENHAM",162000,170000,179000,173000,170000,187000,199000,232000,300000,295000,320000,318500,"8","98","7.0"]
["PARADISE BEACH",44000,47000,50000,39000,45000,47500,52500,50000,60000,52500,64000,65500,"22","46","3.9"]
["PAYNESVILLE",120000,110000,112500,124000,150000,141500,115000,145000,155000,131500,142500,192000,"9","19","1.7"]
["POINT COOK",229000,266000,250000,244500,255000,280000,305000,330000,439500,410000,413000,580000,"1","80","6.1"]
["POINT LONSDALE",237500,290500,235000,285000,232000,265000,251500,320000,367500,397000,468000,511000,"18","97","7.0"]
["PORT ALBERT",64500,76000,86500,120000,92500,106000,53000,98000,72500,89000,90000,148000,"1","40","3.4"]
["PORT FAIRY",147000,165000,160000,175000,215000,185000,220000,215000,235000,306500,340000,400000,"11","131","8.7"]
["PORT WELSHPOOL",90000,123000,110000,104000,110000,120000,125000,202500,110000,112500,150000,155000,"33","67","5.2"]
["PORTARLINGTON",200000,246500,217000,194000,179500,192000,180000,200000,250000,360000,305500,380000,"-15","53","4.3"]
["PORTLAND",72000,57000,80000,85000,91000,52000,82000,50000,76000,60000,67500,87500,"13","-6","-0.6"]
["PORTLAND NORTH",93000,100000,170000,81000,80000,80000,130000,70000,73000,95000,90000,115000,"-5","-3","-0.3"]
["RED CLIFFS",55000,61500,45000,60000,55000,68500,70000,75000,79000,82000,85000,99000,"4","55","4.4"]
["RIDDELLS CREEK",175000,170000,227500,189000,165000,247500,260000,277500,360000,433000,410000,385000,"-5","134","8.9"]
["ROCKBANK",140000,165000,115500,115500,265000,184500,208000,236000,255000,270000,242000,260000,"-10","73","5.6"]
["ROMSEY",126000,190000,196000,220000,179000,179000,186000,204000,257000,300000,325000,315000,"8","158","9.9"]
["ROSEBUD",160000,180000,187000,241000,220000,205000,340000,360000,310500,342500,325000,386500,"-5","103","7.3"]
["ROXBURGH PARK",224000,222000,212000,207500,231000,239000,263000,263500,277500,332500,372500,430000,"12","66","5.2"]
["RUTHERGLEN",65500,58500,78500,90000,97500,85000,165000,107500,115000,137500,160000,"NA","16","144","9.3"]
["RYE",230000,265000,270000,255000,232500,275000,282500,370000,450000,448000,420000,565000,"-6","83","6.2"]
["SAFETY BEACH",289000,327500,280000,192500,282500,305000,420500,447500,448500,430000,565000,510000,"31","96","6.9"]
["SALE",126500,134000,120000,115000,120000,125500,128000,137000,142000,135000,149000,173000,"10","18","1.7"]
["SAN REMO",183500,254500,270000,242500,255000,250000,249000,240000,270000,308000,289000,285000,"-6","58","4.7"]
["SANCTUARY LAKES",255000,280000,281500,278500,265000,289000,335000,355000,435000,420000,460000,520000,"10","80","6.1"]
["SEBASTOPOL",90000,90000,105000,105000,86500,105000,111000,115000,119500,135000,201000,140000,"49","123","8.4"]
["SEVILLE",230000,172500,179000,252500,218000,218000,218000,390000,505000,370000,420000,460000,"14","83","6.2"]
["SEYMOUR",43000,89500,98000,109000,105000,82000,112500,89500,140000,155000,170000,175000,"10","295","14.7"]
["SHEPPARTON",118000,111000,109000,107500,123000,127000,128000,124500,127500,130000,136000,142500,"5","15","1.4"]
["SHEPPARTON NORTH",115000,109000,110000,118000,117500,116000,115000,116000,165000,164000,191000,197500,"16","66","5.2"]
["SMYTHES CREEK","-","-","-","-","-","-",138000,127500,130000,141000,175000,171500,"24","0","NA"]
["SMYTHESDALE",53000,60000,60000,71000,85500,83000,81000,93000,101500,102500,125000,"NA","22","136","9.0"]
["SOMERVILLE",209000,184000,242500,342500,325000,278000,315000,325000,374000,440000,475000,520000,"8","127","8.6"]
["SORRENTO",512500,535000,250000,380000,655000,640000,700000,965000,965000,790000,930000,"NA","18","81","6.1"]
["SOUTH GEELONG",203500,319000,223000,320000,320000,235000,235000,235000,235000,269500,269500,"NA","0","32","3.2"]
["SOUTH MORANG",219000,220000,248000,240000,260000,270000,280000,274000,350000,345000,350000,334000,"1","60","4.8"]
["SPRING GULLY",121000,150000,147000,170000,162500,315000,194000,321500,199500,185000,191000,312500,"3","58","4.7"]
["ST ARNAUD",41000,55000,40000,21000,98500,91500,69000,48000,25000,42500,40500,94000,"-5","-1","-0.1"]
["ST LEONARDS",130000,196000,199500,190000,166500,181500,179000,165000,205000,226000,230000,268000,"2","77","5.9"]
["STRATFORD",84500,84000,81000,78000,83500,81000,81000,85000,83000,84500,90000,109000,"7","7","0.6"]
["STRATHDALE",148500,163000,181000,165000,212500,234000,239000,267500,242000,247000,215000,275000,"-13","45","3.8"]
["STRATHFIELDSAYE",112000,135000,146500,162000,172000,173500,173500,166500,168500,166000,179500,287000,"8","60","4.8"]
["STRATHTULLOH","-",135000,176000,153000,152500,161000,150000,230000,267000,267000,276000,280500,"3","0","NA"]
["SUNBURY",191000,200000,200500,210000,211000,215000,218000,235000,331000,302000,310000,375500,"3","62","5.0"]
["SUNSHINE NORTH",215500,221000,253000,247500,320000,280000,387500,385000,325000,433000,499500,570000,"15","132","8.8"]
["SWAN HILL",85000,70000,80000,79000,85000,88000,102500,109000,138000,115000,126500,159000,"10","49","4.1"]
["TANGAMBALANGA","-",40000,40000,40000,40000,40000,131000,123000,134000,135500,138000,140000,"2","0","NA"]
["TARNEIT",179000,200000,195000,187500,191000,210000,225000,274500,304000,302000,309000,312000,"2","73","5.6"]
["TATURA",89000,90000,88000,98000,96500,95000,105000,112500,125000,152500,166500,96000,"9","87","6.5"]
["TAWONGA SOUTH",157500,112500,115000,100000,111500,129500,87500,115000,180000,167500,226500,165000,"35","44","3.7"]
["TAYLORS LAKES",375000,350000,362500,370500,409500,415000,379000,622500,710000,412000,460000,670000,"12","23","2.1"]
["TEESDALE",282000,90000,90000,90000,195000,185000,185000,162000,259500,289000,287000,"NA","-1","2","0.2"]
["THE HONEYSUCKLES",72000,72000,65000,77000,70000,79000,77000,77000,69000,80000,96000,93000,"20","33","2.9"]
["THORNHILL PARK","-","-","-","-","-",193000,199000,243000,277000,275000,248000,272500,"-10","0","NA"]
["TONGALA",73500,75000,85000,86000,57500,85000,89000,103000,100000,102000,100000,145000,"-2","36","3.1"]
["TORQUAY",242000,285000,252000,240000,245000,250000,268000,295000,360000,420000,432000,453500,"3","79","6.0"]
["TRAFALGAR",110000,130000,130000,136000,140000,140000,147500,147000,195000,215000,225000,214000,"5","105","7.4"]
["TRARALGON",130000,161500,157000,145000,148500,152500,150000,143000,138000,150000,168000,189500,"12","29","2.6"]
["TRENTHAM",105000,128500,139000,140000,155500,167500,185000,210000,337500,348500,377500,425000,"8","260","13.7"]
["TRUGANINA",185000,215000,209000,206000,212000,229000,254500,282000,327500,337000,328500,343500,"-3","78","5.9"]
["VENUS BAY",95000,105000,93000,92500,83000,83500,90000,81000,94000,105500,120000,247000,"14","26","2.4"]
["WALDARA","-","-","-","-",160000,237000,237000,235500,240000,211500,242000,280000,"14","0","NA"]
["WALLAN",138000,164000,149000,155000,150000,150500,155000,192000,250000,237000,245000,283500,"3","78","5.9"]
["WALLAN EAST",136500,150000,158500,140500,136000,148000,154000,160000,253000,250000,250000,250000,"0","83","6.2"]
["WANDANA HEIGHTS",260000,315000,230000,230000,194500,221500,262500,310000,265000,300000,335000,414500,"12","29","2.6"]
["WANDIN NORTH",185000,235000,210000,240000,233500,280000,305000,480000,498500,352500,265000,"NA","-25","43","3.7"]
["WANGARATTA",117000,117500,111000,125500,125000,131000,132000,151000,162000,145000,149000,165000,"3","27","2.4"]
["WARBURTON",125000,91000,137500,105000,105000,86000,85500,130000,146000,192000,165000,270000,"-14","32","2.8"]
["WARRACKNABEAL",22500,34000,30000,23500,50000,25500,28500,24000,29000,25000,28000,33500,"12","26","2.3"]
["WARRAGUL",115000,145000,145000,148000,146000,143000,149000,170500,200000,215000,233000,275000,"8","103","7.3"]
["WARRANWOOD","400000","402500","356500","435000","451500","451500","700000","600000","780000","628000","615000","275000","-2","54","4.4"]
["WARRNAMBOOL","133000","140000","142500","152000","145000","140000","150000","150000","150000","155000","160000","220000","3","20","1.9"]
["WEIR VIEWS","117000","175000","155000","150000","142000","138000","139000","195000","215000","209000","243000","269000","16","108","7.6"]
["WERRIBEE","167000","198000","196500","162000","186000","191500","208000","252000","298000","295000","295500","320000","0","77","5.9"]
["WERRIBEE SOUTH","372000","434000","829000","701000","450000","345000","389000","388500","402000","372000","380000","447500","2","2","0.2"]
["WEST BENDIGO","240000","84000","84000","84000","93500","93500","93500","116000","215000","149000","150000","NA","1","-38","-4.6"]
["WEST WODONGA","115000","120000","115000","120500","113000","133000","130000","129000","136000","140000","140500","183500","0","22","2.0"]
["WHITE HILLS","89000","125000","128000","90000","110500","135000","145000","157500","160500","155500","165000","186000","6","85","6.4"]
["WHITTLESEA","160000","180000","174000","185000","205000","200000","179000","237500","502500","360000","287500","341500","-20","80","6.0"]
["WILLIAMS LANDING","244000","293000","299000","299000","324000","346000","380000","365000","335000","347500","430000","505000","24","76","5.8"]
["WINCHELSEA","95000","113000","135000","135000","130000","127500","158000","168000","178000","195000","230000","250000","18","142","9.2"]
["WINTER VALLEY","102000","127000","129000","125000","125000","122000","124000","130000","143000","158000","182500","197000","16","79","6.0"]
["WODONGA","105000","108000","110000","117000","111000","124000","135000","141000","146000","153000","155000","198000","1","48","4.0"]
["WOLLERT","210000","210000","207000","195000","197000","216500","233000","265000","325000","319500","328000","381500","3","56","4.6"]
["WONTHAGGI","140500","147500","107000","120500","140000","132000","135000","140000","145000","160000","199500","240000","25","42","3.6"]
["WOODEND","180000","208000","216000","203500","233000","230500","235000","280000","375500","450000","376000","480000","-16","109","7.6"]
["WOOLAMAI WATERS","202000","224500","225000","279000","279000","237500","232500","260000","347500","355000","370500","572500","4","83","6.2"]
["WY YUNG","112500","114500","118000","146500","149500","120000","120000","140500","130000","147000","140000","170000","-5","24","2.2"]
["WYE RIVER","225000","190000","215000","360000","360000","218000","212500","218000","299500","452500","365000","405000","-19","62","5.0"]
["WYNDHAM VALE","165000","178000","171000","169000","165000","174000","197000","224000","290500","271000","276500","280000","2","68","5.3"]
["YARRA JUNCTION","150000","157500","174000","155000","170000","165000","190000","225000","272500","245000","260000","269000","6","73","5.7"]
["YARRAGON","95000","125000","120000","130000","132500","130000","125000","150000","160000","205000","198000","NA","-3","108","7.6"]
["YARRAWONGA","110000","98000","92500","96000","104500","110000","118500","130000","159000","155000","207000","225000","34","88","6.5"]
["YEA","66500","94000","97500","130000","86500","120000","159000","149000","158500","227500","195500","217500","-14","195","11.4"]
["YINNAR","70000","95000","85000","107500","83500","80500","94000","88000","97500","88500","95000","NA","7","36","3.1"]
[]
[]
[]
[]
["Average cost of a block of land"]
[]
["System","Size M2","Ave cost $",3.5000000000000003E-2]
[]
["Warragul Drouin",null,{"$f":"AVERAGE(M92,M298)","v":275000},{"$f":"C332*3.5%","v":9625.0000000000018}]
["Moe Newborough",null,{"$f":"AVERAGE(M202,M222)","v":146500},{"$f":"C333*3.5%","v":5127.5000000000009}]
["Traralgon",null,{"$f":"M286","v":189500},6632.5000000000009]
["Morwell",null,{"$f":"M206","v":120000},4200]
["Sale",null,{"$f":"M251","v":173000},6055.0000000000009]

{"sheet":"Warragul Drouin","index":11,"n_rows":137,"n_cols":42,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"GIPPSLAND WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Warragul Drouin"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[null,null,null,null,{"$f":"Setup!E46","v":"Pricing period"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R46","v":1},{"$f":"Setup!S46","v":1},{"$f":"Setup!T46","v":1},{"$f":"Setup!U46","v":1},{"$f":"Setup!V46","v":1},{"$f":"Setup!W46","v":2},{"$f":"Setup!X46","v":2},{"$f":"Setup!Y46","v":2},{"$f":"Setup!Z46","v":2},{"$f":"Setup!AA46","v":2},{"$f":"Setup!AB46","v":3},{"$f":"Setup!AC46","v":3},{"$f":"Setup!AD46","v":3},{"$f":"Setup!AE46","v":3},{"$f":"Setup!AF46","v":3},{"$f":"Setup!AG46","v":4},{"$f":"Setup!AH46","v":4},{"$f":"Setup!AI46","v":4},{"$f":"Setup!AJ46","v":4},{"$f":"Setup!AK46","v":4},{"$f":"Setup!AL46","v":5},{"$f":"Setup!AM46","v":5},{"$f":"Setup!AN46","v":5},{"$f":"Setup!AO46","v":5},{"$f":"Setup!AP46","v":5}]
[]
[null,"Incremental cost"]
[null,null,"Growth related capital expenditure"]
[null,null,null,"Growth Capex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Warragul Drouin"},"Basin",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W14:AP14)","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,{"$f":"$A$2","v":"Warragul Drouin"},"Bores",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W15:AP15)","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Warragul Drouin","Disinfection",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W16:AP16)","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Warragul Drouin","Distribution Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W17:AP17)","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Warragul Drouin","Reservoir",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W18:AP18)","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Warragul Drouin","Tank",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W19:AP19)","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Warragul Drouin","Transfer Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W20:AP20)","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Warragul Drouin","WTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W21:AP21)","v":38791314.99100744},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":6676538.2200605674},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":296143.45599152695},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":1061486.8883734092},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":1073198.5205289025},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":133078.94042067288},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":3165990.4636404254},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":2593726.312608602},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":3472096.3133632313},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":1626697.3395270323},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":708701.62445264531},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":2213100.8960431591},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":6793909.4919622028},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":5049522.8306485508},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":7208296.5049067466},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":4568670.6075098878},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":227681.56237443525},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":1540523.4803382594},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":3583254.8860608665},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Warragul Drouin","WPS",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W22:AP22)","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Warragul Drouin","WWTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W23:AP23)","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Warragul Drouin",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W24:AP24)","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Warragul Drouin",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W25:AP25)","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Warragul Drouin",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W26:AP26)","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Warragul Drouin",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W27:AP27)","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Warragul Drouin",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W28:AP28)","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Warragul Drouin",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W29:AP29)","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Warragul Drouin",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W30:AP30)","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Warragul Drouin",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W31:AP31)","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Warragul Drouin",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W32:AP32)","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Warragul Drouin",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W33:AP33)","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Warragul Drouin'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W34:AP34)","v":38791314.99100744},{"$f":"SUM(R14:R33)","v":0},{"$f":"SUM(S14:S33)","v":0},0,0,0,6676538.2200605674,296143.45599152695,1061486.8883734092,1073198.5205289025,133078.94042067288,3165990.4636404254,2593726.312608602,3472096.3133632313,1626697.3395270323,708701.62445264531,2213100.8960431591,6793909.4919622028,5049522.8306485508,7208296.5049067466,4568670.6075098878,227681.56237443525,1540523.4803382594,3583254.8860608665,0,0]
[]
[null,null,"Operating expenditure associated with connection"]
[null,null,null,"Connection Opex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Warragul Drouin"},{"$f":"A2","v":"Warragul Drouin"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W38:AP38)","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!R14:R88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!S14:S88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!T14:T88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!U14:U88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!V14:V88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!W14:W88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!X14:X88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Y14:Y88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Z14:Z88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AA14:AA88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AB14:AB88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AC14:AC88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AD14:AD88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AE14:AE88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AF14:AF88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AG14:AG88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AH14:AH88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AI14:AI88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AJ14:AJ88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AK14:AK88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AL14:AL88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AM14:AM88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AN14:AN88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AO14:AO88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AP14:AP88))","v":0}]
[]
[null,null,"Total incremental cost"]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,null,{"$f":"D13","v":"Growth Capex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W42:AP42)","v":38791314.99100744},{"$f":"R34","v":0},{"$f":"S34","v":0},0,0,0,6676538.2200605674,296143.45599152695,1061486.8883734092,1073198.5205289025,133078.94042067288,3165990.4636404254,2593726.312608602,3472096.3133632313,1626697.3395270323,708701.62445264531,2213100.8960431591,6793909.4919622028,5049522.8306485508,7208296.5049067466,4568670.6075098878,227681.56237443525,1540523.4803382594,3583254.8860608665,0,0]
[null,null,null,null,{"$f":"D37","v":"Connection Opex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W43:AP43)","v":0},{"$f":"R38","v":0},{"$f":"S38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W44:AP44)","v":38791314.99100744},{"$f":"SUM(R42:R43)","v":0},0,0,0,0,6676538.2200605674,296143.45599152695,1061486.8883734092,1073198.5205289025,133078.94042067288,3165990.4636404254,2593726.312608602,3472096.3133632313,1626697.3395270323,708701.62445264531,2213100.8960431591,6793909.4919622028,5049522.8306485508,7208296.5049067466,4568670.6075098878,227681.56237443525,1540523.4803382594,3583254.8860608665,0,0]
[]
[null,"Tax allowance"]
[null,null,"Tax allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Warragul Drouin"},"Gifted Assets",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W49:AP49)","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!R$63:R$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!S$63:S$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!T$63:T$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!U$63:U$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!V$63:V$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!W$63:W$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!X$63:X$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Y$63:Y$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Z$63:Z$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AA$63:AA$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AB$63:AB$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AC$63:AC$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AD$63:AD$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AE$63:AE$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AF$63:AF$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AG$63:AG$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AH$63:AH$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AI$63:AI$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AJ$63:AJ$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AK$63:AK$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AL$63:AL$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AM$63:AM$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AN$63:AN$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AO$63:AO$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AP$63:AP$72))","v":0}]
[null,null,null,{"$f":"$A$2","v":"Warragul Drouin"},"Pre tax NCC",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W50:AP50)","v":38791314.991007432},null,null,null,null,null,{"$f":"IFERROR($Q$73*W63,0)","v":2604975.6240611942},{"$f":"IFERROR($Q$73*X63,0)","v":2604975.6240611942},2604975.6240611942,2604975.6240611942,2604975.6240611942,2604975.6240611942,2604975.6240611942,2604975.6240611942,2604975.6240611942,2604975.6240611942,2604975.6240611942,2604975.6240611942,2604975.6240611942,2604975.6240611942,2604975.6240611942,2604975.6240611942,2604975.6240611942,2604975.6240611942,2604975.6240611942,2604975.6240611942]
[null,null,null,"Warragul Drouin","Connection O&M",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W51:AP51)","v":0},null,null,null,null,null,{"$f":"-W38","v":0},{"$f":"-X38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Warragul Drouin","Tax Depreciation",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W52:AP52)","v":-484891.43738759286},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!R$77:R$86))","v":100},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!S$77:S$86))","v":100},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!T$77:T$86))","v":100},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!U$77:U$86))","v":100},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!V$77:V$86))","v":100},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!W$77:W$86))","v":-83456.727750757098},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!X$77:X$86))","v":-3701.7931998940867},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Y$77:Y$86))","v":-13268.586104667615},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Z$77:Z$86))","v":-13414.981506611282},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AA$77:AA$86))","v":-1663.486755258411},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AB$77:AB$86))","v":-39574.88079550532},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AC$77:AC$86))","v":-32421.578907607523},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AD$77:AD$86))","v":-43401.203917040388},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AE$77:AE$86))","v":-20333.716744087906},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AF$77:AF$86))","v":-8858.7703056580667},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AG$77:AG$86))","v":-27663.761200539488},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AH$77:AH$86))","v":-84923.868649527532},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AI$77:AI$86))","v":-63119.035383106886},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AJ$77:AJ$86))","v":-90103.706311334332},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AK$77:AK$86))","v":-57108.382593873597},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AL$77:AL$86))","v":-2846.0195296804404},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AM$77:AM$86))","v":-19256.543504228241},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AN$77:AN$86))","v":-44790.68607576083},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AO$77:AO$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AP$77:AP$86))","v":0}]
[null,null,null,"Warragul Drouin","Change in Net Taxable Income",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W53:AP53)","v":38306423.553619832},null,null,null,null,null,{"$f":"SUM(W49:W52)","v":2521518.896310437},{"$f":"SUM(X49:X52)","v":2601273.8308613002},2591707.0379565265,2591560.642554583,2603312.1373059358,2565400.7432656889,2572554.0451535867,2561574.4201441538,2584641.9073171061,2596116.853755536,2577311.8628606549,2520051.7554116668,2541856.5886780876,2514871.9177498599,2547867.2414673208,2602129.604531514,2585719.0805569659,2560184.9379854333,2604975.6240611942,2604975.6240611942]
[null,null,null,"Warragul Drouin","Change in Tax",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W54:AP54)","v":0},null,null,null,null,null,{"$f":"W53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"X53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Y53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Z53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AA53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AB53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AC53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AD53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AE53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AF53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AG53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AH53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AI53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AJ53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AK53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AL53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AM53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AN53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AO53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AP53*'DataCON&ASSUMPTIONS'!$F$53","v":0}]
[]
[null,"New customer connections"]
[null,null,"New customers"]
[null,null,"Large non-residential customers are treated on an EQT basis"]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,null,"NPV","There is a mathematical requirement to treat connections in NPV terms as the NCC is a ratio of cost per connection"]
[null,null,null,{"$f":"$A$2","v":"Warragul Drouin"},"Residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W60:AP60)","v":10170.716337664928},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":683},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":683},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":683},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":683},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":683},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":683},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":683},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":683},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":683},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":683},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":683},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":683},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":683},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":683},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":683},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":683},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":683},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":683},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":683},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":683}]
[null,null,null,{"$f":"$A$2","v":"Warragul Drouin"},"Non-residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W61:AP61)","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,"Warragul Drouin","Industrial",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W62:AP62)","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W63:AP63)","v":10170.716337664928},{"$f":"SUM(R60:R62)","v":0},0,0,0,0,683,683,683,683,683,683,683,683,683,683,683,683,683,683,683,683,683,683,683,683]
[]
[null,{"$f":"(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255))&\" NCC\"","v":"Warragul Drouin NCC"}]
[null,null,"Full cost NCC "]
