{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["START","Cover","Contents","Info_SC","Keys","Model_Diagram_MS","Assumptions_SC","Set_Up","Hist_Inputs","Calculations_SC","PV","Capex_Depreciation","DCapex_Depreciation","All_Tax","PV_Tax","Inflation_Calculator","Outputs_SC","Charts_Cht","Output_Summary","Scenario_Outputs","Report","Appendices_SC","Lookup_Tables_SSC","CPI_LU","TS_LU","Raw_Data_SSC","Time_Series_Indicies","Checks_SSC","Checks"],"not_rendered":{"charts":1,"images":1,"macros":1,"external_links":1,"defined_names":605,"comments":6,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"START","index":0,"n_rows":14,"n_cols":9,"rows_kept":14,"cut":false,"hidden":false,"merged":[[8,2,8,6]]}
[]
[]
[]
[]
[]
[null,null,{"$f":"\"Welcome to the \"&Model_Name","v":"Welcome to the Non-compliance Economic Assessment Tool (NEAT) v1.6.1"}]
[null,null,"Please press the buttons below to launch the model."]
[]
[]
[]
[null,null,null,null,null,null,null,null,"The summary model shows only input menus and output results."]
[]
[]
[null,null,null,null,null,null,null,null,"The full model shows all menus along with all worksheets in the workbook."]

{"sheet":"Cover","index":1,"n_rows":22,"n_cols":3,"rows_kept":22,"cut":false,"hidden":true,"merged":[[10,2,10,6],[13,2,13,8],[21,2,21,6],[18,2,18,6],[14,2,14,6]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Environment