[]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q44","v":38791314.99100744}]
[null,null,null,"Tax allowance",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q54","v":0}]
[null,null,null,"Value of franking credits",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"-Q69*'DataCON&ASSUMPTIONS'!$F$58","v":0}]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,"Conections",{"$f":"Q63","v":10170.716337664928}]
[]
[null,null,null,{"$f":"\"Pre Tax \"&A2&\" NCC\"","v":"Pre Tax Warragul Drouin NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q68/Q71,0)","v":3814.019947380958}]
[null,null,null,{"$f":"B65","v":"Warragul Drouin NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q73+(SUM(Q69,Q70)/Q63),0)","v":3814.019947380958}]
[]
[null,null,"Capped NCC"]
[null,null,"Residual is determined as the difference between full cost NCC revenue and capped NCC revenue weighted accounting for the tax allowance by the NPVs for growth capex and connection opex"]
[]
[null,null,null,"Cap switch",null,null,null,null,null,null,null,null,null,null,null,null,"Off"]
[]
[null,null,null,"Residual capex macro"]
[]
[null,null,null,"System based cap",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Capping by Avg Land Cost'!D332/2","v":4812.5000000000009}]
[null,null,null,"Residual capex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q69))*(Q42/$Q$44)","v":0}]
[null,null,null,"Residual connection opex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q71))*(Q43/$Q$44)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Capex adjustment factor",null,null,null,null,null,null,null,null,null,null,null,null,0.47687361506171305]
[]
[null,null,null,"Cap adjusted NCC growth capex"]
[null,null,null,null,{"$f":"E14","v":"Basin"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W90:AP90)","v":0},null,null,null,null,null,{"$f":"$Q$87*W14","v":0},{"$f":"$Q$87*X14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bores",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W91:AP91)","v":0},null,null,null,null,null,{"$f":"$Q$87*W15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W92:AP92)","v":0},null,null,null,null,null,{"$f":"$Q$87*W16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W93:AP93)","v":0},null,null,null,null,null,{"$f":"$Q$87*W17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W94:AP94)","v":0},null,null,null,null,null,{"$f":"$Q$87*W18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W95:AP95)","v":0},null,null,null,null,null,{"$f":"$Q$87*W19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W96:AP96)","v":0},null,null,null,null,null,{"$f":"$Q$87*W20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W97:AP97)","v":18498554.612759333},null,null,null,null,null,{"$f":"$Q$87*W21","v":3183864.9170979778},141223.00043554878,506195.08979923668,511780.05816349981,63461.835406988605,1509777.3176471186,1236879.643174351,1655751.1207959705,775729.04091152677,337961.10565284151,1055369.4247924176,3239836.1798341018,2407984.2065880285,3437446.4127315916,2178678.4686294328,108575.32973239584,734635.00115635758,1708759.7112033921,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W98:AP98)","v":0},null,null,null,null,null,{"$f":"$Q$87*W22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WWTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W99:AP99)","v":0},null,null,null,null,null,{"$f":"$Q$87*W23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W100:AP100)","v":0},null,null,null,null,null,{"$f":"$Q$87*W24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W101:AP101)","v":0},null,null,null,null,null,{"$f":"$Q$87*W25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W102:AP102)","v":0},null,null,null,null,null,{"$f":"$Q$87*W26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W103:AP103)","v":0},null,null,null,null,null,{"$f":"$Q$87*W27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W104:AP104)","v":0},null,null,null,null,null,{"$f":"$Q$87*W28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W105:AP105)","v":0},null,null,null,null,null,{"$f":"$Q$87*W29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W106:AP106)","v":0},null,null,null,null,null,{"$f":"$Q$87*W30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W107:AP107)","v":0},null,null,null,null,null,{"$f":"$Q$87*W31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W108:AP108)","v":0},null,null,null,null,null,{"$f":"$Q$87*W32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W109:AP109)","v":0},null,null,null,null,null,{"$f":"$Q$87*W33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W110:AP110)","v":18498554.612759333},null,null,null,null,null,{"$f":"SUM(W90:W109)","v":3183864.9170979778},{"$f":"SUM(X90:X109)","v":141223.00043554878},506195.08979923668,511780.05816349981,63461.835406988605,1509777.3176471186,1236879.643174351,1655751.1207959705,775729.04091152677,337961.10565284151,1055369.4247924176,3239836.1798341018,2407984.2065880285,3437446.4127315916,2178678.4686294328,108575.32973239584,734635.00115635758,1708759.7112033921,0,0]
[null,null,null,null,"Goal Seek Target",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q84-Q110","v":-18498554.612759333}]
[]
[null,null,null,"RAB growth capex"]
[null,null,null,null,{"$f":"E90","v":"Basin"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W114:AP114)","v":0},null,null,null,null,null,{"$f":"W14-W90","v":0},{"$f":"X14-X90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E91","v":"Bores"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W115:AP115)","v":0},null,null,null,null,null,{"$f":"W15-W91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W116:AP116)","v":0},null,null,null,null,null,{"$f":"W16-W92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W117:AP117)","v":0},null,null,null,null,null,{"$f":"W17-W93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W118:AP118)","v":0},null,null,null,null,null,{"$f":"W18-W94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W119:AP119)","v":0},null,null,null,null,null,{"$f":"W19-W95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W120:AP120)","v":0},null,null,null,null,null,{"$f":"W20-W96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W121:AP121)","v":20292760.378248088},null,null,null,null,null,{"$f":"W21-W97","v":3492673.3029625895},154920.45555597817,555291.79857417243,561418.46236540272,69617.105013684282,1656213.1459933068,1356846.669434251,1816345.1925672607,850968.29861550557,370740.5187998038,1157731.4712507415,3554073.312128101,2641538.6240605223,3770850.0921751549,2389992.1388804549,119106.23264203941,805888.47918190178,1874495.1748574744,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W122:AP122)","v":0},null,null,null,null,null,{"$f":"W22-W98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WWTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W123:AP123)","v":0},null,null,null,null,null,{"$f":"W23-W99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W124:AP124)","v":0},null,null,null,null,null,{"$f":"W24-W100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W125:AP125)","v":0},null,null,null,null,null,{"$f":"W25-W101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W126:AP126)","v":0},null,null,null,null,null,{"$f":"W26-W102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W127:AP127)","v":0},null,null,null,null,null,{"$f":"W27-W103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W128:AP128)","v":0},null,null,null,null,null,{"$f":"W28-W104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W129:AP129)","v":0},null,null,null,null,null,{"$f":"W29-W105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W130:AP130)","v":0},null,null,null,null,null,{"$f":"W30-W106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W131:AP131)","v":0},null,null,null,null,null,{"$f":"W31-W107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W132:AP132)","v":0},null,null,null,null,null,{"$f":"W32-W108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W133:AP133)","v":0},null,null,null,null,null,{"$f":"W33-W109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Warragul Drouin'!W134:AP134)","v":20292760.378248088},null,null,null,null,null,{"$f":"SUM(W114:W133)","v":3492673.3029625895},{"$f":"SUM(X114:X133)","v":154920.45555597817},555291.79857417243,561418.46236540272,69617.105013684282,1656213.1459933068,1356846.669434251,1816345.1925672607,850968.29861550557,370740.5187998038,1157731.4712507415,3554073.312128101,2641538.6240605223,3770850.0921751549,2389992.1388804549,119106.23264203941,805888.47918190178,1874495.1748574744,0,0]
[]
[]
["End"]

{"sheet":"Traralgon","index":12,"n_rows":137,"n_cols":42,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"GIPPSLAND WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Traralgon"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[null,null,null,null,{"$f":"Setup!E46","v":"Pricing period"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R46","v":1},{"$f":"Setup!S46","v":1},{"$f":"Setup!T46","v":1},{"$f":"Setup!U46","v":1},{"$f":"Setup!V46","v":1},{"$f":"Setup!W46","v":2},{"$f":"Setup!X46","v":2},{"$f":"Setup!Y46","v":2},{"$f":"Setup!Z46","v":2},{"$f":"Setup!AA46","v":2},{"$f":"Setup!AB46","v":3},{"$f":"Setup!AC46","v":3},{"$f":"Setup!AD46","v":3},{"$f":"Setup!AE46","v":3},{"$f":"Setup!AF46","v":3},{"$f":"Setup!AG46","v":4},{"$f":"Setup!AH46","v":4},{"$f":"Setup!AI46","v":4},{"$f":"Setup!AJ46","v":4},{"$f":"Setup!AK46","v":4},{"$f":"Setup!AL46","v":5},{"$f":"Setup!AM46","v":5},{"$f":"Setup!AN46","v":5},{"$f":"Setup!AO46","v":5},{"$f":"Setup!AP46","v":5}]
[]
[null,"Incremental cost"]
[null,null,"Growth related capital expenditure"]
[null,null,null,"Growth Capex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Traralgon"},"Basin",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W14:AP14)","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Traralgon!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,{"$f":"$A$2","v":"Traralgon"},"Bores",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W15:AP15)","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Traralgon!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Traralgon","Disinfection",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W16:AP16)","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Traralgon!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Traralgon","Distribution Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W17:AP17)","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Traralgon!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Traralgon","Reservoir",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W18:AP18)","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Traralgon!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Traralgon","Tank",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W19:AP19)","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Traralgon!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Traralgon","Transfer Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W20:AP20)","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Traralgon!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Traralgon","WTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W21:AP21)","v":7953867.608295952},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":134706.98703006396},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":567595.95043930423},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":1112070.7190245651},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":182543.320470982},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":46220.002797202797},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":67843.003622019009},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":67843.003622019009},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":226091.16994800069},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":327855.67538102926},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":1243512.615169446},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":2267933.3957324727},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":2267933.3957324727},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":3398495.6348096351},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Traralgon!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Traralgon","WPS",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W22:AP22)","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Traralgon!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Traralgon","WWTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W23:AP23)","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Traralgon!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Traralgon",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W24:AP24)","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Traralgon!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Traralgon",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W25:AP25)","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Traralgon!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Traralgon",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W26:AP26)","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Traralgon!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Traralgon",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W27:AP27)","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Traralgon!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Traralgon",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W28:AP28)","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Traralgon!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Traralgon",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W29:AP29)","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Traralgon!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Traralgon",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W30:AP30)","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Traralgon!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Traralgon",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W31:AP31)","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Traralgon!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Traralgon",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W32:AP32)","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Traralgon!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Traralgon",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W33:AP33)","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Traralgon!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W34:AP34)","v":7953867.608295952},{"$f":"SUM(R14:R33)","v":0},{"$f":"SUM(S14:S33)","v":0},0,0,0,134706.98703006396,567595.95043930423,1112070.7190245651,182543.320470982,0,46220.002797202797,67843.003622019009,67843.003622019009,0,0,0,0,226091.16994800069,327855.67538102926,1243512.615169446,2267933.3957324727,2267933.3957324727,3398495.6348096351,0,0]
[]
[null,null,"Operating expenditure associated with connection"]
[null,null,null,"Connection Opex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Traralgon"},{"$f":"A2","v":"Traralgon"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W38:AP38)","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!R14:R88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!S14:S88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!T14:T88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!U14:U88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!V14:V88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!W14:W88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!X14:X88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Y14:Y88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Z14:Z88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AA14:AA88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AB14:AB88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AC14:AC88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AD14:AD88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AE14:AE88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AF14:AF88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AG14:AG88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AH14:AH88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AI14:AI88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AJ14:AJ88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AK14:AK88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AL14:AL88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AM14:AM88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AN14:AN88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AO14:AO88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AP14:AP88))","v":0}]
[]
[null,null,"Total incremental cost"]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,null,{"$f":"D13","v":"Growth Capex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W42:AP42)","v":7953867.608295952},{"$f":"R34","v":0},{"$f":"S34","v":0},0,0,0,134706.98703006396,567595.95043930423,1112070.7190245651,182543.320470982,0,46220.002797202797,67843.003622019009,67843.003622019009,0,0,0,0,226091.16994800069,327855.67538102926,1243512.615169446,2267933.3957324727,2267933.3957324727,3398495.6348096351,0,0]
[null,null,null,null,{"$f":"D37","v":"Connection Opex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W43:AP43)","v":0},{"$f":"R38","v":0},{"$f":"S38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W44:AP44)","v":7953867.608295952},{"$f":"SUM(R42:R43)","v":0},0,0,0,0,134706.98703006396,567595.95043930423,1112070.7190245651,182543.320470982,0,46220.002797202797,67843.003622019009,67843.003622019009,0,0,0,0,226091.16994800069,327855.67538102926,1243512.615169446,2267933.3957324727,2267933.3957324727,3398495.6348096351,0,0]
[]
[null,"Tax allowance"]
[null,null,"Tax allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Traralgon"},"Gifted Assets",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W49:AP49)","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!R$63:R$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!S$63:S$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!T$63:T$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!U$63:U$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!V$63:V$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!W$63:W$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!X$63:X$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Y$63:Y$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Z$63:Z$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AA$63:AA$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AB$63:AB$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AC$63:AC$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AD$63:AD$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AE$63:AE$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AF$63:AF$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AG$63:AG$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AH$63:AH$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AI$63:AI$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AJ$63:AJ$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AK$63:AK$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AL$63:AL$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AM$63:AM$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AN$63:AN$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AO$63:AO$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AP$63:AP$72))","v":0}]
[null,null,null,{"$f":"$A$2","v":"Traralgon"},"Pre tax NCC",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W50:AP50)","v":7953867.608295951},null,null,null,null,null,{"$f":"IFERROR($Q$73*W63,0)","v":534130.67438997817},{"$f":"IFERROR($Q$73*X63,0)","v":534130.67438997817},534130.67438997817,534130.67438997817,534130.67438997817,534130.67438997817,534130.67438997817,534130.67438997817,534130.67438997817,534130.67438997817,534130.67438997817,534130.67438997817,534130.67438997817,534130.67438997817,534130.67438997817,534130.67438997817,534130.67438997817,534130.67438997817,534130.67438997817,534130.67438997817]
[null,null,null,"Traralgon","Connection O&M",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W51:AP51)","v":0},null,null,null,null,null,{"$f":"-W38","v":0},{"$f":"-X38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Traralgon","Tax Depreciation",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W52:AP52)","v":-99423.345103699394},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!R$77:R$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!S$77:S$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!T$77:T$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!U$77:U$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!V$77:V$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!W$77:W$86))","v":-1683.8373378757994},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!X$77:X$86))","v":-7094.9493804913027},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Y$77:Y$86))","v":-13900.883987807063},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Z$77:Z$86))","v":-2281.791505887275},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AA$77:AA$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AB$77:AB$86))","v":-577.75003496503496},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AC$77:AC$86))","v":-848.03754527523756},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AD$77:AD$86))","v":-848.03754527523756},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AE$77:AE$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AF$77:AF$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AG$77:AG$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AH$77:AH$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AI$77:AI$86))","v":-2826.1396243500085},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AJ$77:AJ$86))","v":-4098.1959422628661},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AK$77:AK$86))","v":-15543.907689618074},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AL$77:AL$86))","v":-28349.167446655909},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AM$77:AM$86))","v":-28349.167446655909},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AN$77:AN$86))","v":-42481.19543512044},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AO$77:AO$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AP$77:AP$86))","v":0}]
[null,null,null,"Traralgon","Change in Net Taxable Income",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W53:AP53)","v":7854444.2631922532},null,null,null,null,null,{"$f":"SUM(W49:W52)","v":532446.83705210232},{"$f":"SUM(X49:X52)","v":527035.72500948689},520229.79040217109,531848.88288409088,534130.67438997817,533552.92435501318,533282.63684470288,533282.63684470288,534130.67438997817,534130.67438997817,534130.67438997817,534130.67438997817,531304.53476562817,530032.47844771529,518586.76670036011,505781.50694332225,505781.50694332225,491649.47895485774,534130.67438997817,534130.67438997817]
[null,null,null,"Traralgon","Change in Tax",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W54:AP54)","v":0},null,null,null,null,null,{"$f":"W53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"X53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Y53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Z53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AA53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AB53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AC53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AD53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AE53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AF53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AG53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AH53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AI53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AJ53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AK53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AL53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AM53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AN53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AO53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AP53*'DataCON&ASSUMPTIONS'!$F$53","v":0}]
[]
[null,"New customer connections"]
[null,null,"New customers"]
[null,null,"Large non-residential customers are treated on an EQT basis"]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,null,"NPV","There is a mathematical requirement to treat connections in NPV terms as the NCC is a ratio of cost per connection"]
[null,null,null,{"$f":"$A$2","v":"Traralgon"},"Residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W60:AP60)","v":2650.6405682347827},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":178},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":178},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":178},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":178},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":178},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":178},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":178},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":178},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":178},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":178},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":178},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":178},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":178},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":178},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":178},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":178},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":178},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":178},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":178},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":178}]
[null,null,null,{"$f":"$A$2","v":"Traralgon"},"Non-residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W61:AP61)","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,"Traralgon","Industrial",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W62:AP62)","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W63:AP63)","v":2650.6405682347827},{"$f":"SUM(R60:R62)","v":0},0,0,0,0,178,178,178,178,178,178,178,178,178,178,178,178,178,178,178,178,178,178,178,178]
[]
[null,{"$f":"(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255))&\" NCC\"","v":"Traralgon NCC"}]
[null,null,"Full cost NCC "]
[]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q44","v":7953867.608295952}]
[null,null,null,"Tax allowance",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q54","v":0}]
[null,null,null,"Value of franking credits",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"-Q69*'DataCON&ASSUMPTIONS'!$F$58","v":0}]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,"Conections",{"$f":"Q63","v":2650.6405682347827}]
[]
[null,null,null,{"$f":"\"Pre Tax \"&A2&\" NCC\"","v":"Pre Tax Traralgon NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q68/Q71,0)","v":3000.7341257863941}]
[null,null,null,{"$f":"B65","v":"Traralgon NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q73+(SUM(Q69,Q70)/Q63),0)","v":3000.7341257863941}]
[]
[null,null,"Capped NCC"]
[null,null,"Residual is determined as the difference between full cost NCC revenue and capped NCC revenue weighted accounting for the tax allowance by the NPVs for growth capex and connection opex"]
[]
[null,null,null,"Cap switch",null,null,null,null,null,null,null,null,null,null,null,null,"Off"]
[]
[null,null,null,"Residual capex macro"]
[]
[null,null,null,"System based cap",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Capping by Avg Land Cost'!D334/2","v":3316.2500000000005}]
[null,null,null,"Residual capex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q69))*(Q42/$Q$44)","v":0}]
[null,null,null,"Residual connection opex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q71))*(Q43/$Q$44)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Capex adjustment factor",null,null,null,null,null,null,null,null,null,null,null,null,0.47687361506171305]
[]
[null,null,null,"Cap adjusted NCC growth capex"]
[null,null,null,null,{"$f":"E14","v":"Basin"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W90:AP90)","v":0},null,null,null,null,null,{"$f":"$Q$87*W14","v":0},{"$f":"$Q$87*X14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bores",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W91:AP91)","v":0},null,null,null,null,null,{"$f":"$Q$87*W15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W92:AP92)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W93:AP93)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W94:AP94)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W95:AP95)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W96:AP96)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W97:AP97)","v":3792989.6000903519},null,null,null,null,null,64238.207879097892,270671.53278037993,530317.18398552295,87050.093138365992,0,22041.099822064585,32352.538393877097,32352.538393877097,0,0,0,0,107816.91354663523,156345.72113745089,592998.35617069853,1081517.5971421308,1081517.5971421308,1620652.8991431221,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W98:AP98)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WWTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W99:AP99)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W100:AP100)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W101:AP101)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W102:AP102)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W103:AP103)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Q$87*AL27","v":0},0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W104:AP104)","v":0},null,null,null,null,null,{"$f":"$Q$87*W28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W105:AP105)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W106:AP106)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W107:AP107)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W108:AP108)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W109:AP109)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W110:AP110)","v":3792989.6000903519},null,null,null,null,null,{"$f":"SUM(W90:W109)","v":64238.207879097892},{"$f":"SUM(X90:X109)","v":270671.53278037993},530317.18398552295,87050.093138365992,0,22041.099822064585,32352.538393877097,32352.538393877097,0,0,0,0,107816.91354663523,156345.72113745089,592998.35617069853,1081517.5971421308,1081517.5971421308,1620652.8991431221,0,0]
[null,null,null,null,"Goal Seek Target",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q84-Q110","v":-3792989.6000903519}]
[]
[null,null,null,"RAB growth capex"]
[null,null,null,null,{"$f":"E90","v":"Basin"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W114:AP114)","v":0},null,null,null,null,null,{"$f":"W14-W90","v":0},{"$f":"X14-X90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E91","v":"Bores"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W115:AP115)","v":0},null,null,null,null,null,{"$f":"W15-W91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W116:AP116)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W117:AP117)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W118:AP118)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W119:AP119)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W120:AP120)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W121:AP121)","v":4160878.0082056001},null,null,null,null,null,70468.77915096606,296924.4176589243,581753.53503904212,95493.227332616007,0,24178.902975138211,35490.465228141911,35490.465228141911,0,0,0,0,118274.25640136546,171509.95424357837,650514.25899874745,1186415.7985903418,1186415.7985903418,1777842.735666513,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W122:AP122)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WWTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W123:AP123)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W124:AP124)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W125:AP125)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W126:AP126)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W127:AP127)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL27-AL103","v":0},0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W128:AP128)","v":0},null,null,null,null,null,{"$f":"W28-W104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W129:AP129)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W130:AP130)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W131:AP131)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W132:AP132)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W133:AP133)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Traralgon!W134:AP134)","v":4160878.0082056001},null,null,null,null,null,{"$f":"SUM(W114:W133)","v":70468.77915096606},{"$f":"SUM(X114:X133)","v":296924.4176589243},581753.53503904212,95493.227332616007,0,24178.902975138211,35490.465228141911,35490.465228141911,0,0,0,0,118274.25640136546,171509.95424357837,650514.25899874745,1186415.7985903418,1186415.7985903418,1777842.735666513,0,0]
[]
[]
["End"]

{"sheet":"Morwell","index":13,"n_rows":137,"n_cols":42,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"GIPPSLAND WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Morwell"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[null,null,null,null,{"$f":"Setup!E46","v":"Pricing period"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R46","v":1},{"$f":"Setup!S46","v":1},{"$f":"Setup!T46","v":1},{"$f":"Setup!U46","v":1},{"$f":"Setup!V46","v":1},{"$f":"Setup!W46","v":2},{"$f":"Setup!X46","v":2},{"$f":"Setup!Y46","v":2},{"$f":"Setup!Z46","v":2},{"$f":"Setup!AA46","v":2},{"$f":"Setup!AB46","v":3},{"$f":"Setup!AC46","v":3},{"$f":"Setup!AD46","v":3},{"$f":"Setup!AE46","v":3},{"$f":"Setup!AF46","v":3},{"$f":"Setup!AG46","v":4},{"$f":"Setup!AH46","v":4},{"$f":"Setup!AI46","v":4},{"$f":"Setup!AJ46","v":4},{"$f":"Setup!AK46","v":4},{"$f":"Setup!AL46","v":5},{"$f":"Setup!AM46","v":5},{"$f":"Setup!AN46","v":5},{"$f":"Setup!AO46","v":5},{"$f":"Setup!AP46","v":5}]
[]
[null,"Incremental cost"]
[null,null,"Growth related capital expenditure"]
[null,null,null,"Growth Capex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Morwell"},"Basin",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W14:AP14)","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Morwell!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,{"$f":"$A$2","v":"Morwell"},"Bores",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W15:AP15)","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Morwell!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Morwell","Disinfection",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W16:AP16)","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Morwell!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Morwell","Distribution Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W17:AP17)","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Morwell!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Morwell","Reservoir",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W18:AP18)","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Morwell!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Morwell","Tank",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W19:AP19)","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Morwell!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Morwell","Transfer Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W20:AP20)","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Morwell!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Morwell","WTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W21:AP21)","v":2793849.3684101389},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":32859.640995946727},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":52772.583439490445},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":18992.872495657204},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":164917.84392422863},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":241433.86510050457},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":196594.53784432128},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":526214.29090909089},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":103273.15741583257},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":93884.688559847797},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":93884.688559847797},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":95865.655488460572},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":118660.85787079162},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":474634.04301431053},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":474634.04301431053},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":474634.04301431053},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":949268.08602862107},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Morwell!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Morwell","WPS",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W22:AP22)","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Morwell!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Morwell","WWTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W23:AP23)","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Morwell!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Morwell",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W24:AP24)","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Morwell!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Morwell",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W25:AP25)","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Morwell!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Morwell",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W26:AP26)","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Morwell!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Morwell",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W27:AP27)","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Morwell!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Morwell",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W28:AP28)","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Morwell!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Morwell",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W29:AP29)","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Morwell!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Morwell",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W30:AP30)","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Morwell!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Morwell",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W31:AP31)","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Morwell!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Morwell",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W32:AP32)","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Morwell!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Morwell",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W33:AP33)","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Morwell!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W34:AP34)","v":2793849.3684101389},{"$f":"SUM(R14:R33)","v":0},{"$f":"SUM(S14:S33)","v":0},0,0,0,32859.640995946727,52772.583439490445,0,0,18992.872495657204,164917.84392422863,241433.86510050457,196594.53784432128,526214.29090909089,103273.15741583257,93884.688559847797,93884.688559847797,95865.655488460572,118660.85787079162,474634.04301431053,474634.04301431053,474634.04301431053,949268.08602862107,0,0]
[]
[null,null,"Operating expenditure associated with connection"]
[null,null,null,"Connection Opex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Morwell"},{"$f":"A2","v":"Morwell"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W38:AP38)","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!R14:R88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!S14:S88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!T14:T88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!U14:U88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!V14:V88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!W14:W88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!X14:X88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Y14:Y88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Z14:Z88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AA14:AA88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AB14:AB88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AC14:AC88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AD14:AD88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AE14:AE88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AF14:AF88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AG14:AG88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AH14:AH88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AI14:AI88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AJ14:AJ88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AK14:AK88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AL14:AL88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AM14:AM88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AN14:AN88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AO14:AO88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AP14:AP88))","v":0}]
[]
[null,null,"Total incremental cost"]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,null,{"$f":"D13","v":"Growth Capex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W42:AP42)","v":2793849.3684101389},{"$f":"R34","v":0},{"$f":"S34","v":0},0,0,0,32859.640995946727,52772.583439490445,0,0,18992.872495657204,164917.84392422863,241433.86510050457,196594.53784432128,526214.29090909089,103273.15741583257,93884.688559847797,93884.688559847797,95865.655488460572,118660.85787079162,474634.04301431053,474634.04301431053,474634.04301431053,949268.08602862107,0,0]
[null,null,null,null,{"$f":"D37","v":"Connection Opex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W43:AP43)","v":0},{"$f":"R38","v":0},{"$f":"S38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W44:AP44)","v":2793849.3684101389},{"$f":"SUM(R42:R43)","v":0},0,0,0,0,32859.640995946727,52772.583439490445,0,0,18992.872495657204,164917.84392422863,241433.86510050457,196594.53784432128,526214.29090909089,103273.15741583257,93884.688559847797,93884.688559847797,95865.655488460572,118660.85787079162,474634.04301431053,474634.04301431053,474634.04301431053,949268.08602862107,0,0]
[]
[null,"Tax allowance"]
[null,null,"Tax allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Morwell"},"Gifted Assets",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W49:AP49)","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!R$63:R$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!S$63:S$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!T$63:T$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!U$63:U$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!V$63:V$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!W$63:W$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!X$63:X$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Y$63:Y$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Z$63:Z$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AA$63:AA$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AB$63:AB$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AC$63:AC$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AD$63:AD$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AE$63:AE$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AF$63:AF$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AG$63:AG$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AH$63:AH$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AI$63:AI$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AJ$63:AJ$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AK$63:AK$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AL$63:AL$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AM$63:AM$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AN$63:AN$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AO$63:AO$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AP$63:AP$72))","v":0}]
[null,null,null,{"$f":"$A$2","v":"Morwell"},"Pre tax NCC",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W50:AP50)","v":2793849.3684101384},null,null,null,null,null,{"$f":"IFERROR($Q$73*W63,0)","v":187616.98343287237},{"$f":"IFERROR($Q$73*X63,0)","v":187616.98343287237},187616.98343287237,187616.98343287237,187616.98343287237,187616.98343287237,187616.98343287237,187616.98343287237,187616.98343287237,187616.98343287237,187616.98343287237,187616.98343287237,187616.98343287237,187616.98343287237,187616.98343287237,187616.98343287237,187616.98343287237,187616.98343287237,187616.98343287237,187616.98343287237]
[null,null,null,"Morwell","Connection O&M",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W51:AP51)","v":0},null,null,null,null,null,{"$f":"-W38","v":0},{"$f":"-X38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Morwell","Tax Depreciation",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W52:AP52)","v":-34923.11710512673},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!R$77:R$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!S$77:S$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!T$77:T$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!U$77:U$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!V$77:V$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!W$77:W$86))","v":-410.74551244933411},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!X$77:X$86))","v":-659.65729299363056},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Y$77:Y$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Z$77:Z$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AA$77:AA$86))","v":-237.41090619571506},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AB$77:AB$86))","v":-2061.4730490528577},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AC$77:AC$86))","v":-3017.9233137563069},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AD$77:AD$86))","v":-2457.4317230540159},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AE$77:AE$86))","v":-6577.6786363636365},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AF$77:AF$86))","v":-1290.9144676979072},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AG$77:AG$86))","v":-1173.5586069980975},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AH$77:AH$86))","v":-1173.5586069980975},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AI$77:AI$86))","v":-1198.3206936057572},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AJ$77:AJ$86))","v":-1483.2607233848953},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AK$77:AK$86))","v":-5932.9255376788815},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AL$77:AL$86))","v":-5932.9255376788815},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AM$77:AM$86))","v":-5932.9255376788815},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AN$77:AN$86))","v":-11865.851075357763},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AO$77:AO$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AP$77:AP$86))","v":0}]
[null,null,null,"Morwell","Change in Net Taxable Income",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W53:AP53)","v":2758926.2513050116},null,null,null,null,null,{"$f":"SUM(W49:W52)","v":187206.23792042304},{"$f":"SUM(X49:X52)","v":186957.32613987874},187616.98343287237,187616.98343287237,187379.57252667664,185555.51038381952,184599.06011911607,185159.55170981836,181039.30479650872,186326.06896517446,186443.42482587427,186443.42482587427,186418.66273926661,186133.72270948748,181684.05789519349,181684.05789519349,181684.05789519349,175751.13235751461,187616.98343287237,187616.98343287237]
[null,null,null,"Morwell","Change in Tax",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W54:AP54)","v":0},null,null,null,null,null,{"$f":"W53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"X53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Y53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Z53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AA53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AB53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AC53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AD53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AE53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AF53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AG53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AH53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AI53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AJ53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AK53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AL53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AM53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AN53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AO53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AP53*'DataCON&ASSUMPTIONS'!$F$53","v":0}]
[]
[null,"New customer connections"]
[null,null,"New customers"]
[null,null,"Large non-residential customers are treated on an EQT basis"]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,null,"NPV","There is a mathematical requirement to treat connections in NPV terms as the NCC is a ratio of cost per connection"]
[null,null,null,{"$f":"$A$2","v":"Morwell"},"Residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W60:AP60)","v":804.12691395886679},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":54},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":54},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":54},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":54},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":54},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":54},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":54},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":54},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":54},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":54},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":54},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":54},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":54},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":54},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":54},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":54},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":54},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":54},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":54},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":54}]
[null,null,null,{"$f":"$A$2","v":"Morwell"},"Non-residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W61:AP61)","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,"Morwell","Industrial",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W62:AP62)","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W63:AP63)","v":804.12691395886679},{"$f":"SUM(R60:R62)","v":0},0,0,0,0,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54]
[]
[null,{"$f":"(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255))&\" NCC\"","v":"Morwell NCC"}]
[null,null,"Full cost NCC "]
[]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q44","v":2793849.3684101389}]
[null,null,null,"Tax allowance",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q54","v":0}]
[null,null,null,"Value of franking credits",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"-Q69*'DataCON&ASSUMPTIONS'!$F$58","v":0}]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,"Conections",{"$f":"Q63","v":804.12691395886679}]
[]
[null,null,null,{"$f":"\"Pre Tax \"&A2&\" NCC\"","v":"Pre Tax Morwell NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q68/Q71,0)","v":3474.3885820902292}]
[null,null,null,{"$f":"B65","v":"Morwell NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q73+(SUM(Q69,Q70)/Q63),0)","v":3474.3885820902292}]
[]
[null,null,"Capped NCC"]
[null,null,"Residual is determined as the difference between full cost NCC revenue and capped NCC revenue weighted accounting for the tax allowance by the NPVs for growth capex and connection opex"]
[]
[null,null,null,"Cap switch",null,null,null,null,null,null,null,null,null,null,null,null,"Off"]
[]
[null,null,null,"Residual capex macro"]
[]
[null,null,null,"System based cap",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Capping by Avg Land Cost'!D335/2","v":2100}]
[null,null,null,"Residual capex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q69))*(Q42/$Q$44)","v":0}]
[null,null,null,"Residual connection opex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q71))*(Q43/$Q$44)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Capex adjustment factor",null,null,null,null,null,null,null,null,null,null,null,null,0.47687361506171305]
[]
[null,null,null,"Cap adjusted NCC growth capex"]
[null,null,null,null,{"$f":"E14","v":"Basin"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W90:AP90)","v":0},null,null,null,null,null,{"$f":"$Q$87*W14","v":0},{"$f":"$Q$87*X14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bores",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W91:AP91)","v":0},null,null,null,null,null,{"$f":"$Q$87*W15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W92:AP92)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W93:AP93)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W94:AP94)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W95:AP95)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W96:AP96)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W97:AP97)","v":1332313.0482516265},null,null,null,null,null,15669.895791367186,25165.8526409357,0,0,9057.1997674102313,78644.968420330275,115133.44004879957,93750.74796320824,250937.71120295409,49248.243915725434,44771.130832477676,44771.130832477676,45715.801693042944,56586.232259168522,226340.45192359088,226340.45192359088,226340.45192359088,452680.90384718176,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W98:AP98)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WWTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W99:AP99)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W100:AP100)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W101:AP101)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W102:AP102)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W103:AP103)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Q$87*AL27","v":0},0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W104:AP104)","v":0},null,null,null,null,null,{"$f":"$Q$87*W28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W105:AP105)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W106:AP106)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W107:AP107)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W108:AP108)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W109:AP109)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W110:AP110)","v":1332313.0482516265},null,null,null,null,null,{"$f":"SUM(W90:W109)","v":15669.895791367186},{"$f":"SUM(X90:X109)","v":25165.8526409357},0,0,9057.1997674102313,78644.968420330275,115133.44004879957,93750.74796320824,250937.71120295409,49248.243915725434,44771.130832477676,44771.130832477676,45715.801693042944,56586.232259168522,226340.45192359088,226340.45192359088,226340.45192359088,452680.90384718176,0,0]
[null,null,null,null,"Goal Seek Target",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q84-Q110","v":-1332313.0482516265}]
[]
[null,null,null,"RAB growth capex"]
[null,null,null,null,{"$f":"E90","v":"Basin"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W114:AP114)","v":0},null,null,null,null,null,{"$f":"W14-W90","v":0},{"$f":"X14-X90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E91","v":"Bores"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W115:AP115)","v":0},null,null,null,null,null,{"$f":"W15-W91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W116:AP116)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W117:AP117)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W118:AP118)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W119:AP119)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W120:AP120)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W121:AP121)","v":1461536.3201585119},null,null,null,null,null,17189.745204579543,27606.730798554745,0,0,9935.6727282469728,86272.875503898351,126300.42505170499,102843.78988111304,275276.57970613684,54024.913500107134,49113.55772737012,49113.55772737012,50149.853795417628,62074.625611623094,248293.59109071965,248293.59109071965,248293.59109071965,496587.1821814393,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W122:AP122)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WWTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W123:AP123)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W124:AP124)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W125:AP125)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W126:AP126)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W127:AP127)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL27-AL103","v":0},0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W128:AP128)","v":0},null,null,null,null,null,{"$f":"W28-W104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W129:AP129)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W130:AP130)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W131:AP131)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W132:AP132)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W133:AP133)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Morwell!W134:AP134)","v":1461536.3201585119},null,null,null,null,null,{"$f":"SUM(W114:W133)","v":17189.745204579543},{"$f":"SUM(X114:X133)","v":27606.730798554745},0,0,9935.6727282469728,86272.875503898351,126300.42505170499,102843.78988111304,275276.57970613684,54024.913500107134,49113.55772737012,49113.55772737012,50149.853795417628,62074.625611623094,248293.59109071965,248293.59109071965,248293.59109071965,496587.1821814393,0,0]
[]
[]
["End"]

{"sheet":"Moe Newborough","index":14,"n_rows":137,"n_cols":42,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"GIPPSLAND WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Moe Newborough"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[null,null,null,null,{"$f":"Setup!E46","v":"Pricing period"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R46","v":1},{"$f":"Setup!S46","v":1},{"$f":"Setup!T46","v":1},{"$f":"Setup!U46","v":1},{"$f":"Setup!V46","v":1},{"$f":"Setup!W46","v":2},{"$f":"Setup!X46","v":2},{"$f":"Setup!Y46","v":2},{"$f":"Setup!Z46","v":2},{"$f":"Setup!AA46","v":2},{"$f":"Setup!AB46","v":3},{"$f":"Setup!AC46","v":3},{"$f":"Setup!AD46","v":3},{"$f":"Setup!AE46","v":3},{"$f":"Setup!AF46","v":3},{"$f":"Setup!AG46","v":4},{"$f":"Setup!AH46","v":4},{"$f":"Setup!AI46","v":4},{"$f":"Setup!AJ46","v":4},{"$f":"Setup!AK46","v":4},{"$f":"Setup!AL46","v":5},{"$f":"Setup!AM46","v":5},{"$f":"Setup!AN46","v":5},{"$f":"Setup!AO46","v":5},{"$f":"Setup!AP46","v":5}]
[]
[null,"Incremental cost"]
[null,null,"Growth related capital expenditure"]
[null,null,null,"Growth Capex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Moe Newborough"},"Basin",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W14:AP14)","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,{"$f":"$A$2","v":"Moe Newborough"},"Bores",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W15:AP15)","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Moe Newborough","Disinfection",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W16:AP16)","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Moe Newborough","Distribution Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W17:AP17)","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Moe Newborough","Reservoir",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W18:AP18)","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Moe Newborough","Tank",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W19:AP19)","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Moe Newborough","Transfer Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W20:AP20)","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Moe Newborough","WTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W21:AP21)","v":1247903.1442804763},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":11521.79226028379},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":9323.8944818689979},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":54123.232793464238},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":34737.087544790025},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":86816.962247384246},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":434050.46908413363},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":434050.46908413363},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":868083.76709187333},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Moe Newborough","WPS",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W22:AP22)","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Moe Newborough","WWTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W23:AP23)","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Moe Newborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W24:AP24)","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Moe Newborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W25:AP25)","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Moe Newborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W26:AP26)","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Moe Newborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W27:AP27)","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Moe Newborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W28:AP28)","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Moe Newborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W29:AP29)","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Moe Newborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W30:AP30)","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Moe Newborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W31:AP31)","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Moe Newborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W32:AP32)","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Moe Newborough",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W33:AP33)","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--('Moe Newborough'!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W34:AP34)","v":1247903.1442804763},{"$f":"SUM(R14:R33)","v":0},{"$f":"SUM(S14:S33)","v":0},0,0,0,11521.79226028379,0,0,0,9323.8944818689979,54123.232793464238,34737.087544790025,0,0,0,0,86816.962247384246,434050.46908413363,434050.46908413363,0,0,0,868083.76709187333,0,0]
[]
[null,null,"Operating expenditure associated with connection"]
[null,null,null,"Connection Opex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Moe Newborough"},{"$f":"A2","v":"Moe Newborough"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W38:AP38)","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!R14:R88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!S14:S88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!T14:T88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!U14:U88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!V14:V88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!W14:W88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!X14:X88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Y14:Y88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Z14:Z88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AA14:AA88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AB14:AB88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AC14:AC88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AD14:AD88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AE14:AE88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AF14:AF88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AG14:AG88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AH14:AH88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AI14:AI88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AJ14:AJ88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AK14:AK88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AL14:AL88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AM14:AM88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AN14:AN88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AO14:AO88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AP14:AP88))","v":0}]
[]
[null,null,"Total incremental cost"]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,null,{"$f":"D13","v":"Growth Capex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W42:AP42)","v":1247903.1442804763},{"$f":"R34","v":0},{"$f":"S34","v":0},0,0,0,11521.79226028379,0,0,0,9323.8944818689979,54123.232793464238,34737.087544790025,0,0,0,0,86816.962247384246,434050.46908413363,434050.46908413363,0,0,0,868083.76709187333,0,0]
[null,null,null,null,{"$f":"D37","v":"Connection Opex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W43:AP43)","v":0},{"$f":"R38","v":0},{"$f":"S38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W44:AP44)","v":1247903.1442804763},{"$f":"SUM(R42:R43)","v":0},0,0,0,0,11521.79226028379,0,0,0,9323.8944818689979,54123.232793464238,34737.087544790025,0,0,0,0,86816.962247384246,434050.46908413363,434050.46908413363,0,0,0,868083.76709187333,0,0]
[]
[null,"Tax allowance"]
[null,null,"Tax allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Moe Newborough"},"Gifted Assets",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W49:AP49)","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!R$63:R$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!S$63:S$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!T$63:T$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!U$63:U$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!V$63:V$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!W$63:W$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!X$63:X$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Y$63:Y$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Z$63:Z$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AA$63:AA$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AB$63:AB$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AC$63:AC$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AD$63:AD$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AE$63:AE$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AF$63:AF$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AG$63:AG$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AH$63:AH$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AI$63:AI$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AJ$63:AJ$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AK$63:AK$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AL$63:AL$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AM$63:AM$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AN$63:AN$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AO$63:AO$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AP$63:AP$72))","v":0}]
[null,null,null,{"$f":"$A$2","v":"Moe Newborough"},"Pre tax NCC",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W50:AP50)","v":1247903.144280476},null,null,null,null,null,{"$f":"IFERROR($Q$73*W63,0)","v":83801.16200736037},{"$f":"IFERROR($Q$73*X63,0)","v":83801.16200736037},83801.16200736037,83801.16200736037,83801.16200736037,83801.16200736037,83801.16200736037,83801.16200736037,83801.16200736037,83801.16200736037,83801.16200736037,83801.16200736037,83801.16200736037,83801.16200736037,83801.16200736037,83801.16200736037,83801.16200736037,83801.16200736037,83801.16200736037,83801.16200736037]
[null,null,null,"Moe Newborough","Connection O&M",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W51:AP51)","v":0},null,null,null,null,null,{"$f":"-W38","v":0},{"$f":"-X38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Moe Newborough","Tax Depreciation",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W52:AP52)","v":-15598.789303505957},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!R$77:R$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!S$77:S$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!T$77:T$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!U$77:U$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!V$77:V$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!W$77:W$86))","v":-144.02240325354737},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!X$77:X$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Y$77:Y$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Z$77:Z$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AA$77:AA$86))","v":-116.54868102336248},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AB$77:AB$86))","v":-676.540409918303},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AC$77:AC$86))","v":-434.2135943098753},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AD$77:AD$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AE$77:AE$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AF$77:AF$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AG$77:AG$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AH$77:AH$86))","v":-1085.2120280923032},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AI$77:AI$86))","v":-5425.6308635516707},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AJ$77:AJ$86))","v":-5425.6308635516707},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AK$77:AK$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AL$77:AL$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AM$77:AM$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AN$77:AN$86))","v":-10851.047088648416},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AO$77:AO$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AP$77:AP$86))","v":0}]
[null,null,null,"Moe Newborough","Change in Net Taxable Income",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W53:AP53)","v":1232304.3549769702},null,null,null,null,null,{"$f":"SUM(W49:W52)","v":83657.139604106822},{"$f":"SUM(X49:X52)","v":83801.16200736037},83801.16200736037,83801.16200736037,83684.613326337014,83124.621597442063,83366.948413050501,83801.16200736037,83801.16200736037,83801.16200736037,83801.16200736037,82715.949979268073,78375.531143808694,78375.531143808694,83801.16200736037,83801.16200736037,83801.16200736037,72950.114918711959,83801.16200736037,83801.16200736037]
[null,null,null,"Moe Newborough","Change in Tax",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W54:AP54)","v":0},null,null,null,null,null,{"$f":"W53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"X53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Y53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Z53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AA53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AB53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AC53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AD53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AE53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AF53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AG53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AH53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AI53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AJ53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AK53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AL53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AM53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AN53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AO53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AP53*'DataCON&ASSUMPTIONS'!$F$53","v":0}]
[]
[null,"New customer connections"]
[null,null,"New customers"]
[null,null,"Large non-residential customers are treated on an EQT basis"]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,null,"NPV","There is a mathematical requirement to treat connections in NPV terms as the NCC is a ratio of cost per connection"]
[null,null,null,{"$f":"$A$2","v":"Moe Newborough"},"Residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W60:AP60)","v":1697.6012628020517},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":114},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":114},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":114},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":114},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":114},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":114},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":114},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":114},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":114},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":114},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":114},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":114},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":114},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":114},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":114},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":114},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":114},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":114},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":114},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":114}]
[null,null,null,{"$f":"$A$2","v":"Moe Newborough"},"Non-residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W61:AP61)","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,"Moe Newborough","Industrial",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W62:AP62)","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W63:AP63)","v":1697.6012628020517},{"$f":"SUM(R60:R62)","v":0},0,0,0,0,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114]
[]
[null,{"$f":"(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255))&\" NCC\"","v":"Moe Newborough NCC"}]
[null,null,"Full cost NCC "]
[]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q44","v":1247903.1442804763}]
[null,null,null,"Tax allowance",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q54","v":0}]
[null,null,null,"Value of franking credits",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"-Q69*'DataCON&ASSUMPTIONS'!$F$58","v":0}]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,"Conections",{"$f":"Q63","v":1697.6012628020517}]
[]
[null,null,null,{"$f":"\"Pre Tax \"&A2&\" NCC\"","v":"Pre Tax Moe Newborough NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q68/Q71,0)","v":735.09791234526642}]
[null,null,null,{"$f":"B65","v":"Moe Newborough NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q73+(SUM(Q69,Q70)/Q63),0)","v":735.09791234526642}]
[]
[null,null,"Capped NCC"]
[null,null,"Residual is determined as the difference between full cost NCC revenue and capped NCC revenue weighted accounting for the tax allowance by the NPVs for growth capex and connection opex"]
[]
[null,null,null,"Cap switch",null,null,null,null,null,null,null,null,null,null,null,null,"On"]
[]
[null,null,null,"Residual capex macro"]
[]
[null,null,null,"System based cap",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Capping by Avg Land Cost'!D333/2","v":2563.7500000000005}]
[null,null,null,"Residual capex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q69))*(Q42/$Q$44)","v":-3104322.0932282843}]
[null,null,null,"Residual connection opex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q71))*(Q43/$Q$44)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Capex adjustment factor",null,null,null,null,null,null,null,null,null,null,null,null,0.47687361506171305]
[]
[null,null,null,"Cap adjusted NCC growth capex"]
[null,null,null,null,{"$f":"E14","v":"Basin"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W90:AP90)","v":0},null,null,null,null,null,{"$f":"$Q$87*W14","v":0},{"$f":"$Q$87*X14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bores",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W91:AP91)","v":0},null,null,null,null,null,{"$f":"$Q$87*W15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W92:AP92)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W93:AP93)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W94:AP94)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W95:AP95)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W96:AP96)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W97:AP97)","v":595092.08365990932},null,null,null,null,null,5494.438727151597,0,0,0,4446.3192680228267,25809.941681045948,16565.200514199227,0,0,0,0,41400.718635586389,206987.21631138312,206987.21631138312,0,0,0,413966.24418949179,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W98:AP98)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WWTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W99:AP99)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W100:AP100)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W101:AP101)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W102:AP102)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W103:AP103)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Q$87*AL27","v":0},0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W104:AP104)","v":0},null,null,null,null,null,{"$f":"$Q$87*W28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W105:AP105)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W106:AP106)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W107:AP107)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W108:AP108)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W109:AP109)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W110:AP110)","v":595092.08365990932},null,null,null,null,null,{"$f":"SUM(W90:W109)","v":5494.438727151597},{"$f":"SUM(X90:X109)","v":0},0,0,4446.3192680228267,25809.941681045948,16565.200514199227,0,0,0,0,41400.718635586389,206987.21631138312,206987.21631138312,0,0,0,413966.24418949179,0,0]
[null,null,null,null,"Goal Seek Target",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q84-Q110","v":-3699414.1768881935}]
[]
[null,null,null,"RAB growth capex"]
[null,null,null,null,{"$f":"E90","v":"Basin"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W114:AP114)","v":0},null,null,null,null,null,{"$f":"W14-W90","v":0},{"$f":"X14-X90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E91","v":"Bores"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W115:AP115)","v":0},null,null,null,null,null,{"$f":"W15-W91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W116:AP116)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W117:AP117)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W118:AP118)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W119:AP119)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W120:AP120)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W121:AP121)","v":652811.06062056718},null,null,null,null,null,6027.3535331321928,0,0,0,4877.5752138461712,28313.29111241829,18171.887030590799,0,0,0,0,45416.243611797858,227063.25277275051,227063.25277275051,0,0,0,454117.52290238155,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W122:AP122)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WWTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W123:AP123)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W124:AP124)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W125:AP125)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W126:AP126)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W127:AP127)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL27-AL103","v":0},0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W128:AP128)","v":0},null,null,null,null,null,{"$f":"W28-W104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W129:AP129)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W130:AP130)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W131:AP131)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W132:AP132)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W133:AP133)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,'Moe Newborough'!W134:AP134)","v":652811.06062056718},null,null,null,null,null,{"$f":"SUM(W114:W133)","v":6027.3535331321928},{"$f":"SUM(X114:X133)","v":0},0,0,4877.5752138461712,28313.29111241829,18171.887030590799,0,0,0,0,45416.243611797858,227063.25277275051,227063.25277275051,0,0,0,454117.52290238155,0,0]
[]
[]
["End"]

{"sheet":"Sale","index":15,"n_rows":137,"n_cols":42,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"GIPPSLAND WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"Sale"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[null,null,null,null,{"$f":"Setup!E46","v":"Pricing period"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R46","v":1},{"$f":"Setup!S46","v":1},{"$f":"Setup!T46","v":1},{"$f":"Setup!U46","v":1},{"$f":"Setup!V46","v":1},{"$f":"Setup!W46","v":2},{"$f":"Setup!X46","v":2},{"$f":"Setup!Y46","v":2},{"$f":"Setup!Z46","v":2},{"$f":"Setup!AA46","v":2},{"$f":"Setup!AB46","v":3},{"$f":"Setup!AC46","v":3},{"$f":"Setup!AD46","v":3},{"$f":"Setup!AE46","v":3},{"$f":"Setup!AF46","v":3},{"$f":"Setup!AG46","v":4},{"$f":"Setup!AH46","v":4},{"$f":"Setup!AI46","v":4},{"$f":"Setup!AJ46","v":4},{"$f":"Setup!AK46","v":4},{"$f":"Setup!AL46","v":5},{"$f":"Setup!AM46","v":5},{"$f":"Setup!AN46","v":5},{"$f":"Setup!AO46","v":5},{"$f":"Setup!AP46","v":5}]
[]
[null,"Incremental cost"]
[null,null,"Growth related capital expenditure"]
[null,null,null,"Growth Capex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Sale"},"Basin",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W14:AP14)","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(Sale!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,{"$f":"$A$2","v":"Sale"},"Bores",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W15:AP15)","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(Sale!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Sale","Disinfection",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W16:AP16)","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(Sale!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Sale","Distribution Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W17:AP17)","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(Sale!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Sale","Reservoir",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W18:AP18)","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(Sale!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Sale","Tank",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W19:AP19)","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(Sale!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Sale","Transfer Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W20:AP20)","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(Sale!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Sale","WTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W21:AP21)","v":464223.98219297855},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":9046.5362368152437},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":49344.743109901327},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":17769.370958829531},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":172346.54874242941},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":57448.959235794486},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":5839.206192582511},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":16645.626675740044},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":297243.88935011911},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(Sale!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Sale","WPS",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W22:AP22)","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(Sale!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Sale","WWTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W23:AP23)","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(Sale!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Sale",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W24:AP24)","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(Sale!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Sale",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W25:AP25)","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(Sale!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Sale",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W26:AP26)","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(Sale!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Sale",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W27:AP27)","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(Sale!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Sale",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W28:AP28)","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(Sale!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Sale",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W29:AP29)","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(Sale!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Sale",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W30:AP30)","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(Sale!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Sale",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W31:AP31)","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(Sale!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Sale",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W32:AP32)","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(Sale!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"Sale",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W33:AP33)","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(Sale!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W34:AP34)","v":464223.98219297855},{"$f":"SUM(R14:R33)","v":0},{"$f":"SUM(S14:S33)","v":0},0,0,0,9046.5362368152437,49344.743109901327,17769.370958829531,172346.54874242941,57448.959235794486,5839.206192582511,0,0,0,0,0,0,0,0,0,0,16645.626675740044,297243.88935011911,0,0]
[]
[null,null,"Operating expenditure associated with connection"]
[null,null,null,"Connection Opex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Sale"},{"$f":"A2","v":"Sale"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W38:AP38)","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!R14:R88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!S14:S88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!T14:T88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!U14:U88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!V14:V88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!W14:W88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!X14:X88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Y14:Y88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Z14:Z88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AA14:AA88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AB14:AB88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AC14:AC88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AD14:AD88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AE14:AE88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AF14:AF88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AG14:AG88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AH14:AH88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AI14:AI88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AJ14:AJ88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AK14:AK88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AL14:AL88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AM14:AM88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AN14:AN88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AO14:AO88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AP14:AP88))","v":0}]
[]
[null,null,"Total incremental cost"]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,null,{"$f":"D13","v":"Growth Capex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W42:AP42)","v":464223.98219297855},{"$f":"R34","v":0},{"$f":"S34","v":0},0,0,0,9046.5362368152437,49344.743109901327,17769.370958829531,172346.54874242941,57448.959235794486,5839.206192582511,0,0,0,0,0,0,0,0,0,0,16645.626675740044,297243.88935011911,0,0]
[null,null,null,null,{"$f":"D37","v":"Connection Opex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W43:AP43)","v":0},{"$f":"R38","v":0},{"$f":"S38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W44:AP44)","v":464223.98219297855},{"$f":"SUM(R42:R43)","v":0},0,0,0,0,9046.5362368152437,49344.743109901327,17769.370958829531,172346.54874242941,57448.959235794486,5839.206192582511,0,0,0,0,0,0,0,0,0,0,16645.626675740044,297243.88935011911,0,0]
[]
[null,"Tax allowance"]
[null,null,"Tax allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"Sale"},"Gifted Assets",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W49:AP49)","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!R$63:R$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!S$63:S$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!T$63:T$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!U$63:U$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!V$63:V$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!W$63:W$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!X$63:X$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Y$63:Y$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Z$63:Z$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AA$63:AA$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AB$63:AB$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AC$63:AC$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AD$63:AD$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AE$63:AE$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AF$63:AF$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AG$63:AG$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AH$63:AH$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AI$63:AI$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AJ$63:AJ$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AK$63:AK$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AL$63:AL$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AM$63:AM$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AN$63:AN$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AO$63:AO$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AP$63:AP$72))","v":0}]
[null,null,null,{"$f":"$A$2","v":"Sale"},"Pre tax NCC",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W50:AP50)","v":464223.9821929785},null,null,null,null,null,{"$f":"IFERROR($Q$73*W63,0)","v":31174.301721858727},{"$f":"IFERROR($Q$73*X63,0)","v":31174.301721858727},31174.301721858727,31174.301721858727,31174.301721858727,31174.301721858727,31174.301721858727,31174.301721858727,31174.301721858727,31174.301721858727,31174.301721858727,31174.301721858727,31174.301721858727,31174.301721858727,31174.301721858727,31174.301721858727,31174.301721858727,31174.301721858727,31174.301721858727,31174.301721858727]
[null,null,null,"Sale","Connection O&M",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W51:AP51)","v":0},null,null,null,null,null,{"$f":"-W38","v":0},{"$f":"-X38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Sale","Tax Depreciation",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W52:AP52)","v":-5802.7997774122332},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!R$77:R$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!S$77:S$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!T$77:T$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!U$77:U$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!V$77:V$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!W$77:W$86))","v":-113.08170296019054},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!X$77:X$86))","v":-616.8092888737666},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Y$77:Y$86))","v":-222.11713698536914},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Z$77:Z$86))","v":-2154.3318592803676},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AA$77:AA$86))","v":-718.11199044743103},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AB$77:AB$86))","v":-72.99007740728139},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AC$77:AC$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AD$77:AD$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AE$77:AE$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AF$77:AF$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AG$77:AG$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AH$77:AH$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AI$77:AI$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AJ$77:AJ$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AK$77:AK$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AL$77:AL$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AM$77:AM$86))","v":-208.07033344675057},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AN$77:AN$86))","v":-3715.5486168764887},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AO$77:AO$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AP$77:AP$86))","v":0}]
[null,null,null,"Sale","Change in Net Taxable Income",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W53:AP53)","v":458421.18241556629},null,null,null,null,null,{"$f":"SUM(W49:W52)","v":31061.220018898537},{"$f":"SUM(X49:X52)","v":30557.49243298496},30952.184584873357,29019.96986257836,30456.189731411294,31101.311644451445,31174.301721858727,31174.301721858727,31174.301721858727,31174.301721858727,31174.301721858727,31174.301721858727,31174.301721858727,31174.301721858727,31174.301721858727,31174.301721858727,30966.231388411976,27458.753104982239,31174.301721858727,31174.301721858727]
[null,null,null,"Sale","Change in Tax",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W54:AP54)","v":0},null,null,null,null,null,{"$f":"W53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"X53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Y53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Z53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AA53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AB53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AC53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AD53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AE53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AF53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AG53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AH53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AI53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AJ53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AK53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AL53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AM53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AN53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AO53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AP53*'DataCON&ASSUMPTIONS'!$F$53","v":0}]
[]
[null,"New customer connections"]
[null,null,"New customers"]
[null,null,"Large non-residential customers are treated on an EQT basis"]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,null,"NPV","There is a mathematical requirement to treat connections in NPV terms as the NCC is a ratio of cost per connection"]
[null,null,null,{"$f":"$A$2","v":"Sale"},"Residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W60:AP60)","v":1027.4955011696629},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":69},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":69},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":69},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":69},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":69},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":69},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":69},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":69},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":69},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":69},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":69},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":69},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":69},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":69},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":69},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":69},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":69},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":69},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":69},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":69}]
[null,null,null,{"$f":"$A$2","v":"Sale"},"Non-residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W61:AP61)","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,"Sale","Industrial",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W62:AP62)","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W63:AP63)","v":1027.4955011696629},{"$f":"SUM(R60:R62)","v":0},0,0,0,0,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69]
[]
[null,{"$f":"(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255))&\" NCC\"","v":"Sale NCC"}]
[null,null,"Full cost NCC "]
[]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q44","v":464223.98219297855}]
[null,null,null,"Tax allowance",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q54","v":0}]
[null,null,null,"Value of franking credits",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"-Q69*'DataCON&ASSUMPTIONS'!$F$58","v":0}]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,"Conections",{"$f":"Q63","v":1027.4955011696629}]
[]
[null,null,null,{"$f":"\"Pre Tax \"&A2&\" NCC\"","v":"Pre Tax Sale NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q68/Q71,0)","v":451.80147422983663}]
[null,null,null,{"$f":"B65","v":"Sale NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q73+(SUM(Q69,Q70)/Q63),0)","v":451.80147422983663}]
[]
[null,null,"Capped NCC"]
[null,null,"Residual is determined as the difference between full cost NCC revenue and capped NCC revenue weighted accounting for the tax allowance by the NPVs for growth capex and connection opex"]
[]
[null,null,null,"Cap switch",null,null,null,null,null,null,null,null,null,null,null,null,"Off"]
[]
[null,null,null,"Residual capex macro"]
[]
[null,null,null,"System based cap",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Capping by Avg Land Cost'!D336/2","v":3027.5000000000005}]
[null,null,null,"Residual capex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q69))*(Q42/$Q$44)","v":0}]
[null,null,null,"Residual connection opex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q71))*(Q43/$Q$44)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Capex adjustment factor",null,null,null,null,null,null,null,null,null,null,null,null,0.47687361506171305]
[]
[null,null,null,"Cap adjusted NCC growth capex"]
[null,null,null,null,{"$f":"E14","v":"Basin"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W90:AP90)","v":0},null,null,null,null,null,{"$f":"$Q$87*W14","v":0},{"$f":"$Q$87*X14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bores",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W91:AP91)","v":0},null,null,null,null,null,{"$f":"$Q$87*W15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W92:AP92)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W93:AP93)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W94:AP94)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W95:AP95)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W96:AP96)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W97:AP97)","v":221376.16858671003},null,null,null,null,null,4314.0544390368705,23531.206031110203,8473.7441665096576,82187.521742212048,27395.892872306304,2784.5633661475636,0,0,0,0,0,0,0,0,0,0,7937.8601678278401,141747.76806939513,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W98:AP98)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WWTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W99:AP99)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W100:AP100)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W101:AP101)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W102:AP102)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W103:AP103)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Q$87*AL27","v":0},0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W104:AP104)","v":0},null,null,null,null,null,{"$f":"$Q$87*W28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W105:AP105)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W106:AP106)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W107:AP107)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W108:AP108)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W109:AP109)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W110:AP110)","v":221376.16858671003},null,null,null,null,null,{"$f":"SUM(W90:W109)","v":4314.0544390368705},{"$f":"SUM(X90:X109)","v":23531.206031110203},8473.7441665096576,82187.521742212048,27395.892872306304,2784.5633661475636,0,0,0,0,0,0,0,0,0,0,7937.8601678278401,141747.76806939513,0,0]
[null,null,null,null,"Goal Seek Target",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q84-Q110","v":-221376.16858671003}]
[]
[null,null,null,"RAB growth capex"]
[null,null,null,null,{"$f":"E90","v":"Basin"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W114:AP114)","v":0},null,null,null,null,null,{"$f":"W14-W90","v":0},{"$f":"X14-X90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E91","v":"Bores"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W115:AP115)","v":0},null,null,null,null,null,{"$f":"W15-W91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W116:AP116)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W117:AP117)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W118:AP118)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W119:AP119)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W120:AP120)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W121:AP121)","v":242847.81360626861},null,null,null,null,null,4732.4817977783732,25813.537078791123,9295.6267923198739,90159.027000217364,30053.066363488182,3054.6428264349474,0,0,0,0,0,0,0,0,0,0,8707.7665079122053,155496.12128072398,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W122:AP122)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WWTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W123:AP123)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W124:AP124)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W125:AP125)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W126:AP126)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W127:AP127)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL27-AL103","v":0},0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W128:AP128)","v":0},null,null,null,null,null,{"$f":"W28-W104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W129:AP129)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W130:AP130)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W131:AP131)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W132:AP132)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W133:AP133)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,Sale!W134:AP134)","v":242847.81360626861},null,null,null,null,null,{"$f":"SUM(W114:W133)","v":4732.4817977783732},{"$f":"SUM(X114:X133)","v":25813.537078791123},9295.6267923198739,90159.027000217364,30053.066363488182,3054.6428264349474,0,0,0,0,0,0,0,0,0,0,8707.7665079122053,155496.12128072398,0,0]
[]
[]
["End"]

{"sheet":"System6","index":16,"n_rows":137,"n_cols":42,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"GIPPSLAND WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"System6"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[null,null,null,null,{"$f":"Setup!E46","v":"Pricing period"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R46","v":1},{"$f":"Setup!S46","v":1},{"$f":"Setup!T46","v":1},{"$f":"Setup!U46","v":1},{"$f":"Setup!V46","v":1},{"$f":"Setup!W46","v":2},{"$f":"Setup!X46","v":2},{"$f":"Setup!Y46","v":2},{"$f":"Setup!Z46","v":2},{"$f":"Setup!AA46","v":2},{"$f":"Setup!AB46","v":3},{"$f":"Setup!AC46","v":3},{"$f":"Setup!AD46","v":3},{"$f":"Setup!AE46","v":3},{"$f":"Setup!AF46","v":3},{"$f":"Setup!AG46","v":4},{"$f":"Setup!AH46","v":4},{"$f":"Setup!AI46","v":4},{"$f":"Setup!AJ46","v":4},{"$f":"Setup!AK46","v":4},{"$f":"Setup!AL46","v":5},{"$f":"Setup!AM46","v":5},{"$f":"Setup!AN46","v":5},{"$f":"Setup!AO46","v":5},{"$f":"Setup!AP46","v":5}]
[]
[null,"Incremental cost"]
[null,null,"Growth related capital expenditure"]
[null,null,null,"Growth Capex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System6"},"Basin",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W14:AP14)","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System6!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System6"},"Bores",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W15:AP15)","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System6!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System6","Disinfection",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W16:AP16)","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System6!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System6","Distribution Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W17:AP17)","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System6!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System6","Reservoir",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W18:AP18)","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System6!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System6","Tank",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W19:AP19)","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System6!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System6","Transfer Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W20:AP20)","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System6!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System6","WTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W21:AP21)","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System6!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System6","WPS",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W22:AP22)","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System6!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System6","WWTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W23:AP23)","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System6!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System6",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W24:AP24)","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System6!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System6",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W25:AP25)","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System6!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System6",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W26:AP26)","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System6!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System6",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W27:AP27)","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System6!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System6",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W28:AP28)","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System6!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System6",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W29:AP29)","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System6!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System6",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W30:AP30)","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System6!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System6",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W31:AP31)","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System6!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System6",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W32:AP32)","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System6!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System6",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W33:AP33)","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System6!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W34:AP34)","v":0},{"$f":"SUM(R14:R33)","v":0},{"$f":"SUM(S14:S33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure associated with connection"]
[null,null,null,"Connection Opex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System6"},{"$f":"A2","v":"System6"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W38:AP38)","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!R14:R88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!S14:S88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!T14:T88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!U14:U88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!V14:V88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!W14:W88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!X14:X88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Y14:Y88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Z14:Z88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AA14:AA88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AB14:AB88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AC14:AC88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AD14:AD88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AE14:AE88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AF14:AF88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AG14:AG88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AH14:AH88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AI14:AI88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AJ14:AJ88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AK14:AK88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AL14:AL88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AM14:AM88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AN14:AN88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AO14:AO88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AP14:AP88))","v":0}]
[]
[null,null,"Total incremental cost"]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,null,{"$f":"D13","v":"Growth Capex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W42:AP42)","v":0},{"$f":"R34","v":0},{"$f":"S34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D37","v":"Connection Opex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W43:AP43)","v":0},{"$f":"R38","v":0},{"$f":"S38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W44:AP44)","v":0},{"$f":"SUM(R42:R43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax allowance"]
[null,null,"Tax allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System6"},"Gifted Assets",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W49:AP49)","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!R$63:R$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!S$63:S$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!T$63:T$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!U$63:U$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!V$63:V$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!W$63:W$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!X$63:X$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Y$63:Y$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Z$63:Z$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AA$63:AA$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AB$63:AB$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AC$63:AC$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AD$63:AD$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AE$63:AE$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AF$63:AF$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AG$63:AG$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AH$63:AH$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AI$63:AI$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AJ$63:AJ$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AK$63:AK$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AL$63:AL$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AM$63:AM$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AN$63:AN$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AO$63:AO$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AP$63:AP$72))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System6"},"Pre tax NCC",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W50:AP50)","v":0},null,null,null,null,null,{"$f":"IFERROR($Q$73*W63,0)","v":0},{"$f":"IFERROR($Q$73*X63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System6","Connection O&M",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W51:AP51)","v":0},null,null,null,null,null,{"$f":"-W38","v":0},{"$f":"-X38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System6","Tax Depreciation",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W52:AP52)","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!R$77:R$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!S$77:S$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!T$77:T$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!U$77:U$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!V$77:V$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!W$77:W$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!X$77:X$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Y$77:Y$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Z$77:Z$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AA$77:AA$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AB$77:AB$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AC$77:AC$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AD$77:AD$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AE$77:AE$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AF$77:AF$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AG$77:AG$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AH$77:AH$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AI$77:AI$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AJ$77:AJ$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AK$77:AK$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AL$77:AL$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AM$77:AM$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AN$77:AN$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AO$77:AO$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AP$77:AP$86))","v":0}]
[null,null,null,"System6","Change in Net Taxable Income",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W53:AP53)","v":0},null,null,null,null,null,{"$f":"SUM(W49:W52)","v":0},{"$f":"SUM(X49:X52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System6","Change in Tax",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W54:AP54)","v":0},null,null,null,null,null,{"$f":"W53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"X53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Y53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Z53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AA53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AB53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AC53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AD53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AE53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AF53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AG53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AH53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AI53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AJ53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AK53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AL53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AM53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AN53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AO53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AP53*'DataCON&ASSUMPTIONS'!$F$53","v":0}]
[]
[null,"New customer connections"]
[null,null,"New customers"]
[null,null,"Large non-residential customers are treated on an EQT basis"]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,null,"NPV","There is a mathematical requirement to treat connections in NPV terms as the NCC is a ratio of cost per connection"]
[null,null,null,{"$f":"$A$2","v":"System6"},"Residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W60:AP60)","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System6"},"Non-residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W61:AP61)","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,"System6","Industrial",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W62:AP62)","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W63:AP63)","v":0},{"$f":"SUM(R60:R62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255))&\" NCC\"","v":"System6 NCC"}]
[null,null,"Full cost NCC "]
[]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q44","v":0}]
[null,null,null,"Tax allowance",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q54","v":0}]
[null,null,null,"Value of franking credits",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"-Q69*'DataCON&ASSUMPTIONS'!$F$58","v":0}]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,"Conections",{"$f":"Q63","v":0}]
[]
[null,null,null,{"$f":"\"Pre Tax \"&A2&\" NCC\"","v":"Pre Tax System6 NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q68/Q71,0)","v":0}]
[null,null,null,{"$f":"B65","v":"System6 NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q73+(SUM(Q69,Q70)/Q63),0)","v":0}]
[]
[null,null,"Capped NCC"]
[null,null,"Residual is determined as the difference between full cost NCC revenue and capped NCC revenue weighted accounting for the tax allowance by the NPVs for growth capex and connection opex"]
[]
[null,null,null,"Cap switch",null,null,null,null,null,null,null,null,null,null,null,null,"On"]
[]
[null,null,null,"Residual capex macro"]
[]
[null,null,null,"System based cap",null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,"Residual capex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q69))*(Q42/$Q$44)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Residual connection opex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q71))*(Q43/$Q$44)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Capex adjustment factor",null,null,null,null,null,null,null,null,null,null,null,null,0.47687361506171305]
[]
[null,null,null,"Cap adjusted NCC growth capex"]
[null,null,null,null,{"$f":"E14","v":"Basin"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W90:AP90)","v":0},null,null,null,null,null,{"$f":"$Q$87*W14","v":0},{"$f":"$Q$87*X14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bores",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W91:AP91)","v":0},null,null,null,null,null,{"$f":"$Q$87*W15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W92:AP92)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W93:AP93)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W94:AP94)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W95:AP95)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W96:AP96)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W97:AP97)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W98:AP98)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WWTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W99:AP99)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W100:AP100)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W101:AP101)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W102:AP102)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W103:AP103)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Q$87*AL27","v":0},0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W104:AP104)","v":0},null,null,null,null,null,{"$f":"$Q$87*W28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W105:AP105)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W106:AP106)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W107:AP107)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W108:AP108)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W109:AP109)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W110:AP110)","v":0},null,null,null,null,null,{"$f":"SUM(W90:W109)","v":0},{"$f":"SUM(X90:X109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Goal Seek Target",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q84-Q110","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"RAB growth capex"]
[null,null,null,null,{"$f":"E90","v":"Basin"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W114:AP114)","v":0},null,null,null,null,null,{"$f":"W14-W90","v":0},{"$f":"X14-X90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E91","v":"Bores"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W115:AP115)","v":0},null,null,null,null,null,{"$f":"W15-W91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W116:AP116)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W117:AP117)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W118:AP118)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W119:AP119)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W120:AP120)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W121:AP121)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W122:AP122)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WWTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W123:AP123)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W124:AP124)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W125:AP125)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W126:AP126)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W127:AP127)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL27-AL103","v":0},0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W128:AP128)","v":0},null,null,null,null,null,{"$f":"W28-W104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W129:AP129)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W130:AP130)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W131:AP131)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W132:AP132)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W133:AP133)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System6!W134:AP134)","v":0},null,null,null,null,null,{"$f":"SUM(W114:W133)","v":0},{"$f":"SUM(X114:X133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["End"]

{"sheet":"System7","index":17,"n_rows":137,"n_cols":42,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"GIPPSLAND WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"System7"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[null,null,null,null,{"$f":"Setup!E46","v":"Pricing period"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R46","v":1},{"$f":"Setup!S46","v":1},{"$f":"Setup!T46","v":1},{"$f":"Setup!U46","v":1},{"$f":"Setup!V46","v":1},{"$f":"Setup!W46","v":2},{"$f":"Setup!X46","v":2},{"$f":"Setup!Y46","v":2},{"$f":"Setup!Z46","v":2},{"$f":"Setup!AA46","v":2},{"$f":"Setup!AB46","v":3},{"$f":"Setup!AC46","v":3},{"$f":"Setup!AD46","v":3},{"$f":"Setup!AE46","v":3},{"$f":"Setup!AF46","v":3},{"$f":"Setup!AG46","v":4},{"$f":"Setup!AH46","v":4},{"$f":"Setup!AI46","v":4},{"$f":"Setup!AJ46","v":4},{"$f":"Setup!AK46","v":4},{"$f":"Setup!AL46","v":5},{"$f":"Setup!AM46","v":5},{"$f":"Setup!AN46","v":5},{"$f":"Setup!AO46","v":5},{"$f":"Setup!AP46","v":5}]
[]
[null,"Incremental cost"]
[null,null,"Growth related capital expenditure"]
[null,null,null,"Growth Capex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System7"},"Basin",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W14:AP14)","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System7!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System7"},"Bores",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W15:AP15)","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System7!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7","Disinfection",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W16:AP16)","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System7!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7","Distribution Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W17:AP17)","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System7!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7","Reservoir",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W18:AP18)","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System7!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7","Tank",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W19:AP19)","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System7!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7","Transfer Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W20:AP20)","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System7!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7","WTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W21:AP21)","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System7!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7","WPS",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W22:AP22)","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System7!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7","WWTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W23:AP23)","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System7!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W24:AP24)","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System7!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W25:AP25)","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System7!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W26:AP26)","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System7!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W27:AP27)","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System7!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W28:AP28)","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System7!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W29:AP29)","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System7!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W30:AP30)","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System7!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W31:AP31)","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System7!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W32:AP32)","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System7!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System7",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W33:AP33)","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System7!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W34:AP34)","v":0},{"$f":"SUM(R14:R33)","v":0},{"$f":"SUM(S14:S33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure associated with connection"]
[null,null,null,"Connection Opex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System7"},{"$f":"A2","v":"System7"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W38:AP38)","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!R14:R88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!S14:S88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!T14:T88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!U14:U88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!V14:V88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!W14:W88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!X14:X88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Y14:Y88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Z14:Z88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AA14:AA88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AB14:AB88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AC14:AC88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AD14:AD88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AE14:AE88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AF14:AF88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AG14:AG88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AH14:AH88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AI14:AI88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AJ14:AJ88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AK14:AK88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AL14:AL88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AM14:AM88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AN14:AN88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AO14:AO88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AP14:AP88))","v":0}]
[]
[null,null,"Total incremental cost"]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,null,{"$f":"D13","v":"Growth Capex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W42:AP42)","v":0},{"$f":"R34","v":0},{"$f":"S34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D37","v":"Connection Opex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W43:AP43)","v":0},{"$f":"R38","v":0},{"$f":"S38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W44:AP44)","v":0},{"$f":"SUM(R42:R43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax allowance"]
[null,null,"Tax allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System7"},"Gifted Assets",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W49:AP49)","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!R$63:R$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!S$63:S$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!T$63:T$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!U$63:U$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!V$63:V$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!W$63:W$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!X$63:X$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Y$63:Y$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Z$63:Z$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AA$63:AA$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AB$63:AB$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AC$63:AC$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AD$63:AD$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AE$63:AE$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AF$63:AF$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AG$63:AG$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AH$63:AH$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AI$63:AI$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AJ$63:AJ$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AK$63:AK$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AL$63:AL$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AM$63:AM$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AN$63:AN$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AO$63:AO$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AP$63:AP$72))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System7"},"Pre tax NCC",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W50:AP50)","v":0},null,null,null,null,null,{"$f":"IFERROR($Q$73*W63,0)","v":0},{"$f":"IFERROR($Q$73*X63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System7","Connection O&M",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W51:AP51)","v":0},null,null,null,null,null,{"$f":"-W38","v":0},{"$f":"-X38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System7","Tax Depreciation",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W52:AP52)","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!R$77:R$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!S$77:S$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!T$77:T$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!U$77:U$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!V$77:V$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!W$77:W$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!X$77:X$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Y$77:Y$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Z$77:Z$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AA$77:AA$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AB$77:AB$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AC$77:AC$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AD$77:AD$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AE$77:AE$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AF$77:AF$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AG$77:AG$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AH$77:AH$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AI$77:AI$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AJ$77:AJ$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AK$77:AK$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AL$77:AL$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AM$77:AM$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AN$77:AN$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AO$77:AO$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AP$77:AP$86))","v":0}]
[null,null,null,"System7","Change in Net Taxable Income",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W53:AP53)","v":0},null,null,null,null,null,{"$f":"SUM(W49:W52)","v":0},{"$f":"SUM(X49:X52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System7","Change in Tax",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W54:AP54)","v":0},null,null,null,null,null,{"$f":"W53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"X53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Y53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Z53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AA53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AB53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AC53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AD53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AE53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AF53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AG53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AH53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AI53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AJ53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AK53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AL53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AM53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AN53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AO53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AP53*'DataCON&ASSUMPTIONS'!$F$53","v":0}]
[]
[null,"New customer connections"]
[null,null,"New customers"]
[null,null,"Large non-residential customers are treated on an EQT basis"]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,null,"NPV","There is a mathematical requirement to treat connections in NPV terms as the NCC is a ratio of cost per connection"]
[null,null,null,{"$f":"$A$2","v":"System7"},"Residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W60:AP60)","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System7"},"Non-residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W61:AP61)","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,"System7","Industrial",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W62:AP62)","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W63:AP63)","v":0},{"$f":"SUM(R60:R62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255))&\" NCC\"","v":"System7 NCC"}]
[null,null,"Full cost NCC "]
[]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q44","v":0}]
[null,null,null,"Tax allowance",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q54","v":0}]
[null,null,null,"Value of franking credits",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"-Q69*'DataCON&ASSUMPTIONS'!$F$58","v":0}]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,"Conections",{"$f":"Q63","v":0}]
[]
[null,null,null,{"$f":"\"Pre Tax \"&A2&\" NCC\"","v":"Pre Tax System7 NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q68/Q71,0)","v":0}]
[null,null,null,{"$f":"B65","v":"System7 NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q73+(SUM(Q69,Q70)/Q63),0)","v":0}]
[]
[null,null,"Capped NCC"]
[null,null,"Residual is determined as the difference between full cost NCC revenue and capped NCC revenue weighted accounting for the tax allowance by the NPVs for growth capex and connection opex"]
[]
[null,null,null,"Cap switch",null,null,null,null,null,null,null,null,null,null,null,null,"On"]
[]
[null,null,null,"Residual capex macro"]
[]
[null,null,null,"System based cap",null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,"Residual capex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q69))*(Q42/$Q$44)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Residual connection opex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q71))*(Q43/$Q$44)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Capex adjustment factor",null,null,null,null,null,null,null,null,null,null,null,null,0.47687361506171305]
[]
[null,null,null,"Cap adjusted NCC growth capex"]
[null,null,null,null,{"$f":"E14","v":"Basin"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W90:AP90)","v":0},null,null,null,null,null,{"$f":"$Q$87*W14","v":0},{"$f":"$Q$87*X14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bores",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W91:AP91)","v":0},null,null,null,null,null,{"$f":"$Q$87*W15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W92:AP92)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W93:AP93)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W94:AP94)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W95:AP95)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W96:AP96)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W97:AP97)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W98:AP98)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WWTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W99:AP99)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W100:AP100)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W101:AP101)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W102:AP102)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W103:AP103)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Q$87*AL27","v":0},0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W104:AP104)","v":0},null,null,null,null,null,{"$f":"$Q$87*W28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W105:AP105)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W106:AP106)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W107:AP107)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W108:AP108)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W109:AP109)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W110:AP110)","v":0},null,null,null,null,null,{"$f":"SUM(W90:W109)","v":0},{"$f":"SUM(X90:X109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Goal Seek Target",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q84-Q110","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"RAB growth capex"]
[null,null,null,null,{"$f":"E90","v":"Basin"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W114:AP114)","v":0},null,null,null,null,null,{"$f":"W14-W90","v":0},{"$f":"X14-X90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E91","v":"Bores"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W115:AP115)","v":0},null,null,null,null,null,{"$f":"W15-W91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W116:AP116)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W117:AP117)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W118:AP118)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W119:AP119)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W120:AP120)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W121:AP121)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W122:AP122)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WWTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W123:AP123)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W124:AP124)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W125:AP125)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W126:AP126)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W127:AP127)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL27-AL103","v":0},0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W128:AP128)","v":0},null,null,null,null,null,{"$f":"W28-W104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W129:AP129)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W130:AP130)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W131:AP131)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W132:AP132)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W133:AP133)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System7!W134:AP134)","v":0},null,null,null,null,null,{"$f":"SUM(W114:W133)","v":0},{"$f":"SUM(X114:X133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["End"]

{"sheet":"System8","index":18,"n_rows":137,"n_cols":42,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"GIPPSLAND WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"System8"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[null,null,null,null,{"$f":"Setup!E46","v":"Pricing period"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R46","v":1},{"$f":"Setup!S46","v":1},{"$f":"Setup!T46","v":1},{"$f":"Setup!U46","v":1},{"$f":"Setup!V46","v":1},{"$f":"Setup!W46","v":2},{"$f":"Setup!X46","v":2},{"$f":"Setup!Y46","v":2},{"$f":"Setup!Z46","v":2},{"$f":"Setup!AA46","v":2},{"$f":"Setup!AB46","v":3},{"$f":"Setup!AC46","v":3},{"$f":"Setup!AD46","v":3},{"$f":"Setup!AE46","v":3},{"$f":"Setup!AF46","v":3},{"$f":"Setup!AG46","v":4},{"$f":"Setup!AH46","v":4},{"$f":"Setup!AI46","v":4},{"$f":"Setup!AJ46","v":4},{"$f":"Setup!AK46","v":4},{"$f":"Setup!AL46","v":5},{"$f":"Setup!AM46","v":5},{"$f":"Setup!AN46","v":5},{"$f":"Setup!AO46","v":5},{"$f":"Setup!AP46","v":5}]
[]
[null,"Incremental cost"]
[null,null,"Growth related capital expenditure"]
[null,null,null,"Growth Capex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System8"},"Basin",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W14:AP14)","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System8!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System8"},"Bores",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W15:AP15)","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System8!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8","Disinfection",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W16:AP16)","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System8!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8","Distribution Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W17:AP17)","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System8!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8","Reservoir",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W18:AP18)","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System8!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8","Tank",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W19:AP19)","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System8!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8","Transfer Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W20:AP20)","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System8!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8","WTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W21:AP21)","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System8!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8","WPS",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W22:AP22)","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System8!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8","WWTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W23:AP23)","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System8!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W24:AP24)","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System8!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W25:AP25)","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System8!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W26:AP26)","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System8!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W27:AP27)","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System8!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W28:AP28)","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System8!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W29:AP29)","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System8!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W30:AP30)","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System8!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W31:AP31)","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System8!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W32:AP32)","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System8!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System8",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W33:AP33)","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System8!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W34:AP34)","v":0},{"$f":"SUM(R14:R33)","v":0},{"$f":"SUM(S14:S33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure associated with connection"]
[null,null,null,"Connection Opex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System8"},{"$f":"A2","v":"System8"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W38:AP38)","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!R14:R88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!S14:S88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!T14:T88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!U14:U88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!V14:V88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!W14:W88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!X14:X88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Y14:Y88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Z14:Z88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AA14:AA88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AB14:AB88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AC14:AC88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AD14:AD88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AE14:AE88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AF14:AF88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AG14:AG88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AH14:AH88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AI14:AI88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AJ14:AJ88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AK14:AK88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AL14:AL88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AM14:AM88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AN14:AN88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AO14:AO88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AP14:AP88))","v":0}]
[]
[null,null,"Total incremental cost"]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,null,{"$f":"D13","v":"Growth Capex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W42:AP42)","v":0},{"$f":"R34","v":0},{"$f":"S34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D37","v":"Connection Opex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W43:AP43)","v":0},{"$f":"R38","v":0},{"$f":"S38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W44:AP44)","v":0},{"$f":"SUM(R42:R43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax allowance"]
[null,null,"Tax allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System8"},"Gifted Assets",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W49:AP49)","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!R$63:R$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!S$63:S$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!T$63:T$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!U$63:U$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!V$63:V$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!W$63:W$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!X$63:X$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Y$63:Y$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Z$63:Z$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AA$63:AA$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AB$63:AB$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AC$63:AC$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AD$63:AD$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AE$63:AE$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AF$63:AF$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AG$63:AG$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AH$63:AH$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AI$63:AI$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AJ$63:AJ$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AK$63:AK$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AL$63:AL$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AM$63:AM$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AN$63:AN$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AO$63:AO$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AP$63:AP$72))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System8"},"Pre tax NCC",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W50:AP50)","v":0},null,null,null,null,null,{"$f":"IFERROR($Q$73*W63,0)","v":0},{"$f":"IFERROR($Q$73*X63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System8","Connection O&M",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W51:AP51)","v":0},null,null,null,null,null,{"$f":"-W38","v":0},{"$f":"-X38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System8","Tax Depreciation",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W52:AP52)","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!R$77:R$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!S$77:S$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!T$77:T$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!U$77:U$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!V$77:V$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!W$77:W$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!X$77:X$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Y$77:Y$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Z$77:Z$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AA$77:AA$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AB$77:AB$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AC$77:AC$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AD$77:AD$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AE$77:AE$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AF$77:AF$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AG$77:AG$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AH$77:AH$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AI$77:AI$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AJ$77:AJ$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AK$77:AK$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AL$77:AL$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AM$77:AM$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AN$77:AN$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AO$77:AO$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AP$77:AP$86))","v":0}]
[null,null,null,"System8","Change in Net Taxable Income",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W53:AP53)","v":0},null,null,null,null,null,{"$f":"SUM(W49:W52)","v":0},{"$f":"SUM(X49:X52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System8","Change in Tax",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W54:AP54)","v":0},null,null,null,null,null,{"$f":"W53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"X53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Y53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Z53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AA53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AB53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AC53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AD53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AE53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AF53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AG53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AH53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AI53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AJ53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AK53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AL53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AM53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AN53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AO53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AP53*'DataCON&ASSUMPTIONS'!$F$53","v":0}]
[]
[null,"New customer connections"]
[null,null,"New customers"]
[null,null,"Large non-residential customers are treated on an EQT basis"]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,null,"NPV","There is a mathematical requirement to treat connections in NPV terms as the NCC is a ratio of cost per connection"]
[null,null,null,{"$f":"$A$2","v":"System8"},"Residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W60:AP60)","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System8"},"Non-residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W61:AP61)","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,"System8","Industrial",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W62:AP62)","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W63:AP63)","v":0},{"$f":"SUM(R60:R62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255))&\" NCC\"","v":"System8 NCC"}]
[null,null,"Full cost NCC "]
[]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q44","v":0}]
[null,null,null,"Tax allowance",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q54","v":0}]
[null,null,null,"Value of franking credits",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"-Q69*'DataCON&ASSUMPTIONS'!$F$58","v":0}]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,"Conections",{"$f":"Q63","v":0}]
[]
[null,null,null,{"$f":"\"Pre Tax \"&A2&\" NCC\"","v":"Pre Tax System8 NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q68/Q71,0)","v":0}]
[null,null,null,{"$f":"B65","v":"System8 NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q73+(SUM(Q69,Q70)/Q63),0)","v":0}]
[]
[null,null,"Capped NCC"]
[null,null,"Residual is determined as the difference between full cost NCC revenue and capped NCC revenue weighted accounting for the tax allowance by the NPVs for growth capex and connection opex"]
[]
[null,null,null,"Cap switch",null,null,null,null,null,null,null,null,null,null,null,null,"On"]
[]
[null,null,null,"Residual capex macro"]
[]
[null,null,null,"System based cap",null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,"Residual capex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q69))*(Q42/$Q$44)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Residual connection opex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q71))*(Q43/$Q$44)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Capex adjustment factor",null,null,null,null,null,null,null,null,null,null,null,null,0.47687361506171305]
[]
[null,null,null,"Cap adjusted NCC growth capex"]
[null,null,null,null,{"$f":"E14","v":"Basin"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W90:AP90)","v":0},null,null,null,null,null,{"$f":"$Q$87*W14","v":0},{"$f":"$Q$87*X14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bores",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W91:AP91)","v":0},null,null,null,null,null,{"$f":"$Q$87*W15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W92:AP92)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W93:AP93)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W94:AP94)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W95:AP95)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W96:AP96)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W97:AP97)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W98:AP98)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WWTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W99:AP99)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W100:AP100)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W101:AP101)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W102:AP102)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W103:AP103)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Q$87*AL27","v":0},0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W104:AP104)","v":0},null,null,null,null,null,{"$f":"$Q$87*W28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W105:AP105)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W106:AP106)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W107:AP107)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W108:AP108)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W109:AP109)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W110:AP110)","v":0},null,null,null,null,null,{"$f":"SUM(W90:W109)","v":0},{"$f":"SUM(X90:X109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Goal Seek Target",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q84-Q110","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"RAB growth capex"]
[null,null,null,null,{"$f":"E90","v":"Basin"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W114:AP114)","v":0},null,null,null,null,null,{"$f":"W14-W90","v":0},{"$f":"X14-X90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E91","v":"Bores"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W115:AP115)","v":0},null,null,null,null,null,{"$f":"W15-W91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W116:AP116)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W117:AP117)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W118:AP118)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W119:AP119)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W120:AP120)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W121:AP121)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W122:AP122)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WWTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W123:AP123)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W124:AP124)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W125:AP125)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W126:AP126)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W127:AP127)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL27-AL103","v":0},0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W128:AP128)","v":0},null,null,null,null,null,{"$f":"W28-W104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W129:AP129)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W130:AP130)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W131:AP131)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W132:AP132)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W133:AP133)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System8!W134:AP134)","v":0},null,null,null,null,null,{"$f":"SUM(W114:W133)","v":0},{"$f":"SUM(X114:X133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["End"]

{"sheet":"System9","index":19,"n_rows":137,"n_cols":42,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"GIPPSLAND WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"System9"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[null,null,null,null,{"$f":"Setup!E46","v":"Pricing period"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R46","v":1},{"$f":"Setup!S46","v":1},{"$f":"Setup!T46","v":1},{"$f":"Setup!U46","v":1},{"$f":"Setup!V46","v":1},{"$f":"Setup!W46","v":2},{"$f":"Setup!X46","v":2},{"$f":"Setup!Y46","v":2},{"$f":"Setup!Z46","v":2},{"$f":"Setup!AA46","v":2},{"$f":"Setup!AB46","v":3},{"$f":"Setup!AC46","v":3},{"$f":"Setup!AD46","v":3},{"$f":"Setup!AE46","v":3},{"$f":"Setup!AF46","v":3},{"$f":"Setup!AG46","v":4},{"$f":"Setup!AH46","v":4},{"$f":"Setup!AI46","v":4},{"$f":"Setup!AJ46","v":4},{"$f":"Setup!AK46","v":4},{"$f":"Setup!AL46","v":5},{"$f":"Setup!AM46","v":5},{"$f":"Setup!AN46","v":5},{"$f":"Setup!AO46","v":5},{"$f":"Setup!AP46","v":5}]
[]
[null,"Incremental cost"]
[null,null,"Growth related capital expenditure"]
[null,null,null,"Growth Capex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System9"},"Basin",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W14:AP14)","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System9!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System9"},"Bores",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W15:AP15)","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System9!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9","Disinfection",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W16:AP16)","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System9!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9","Distribution Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W17:AP17)","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System9!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9","Reservoir",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W18:AP18)","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System9!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9","Tank",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W19:AP19)","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System9!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9","Transfer Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W20:AP20)","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System9!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9","WTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W21:AP21)","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System9!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9","WPS",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W22:AP22)","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System9!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9","WWTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W23:AP23)","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System9!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W24:AP24)","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System9!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W25:AP25)","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System9!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W26:AP26)","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System9!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W27:AP27)","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System9!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W28:AP28)","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System9!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W29:AP29)","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System9!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W30:AP30)","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System9!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W31:AP31)","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System9!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W32:AP32)","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System9!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System9",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W33:AP33)","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System9!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W34:AP34)","v":0},{"$f":"SUM(R14:R33)","v":0},{"$f":"SUM(S14:S33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure associated with connection"]
[null,null,null,"Connection Opex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System9"},{"$f":"A2","v":"System9"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W38:AP38)","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!R14:R88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!S14:S88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!T14:T88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!U14:U88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!V14:V88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!W14:W88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!X14:X88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Y14:Y88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Z14:Z88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AA14:AA88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AB14:AB88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AC14:AC88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AD14:AD88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AE14:AE88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AF14:AF88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AG14:AG88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AH14:AH88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AI14:AI88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AJ14:AJ88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AK14:AK88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AL14:AL88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AM14:AM88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AN14:AN88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AO14:AO88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AP14:AP88))","v":0}]
[]
[null,null,"Total incremental cost"]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,null,{"$f":"D13","v":"Growth Capex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W42:AP42)","v":0},{"$f":"R34","v":0},{"$f":"S34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D37","v":"Connection Opex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W43:AP43)","v":0},{"$f":"R38","v":0},{"$f":"S38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W44:AP44)","v":0},{"$f":"SUM(R42:R43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax allowance"]
[null,null,"Tax allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System9"},"Gifted Assets",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W49:AP49)","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!R$63:R$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!S$63:S$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!T$63:T$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!U$63:U$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!V$63:V$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!W$63:W$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!X$63:X$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Y$63:Y$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Z$63:Z$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AA$63:AA$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AB$63:AB$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AC$63:AC$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AD$63:AD$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AE$63:AE$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AF$63:AF$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AG$63:AG$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AH$63:AH$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AI$63:AI$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AJ$63:AJ$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AK$63:AK$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AL$63:AL$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AM$63:AM$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AN$63:AN$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AO$63:AO$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AP$63:AP$72))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System9"},"Pre tax NCC",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W50:AP50)","v":0},null,null,null,null,null,{"$f":"IFERROR($Q$73*W63,0)","v":0},{"$f":"IFERROR($Q$73*X63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System9","Connection O&M",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W51:AP51)","v":0},null,null,null,null,null,{"$f":"-W38","v":0},{"$f":"-X38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System9","Tax Depreciation",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W52:AP52)","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!R$77:R$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!S$77:S$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!T$77:T$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!U$77:U$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!V$77:V$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!W$77:W$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!X$77:X$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Y$77:Y$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Z$77:Z$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AA$77:AA$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AB$77:AB$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AC$77:AC$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AD$77:AD$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AE$77:AE$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AF$77:AF$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AG$77:AG$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AH$77:AH$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AI$77:AI$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AJ$77:AJ$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AK$77:AK$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AL$77:AL$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AM$77:AM$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AN$77:AN$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AO$77:AO$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AP$77:AP$86))","v":0}]
[null,null,null,"System9","Change in Net Taxable Income",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W53:AP53)","v":0},null,null,null,null,null,{"$f":"SUM(W49:W52)","v":0},{"$f":"SUM(X49:X52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System9","Change in Tax",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W54:AP54)","v":0},null,null,null,null,null,{"$f":"W53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"X53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Y53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Z53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AA53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AB53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AC53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AD53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AE53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AF53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AG53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AH53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AI53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AJ53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AK53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AL53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AM53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AN53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AO53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AP53*'DataCON&ASSUMPTIONS'!$F$53","v":0}]
[]
[null,"New customer connections"]
[null,null,"New customers"]
[null,null,"Large non-residential customers are treated on an EQT basis"]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,null,"NPV","There is a mathematical requirement to treat connections in NPV terms as the NCC is a ratio of cost per connection"]
[null,null,null,{"$f":"$A$2","v":"System9"},"Residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W60:AP60)","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System9"},"Non-residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W61:AP61)","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,"System9","Industrial",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W62:AP62)","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W63:AP63)","v":0},{"$f":"SUM(R60:R62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255))&\" NCC\"","v":"System9 NCC"}]
[null,null,"Full cost NCC "]
[]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q44","v":0}]
[null,null,null,"Tax allowance",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q54","v":0}]
[null,null,null,"Value of franking credits",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"-Q69*'DataCON&ASSUMPTIONS'!$F$58","v":0}]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,"Conections",{"$f":"Q63","v":0}]
[]
[null,null,null,{"$f":"\"Pre Tax \"&A2&\" NCC\"","v":"Pre Tax System9 NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q68/Q71,0)","v":0}]
[null,null,null,{"$f":"B65","v":"System9 NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q73+(SUM(Q69,Q70)/Q63),0)","v":0}]
[]
[null,null,"Capped NCC"]
[null,null,"Residual is determined as the difference between full cost NCC revenue and capped NCC revenue weighted accounting for the tax allowance by the NPVs for growth capex and connection opex"]
[]
[null,null,null,"Cap switch",null,null,null,null,null,null,null,null,null,null,null,null,"On"]
[]
[null,null,null,"Residual capex macro"]
[]
[null,null,null,"System based cap",null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,"Residual capex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q69))*(Q42/$Q$44)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Residual connection opex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q71))*(Q43/$Q$44)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Capex adjustment factor",null,null,null,null,null,null,null,null,null,null,null,null,0.47687361506171305]
[]
[null,null,null,"Cap adjusted NCC growth capex"]
[null,null,null,null,{"$f":"E14","v":"Basin"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W90:AP90)","v":0},null,null,null,null,null,{"$f":"$Q$87*W14","v":0},{"$f":"$Q$87*X14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bores",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W91:AP91)","v":0},null,null,null,null,null,{"$f":"$Q$87*W15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W92:AP92)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W93:AP93)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W94:AP94)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W95:AP95)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W96:AP96)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W97:AP97)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W98:AP98)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WWTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W99:AP99)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W100:AP100)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W101:AP101)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W102:AP102)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W103:AP103)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Q$87*AL27","v":0},0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W104:AP104)","v":0},null,null,null,null,null,{"$f":"$Q$87*W28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W105:AP105)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W106:AP106)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W107:AP107)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W108:AP108)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W109:AP109)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W110:AP110)","v":0},null,null,null,null,null,{"$f":"SUM(W90:W109)","v":0},{"$f":"SUM(X90:X109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Goal Seek Target",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q84-Q110","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"RAB growth capex"]
[null,null,null,null,{"$f":"E90","v":"Basin"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W114:AP114)","v":0},null,null,null,null,null,{"$f":"W14-W90","v":0},{"$f":"X14-X90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E91","v":"Bores"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W115:AP115)","v":0},null,null,null,null,null,{"$f":"W15-W91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W116:AP116)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W117:AP117)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W118:AP118)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W119:AP119)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W120:AP120)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W121:AP121)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W122:AP122)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WWTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W123:AP123)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W124:AP124)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W125:AP125)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W126:AP126)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W127:AP127)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL27-AL103","v":0},0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W128:AP128)","v":0},null,null,null,null,null,{"$f":"W28-W104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W129:AP129)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W130:AP130)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W131:AP131)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W132:AP132)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W133:AP133)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System9!W134:AP134)","v":0},null,null,null,null,null,{"$f":"SUM(W114:W133)","v":0},{"$f":"SUM(X114:X133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["End"]

{"sheet":"System10","index":20,"n_rows":137,"n_cols":42,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"GIPPSLAND WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"System10"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[null,null,null,null,{"$f":"Setup!E46","v":"Pricing period"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R46","v":1},{"$f":"Setup!S46","v":1},{"$f":"Setup!T46","v":1},{"$f":"Setup!U46","v":1},{"$f":"Setup!V46","v":1},{"$f":"Setup!W46","v":2},{"$f":"Setup!X46","v":2},{"$f":"Setup!Y46","v":2},{"$f":"Setup!Z46","v":2},{"$f":"Setup!AA46","v":2},{"$f":"Setup!AB46","v":3},{"$f":"Setup!AC46","v":3},{"$f":"Setup!AD46","v":3},{"$f":"Setup!AE46","v":3},{"$f":"Setup!AF46","v":3},{"$f":"Setup!AG46","v":4},{"$f":"Setup!AH46","v":4},{"$f":"Setup!AI46","v":4},{"$f":"Setup!AJ46","v":4},{"$f":"Setup!AK46","v":4},{"$f":"Setup!AL46","v":5},{"$f":"Setup!AM46","v":5},{"$f":"Setup!AN46","v":5},{"$f":"Setup!AO46","v":5},{"$f":"Setup!AP46","v":5}]
[]
[null,"Incremental cost"]
[null,null,"Growth related capital expenditure"]
[null,null,null,"Growth Capex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System10"},"Basin",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W14:AP14)","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D14=DataCAPEX!$E$14:$E$218),--(System10!$E14=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System10"},"Bores",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W15:AP15)","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D15=DataCAPEX!$E$14:$E$218),--(System10!$E15=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10","Disinfection",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W16:AP16)","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D16=DataCAPEX!$E$14:$E$218),--(System10!$E16=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10","Distribution Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W17:AP17)","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D17=DataCAPEX!$E$14:$E$218),--(System10!$E17=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10","Reservoir",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W18:AP18)","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D18=DataCAPEX!$E$14:$E$218),--(System10!$E18=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10","Tank",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W19:AP19)","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D19=DataCAPEX!$E$14:$E$218),--(System10!$E19=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10","Transfer Main",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W20:AP20)","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D20=DataCAPEX!$E$14:$E$218),--(System10!$E20=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10","WTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W21:AP21)","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D21=DataCAPEX!$E$14:$E$218),--(System10!$E21=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10","WPS",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W22:AP22)","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D22=DataCAPEX!$E$14:$E$218),--(System10!$E22=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10","WWTP",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W23:AP23)","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D23=DataCAPEX!$E$14:$E$218),--(System10!$E23=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W24:AP24)","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D24=DataCAPEX!$E$14:$E$218),--(System10!$E24=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W25:AP25)","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D25=DataCAPEX!$E$14:$E$218),--(System10!$E25=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W26:AP26)","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D26=DataCAPEX!$E$14:$E$218),--(System10!$E26=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W27:AP27)","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D27=DataCAPEX!$E$14:$E$218),--(System10!$E27=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W28:AP28)","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D28=DataCAPEX!$E$14:$E$218),--(System10!$E28=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W29:AP29)","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D29=DataCAPEX!$E$14:$E$218),--(System10!$E29=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W30:AP30)","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D30=DataCAPEX!$E$14:$E$218),--(System10!$E30=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W31:AP31)","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D31=DataCAPEX!$E$14:$E$218),--(System10!$E31=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W32:AP32)","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D32=DataCAPEX!$E$14:$E$218),--(System10!$E32=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,"System10",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W33:AP33)","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!R$14:R$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!S$14:S$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!T$14:T$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!U$14:U$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!V$14:V$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!W$14:W$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!X$14:X$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Y$14:Y$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!Z$14:Z$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AA$14:AA$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AB$14:AB$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AC$14:AC$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AD$14:AD$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AE$14:AE$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AF$14:AF$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AG$14:AG$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AH$14:AH$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AI$14:AI$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AJ$14:AJ$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AK$14:AK$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AL$14:AL$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AM$14:AM$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AN$14:AN$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AO$14:AO$218))","v":0},{"$f":"SUMPRODUCT(--($D33=DataCAPEX!$E$14:$E$218),--(System10!$E33=DataCAPEX!$G$14:$G$218),--(DataCAPEX!AP$14:AP$218))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W34:AP34)","v":0},{"$f":"SUM(R14:R33)","v":0},{"$f":"SUM(S14:S33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure associated with connection"]
[null,null,null,"Connection Opex",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System10"},{"$f":"A2","v":"System10"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W38:AP38)","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!R14:R88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!S14:S88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!T14:T88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!U14:U88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!V14:V88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!W14:W88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!X14:X88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Y14:Y88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!Z14:Z88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AA14:AA88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AB14:AB88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AC14:AC88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AD14:AD88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AE14:AE88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AF14:AF88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AG14:AG88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AH14:AH88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AI14:AI88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AJ14:AJ88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AK14:AK88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AL14:AL88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AM14:AM88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AN14:AN88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AO14:AO88))","v":0},{"$f":"SUMPRODUCT(--($E$38=DataOPEX!$E$14:$E$88),--(DataOPEX!AP14:AP88))","v":0}]
[]
[null,null,"Total incremental cost"]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,null,{"$f":"D13","v":"Growth Capex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W42:AP42)","v":0},{"$f":"R34","v":0},{"$f":"S34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D37","v":"Connection Opex"},null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W43:AP43)","v":0},{"$f":"R38","v":0},{"$f":"S38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W44:AP44)","v":0},{"$f":"SUM(R42:R43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax allowance"]
[null,null,"Tax allowance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,null,null,{"$f":"$A$2","v":"System10"},"Gifted Assets",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W49:AP49)","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!R$63:R$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!S$63:S$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!T$63:T$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!U$63:U$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!V$63:V$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!W$63:W$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!X$63:X$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Y$63:Y$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!Z$63:Z$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AA$63:AA$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AB$63:AB$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AC$63:AC$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AD$63:AD$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AE$63:AE$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AF$63:AF$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AG$63:AG$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AH$63:AH$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AI$63:AI$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AJ$63:AJ$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AK$63:AK$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AL$63:AL$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AM$63:AM$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AN$63:AN$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AO$63:AO$72))","v":0},{"$f":"SUMPRODUCT(--($D49='DataCON&ASSUMPTIONS'!$E$63:$E$72),--('DataCON&ASSUMPTIONS'!AP$63:AP$72))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System10"},"Pre tax NCC",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W50:AP50)","v":0},null,null,null,null,null,{"$f":"IFERROR($Q$73*W63,0)","v":0},{"$f":"IFERROR($Q$73*X63,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System10","Connection O&M",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W51:AP51)","v":0},null,null,null,null,null,{"$f":"-W38","v":0},{"$f":"-X38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System10","Tax Depreciation",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W52:AP52)","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!R$77:R$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!S$77:S$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!T$77:T$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!U$77:U$86))","v":0},{"$f":"SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!V$77:V$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!W$77:W$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!X$77:X$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Y$77:Y$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!Z$77:Z$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AA$77:AA$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AB$77:AB$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AC$77:AC$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AD$77:AD$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AE$77:AE$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AF$77:AF$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AG$77:AG$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AH$77:AH$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AI$77:AI$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AJ$77:AJ$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AK$77:AK$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AL$77:AL$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AM$77:AM$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AN$77:AN$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AO$77:AO$86))","v":0},{"$f":"-SUMPRODUCT(--($D52='DataCON&ASSUMPTIONS'!$E$77:$E$86),--('DataCON&ASSUMPTIONS'!AP$77:AP$86))","v":0}]
[null,null,null,"System10","Change in Net Taxable Income",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W53:AP53)","v":0},null,null,null,null,null,{"$f":"SUM(W49:W52)","v":0},{"$f":"SUM(X49:X52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"System10","Change in Tax",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W54:AP54)","v":0},null,null,null,null,null,{"$f":"W53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"X53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Y53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"Z53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AA53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AB53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AC53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AD53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AE53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AF53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AG53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AH53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AI53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AJ53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AK53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AL53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AM53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AN53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AO53*'DataCON&ASSUMPTIONS'!$F$53","v":0},{"$f":"AP53*'DataCON&ASSUMPTIONS'!$F$53","v":0}]
[]
[null,"New customer connections"]
[null,null,"New customers"]
[null,null,"Large non-residential customers are treated on an EQT basis"]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,null,"NPV","There is a mathematical requirement to treat connections in NPV terms as the NCC is a ratio of cost per connection"]
[null,null,null,{"$f":"$A$2","v":"System10"},"Residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W60:AP60)","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D60='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E60='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,{"$f":"$A$2","v":"System10"},"Non-residential",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W61:AP61)","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D61='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E61='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,"System10","Industrial",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W62:AP62)","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!R$14:R$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!S$14:S$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!T$14:T$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!U$14:U$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!V$14:V$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!W$14:W$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!X$14:X$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Y$14:Y$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!Z$14:Z$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AA$14:AA$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AB$14:AB$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AC$14:AC$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AD$14:AD$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AE$14:AE$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AF$14:AF$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AG$14:AG$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AH$14:AH$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AI$14:AI$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AJ$14:AJ$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AK$14:AK$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AL$14:AL$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AM$14:AM$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AN$14:AN$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AO$14:AO$43))","v":0},{"$f":"SUMPRODUCT(--($D62='DataCON&ASSUMPTIONS'!$E$14:$E$43),--($E62='DataCON&ASSUMPTIONS'!$F$14:$F$43),--('DataCON&ASSUMPTIONS'!AP$14:AP$43))","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W63:AP63)","v":0},{"$f":"SUM(R60:R62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255))&\" NCC\"","v":"System10 NCC"}]
[null,null,"Full cost NCC "]
[]
[null,null,null,"Total incremental cost",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q44","v":0}]
[null,null,null,"Tax allowance",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"Q54","v":0}]
[null,null,null,"Value of franking credits",null,null,null,null,null,null,null,null,null,null,null,"$",{"$f":"-Q69*'DataCON&ASSUMPTIONS'!$F$58","v":0}]
[null,null,null,"New customer connections",null,null,null,null,null,null,null,null,null,null,null,"Conections",{"$f":"Q63","v":0}]
[]
[null,null,null,{"$f":"\"Pre Tax \"&A2&\" NCC\"","v":"Pre Tax System10 NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q68/Q71,0)","v":0}]
[null,null,null,{"$f":"B65","v":"System10 NCC"},null,null,null,null,null,null,null,null,null,null,null,"$ per connection",{"$f":"IFERROR(Q73+(SUM(Q69,Q70)/Q63),0)","v":0}]
[]
[null,null,"Capped NCC"]
[null,null,"Residual is determined as the difference between full cost NCC revenue and capped NCC revenue weighted accounting for the tax allowance by the NPVs for growth capex and connection opex"]
[]
[null,null,null,"Cap switch",null,null,null,null,null,null,null,null,null,null,null,null,"On"]
[]
[null,null,null,"Residual capex macro"]
[]
[null,null,null,"System based cap",null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,"Residual capex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q69))*(Q42/$Q$44)","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Residual connection opex",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(IF(Q79=\"Off\",0,1))*(($Q$74*$Q$71)-($Q$83*$Q$71)-(Q71))*(Q43/$Q$44)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Capex adjustment factor",null,null,null,null,null,null,null,null,null,null,null,null,0.47687361506171305]
[]
[null,null,null,"Cap adjusted NCC growth capex"]
[null,null,null,null,{"$f":"E14","v":"Basin"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W90:AP90)","v":0},null,null,null,null,null,{"$f":"$Q$87*W14","v":0},{"$f":"$Q$87*X14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bores",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W91:AP91)","v":0},null,null,null,null,null,{"$f":"$Q$87*W15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W92:AP92)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W93:AP93)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W94:AP94)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W95:AP95)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W96:AP96)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W97:AP97)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W98:AP98)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WWTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W99:AP99)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W100:AP100)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W101:AP101)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W102:AP102)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W103:AP103)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$Q$87*AL27","v":0},0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W104:AP104)","v":0},null,null,null,null,null,{"$f":"$Q$87*W28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W105:AP105)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W106:AP106)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W107:AP107)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W108:AP108)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W109:AP109)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W110:AP110)","v":0},null,null,null,null,null,{"$f":"SUM(W90:W109)","v":0},{"$f":"SUM(X90:X109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Goal Seek Target",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q84-Q110","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"RAB growth capex"]
[null,null,null,null,{"$f":"E90","v":"Basin"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W114:AP114)","v":0},null,null,null,null,null,{"$f":"W14-W90","v":0},{"$f":"X14-X90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E91","v":"Bores"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W115:AP115)","v":0},null,null,null,null,null,{"$f":"W15-W91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Disinfection",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W116:AP116)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Distribution Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W117:AP117)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Reservoir",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W118:AP118)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Tank",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W119:AP119)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Transfer Main",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W120:AP120)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W121:AP121)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WPS",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W122:AP122)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"WWTP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W123:AP123)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W124:AP124)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W125:AP125)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W126:AP126)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W127:AP127)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL27-AL103","v":0},0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W128:AP128)","v":0},null,null,null,null,null,{"$f":"W28-W104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W129:AP129)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W130:AP130)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W131:AP131)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W132:AP132)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W133:AP133)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,System10!W134:AP134)","v":0},null,null,null,null,null,{"$f":"SUM(W114:W133)","v":0},{"$f":"SUM(X114:X133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["End"]

{"sheet":"IFC","index":21,"n_rows":20,"n_cols":42,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[{"$f":"UPPER(WorkBookTitle)","v":"GIPPSLAND WATER - NCC WATER"}]
[{"$f":"MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)","v":"IFC"}]
[{"$f":"YEAR(Setup!$I$25)&\" price period\"","v":"2023 price period"}]
[]
[null,"Timing flags"]
[]
[null,null,null,null,{"$f":"Setup!E37","v":"Year counter"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R37","v":1},{"$f":"Setup!S37","v":2},{"$f":"Setup!T37","v":3},{"$f":"Setup!U37","v":4},{"$f":"Setup!V37","v":5},{"$f":"Setup!W37","v":6},{"$f":"Setup!X37","v":7},{"$f":"Setup!Y37","v":8},{"$f":"Setup!Z37","v":9},{"$f":"Setup!AA37","v":10},{"$f":"Setup!AB37","v":11},{"$f":"Setup!AC37","v":12},{"$f":"Setup!AD37","v":13},{"$f":"Setup!AE37","v":14},{"$f":"Setup!AF37","v":15},{"$f":"Setup!AG37","v":16},{"$f":"Setup!AH37","v":17},{"$f":"Setup!AI37","v":18},{"$f":"Setup!AJ37","v":19},{"$f":"Setup!AK37","v":20},{"$f":"Setup!AL37","v":21},{"$f":"Setup!AM37","v":22},{"$f":"Setup!AN37","v":23},{"$f":"Setup!AO37","v":24},{"$f":"Setup!AP37","v":25}]
[null,null,null,null,{"$f":"Setup!E41","v":"Financial year"},null,null,null,null,null,null,null,null,null,null,"year",null,{"$f":"Setup!R41","v":"2018-19"},{"$f":"Setup!S41","v":"2019-20"},{"$f":"Setup!T41","v":"2020-21"},{"$f":"Setup!U41","v":"2021-22"},{"$f":"Setup!V41","v":"2022-23"},{"$f":"Setup!W41","v":"2023-24"},{"$f":"Setup!X41","v":"2024-25"},{"$f":"Setup!Y41","v":"2025-26"},{"$f":"Setup!Z41","v":"2026-27"},{"$f":"Setup!AA41","v":"2027-28"},{"$f":"Setup!AB41","v":"2028-29"},{"$f":"Setup!AC41","v":"2029-30"},{"$f":"Setup!AD41","v":"2030-31"},{"$f":"Setup!AE41","v":"2031-32"},{"$f":"Setup!AF41","v":"2032-33"},{"$f":"Setup!AG41","v":"2033-34"},{"$f":"Setup!AH41","v":"2034-35"},{"$f":"Setup!AI41","v":"2035-36"},{"$f":"Setup!AJ41","v":"2036-37"},{"$f":"Setup!AK41","v":"2037-38"},{"$f":"Setup!AL41","v":"2038-39"},{"$f":"Setup!AM41","v":"2039-40"},{"$f":"Setup!AN41","v":"2040-41"},{"$f":"Setup!AO41","v":"2041-42"},{"$f":"Setup!AP41","v":"2042-43"}]
[null,null,null,null,{"$f":"Setup!E46","v":"Pricing period"},null,null,null,null,null,null,null,null,null,null,"num",null,{"$f":"Setup!R46","v":1},{"$f":"Setup!S46","v":1},{"$f":"Setup!T46","v":1},{"$f":"Setup!U46","v":1},{"$f":"Setup!V46","v":1},{"$f":"Setup!W46","v":2},{"$f":"Setup!X46","v":2},{"$f":"Setup!Y46","v":2},{"$f":"Setup!Z46","v":2},{"$f":"Setup!AA46","v":2},{"$f":"Setup!AB46","v":3},{"$f":"Setup!AC46","v":3},{"$f":"Setup!AD46","v":3},{"$f":"Setup!AE46","v":3},{"$f":"Setup!AF46","v":3},{"$f":"Setup!AG46","v":4},{"$f":"Setup!AH46","v":4},{"$f":"Setup!AI46","v":4},{"$f":"Setup!AJ46","v":4},{"$f":"Setup!AK46","v":4},{"$f":"Setup!AL46","v":5},{"$f":"Setup!AM46","v":5},{"$f":"Setup!AN46","v":5},{"$f":"Setup!AO46","v":5},{"$f":"Setup!AP46","v":5}]
[]
[null,"Incremental Financing Cost"]
[null,null,"Baseline Growth Capex"]
[]
[null,null,null,{"$f":"$A$2","v":"IFC"},"Capex being brought forward",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,IFC!W14:AP14)","v":0}]
[null,null,null,{"$f":"$A$2","v":"IFC"},"Years bring forward",null,null,null,null,null,null,null,null,null,null,"Years",{"$f":"NPV('DataCON&ASSUMPTIONS'!$F$48,IFC!W15:AP15)","v":0}]
[null,null,null,"IFC","WACC",null,null,null,null,null,null,null,null,null,null,"%",{"$f":"'DataCON&ASSUMPTIONS'!F48","v":2.9899999999999999E-2}]
[]
[null,null,null,null,"IFC",null,null,null,null,null,null,null,null,null,null,"$",{"$f":"(1-(1/((1+Q16)^Q15)))*Q14","v":0}]
[]
["End"]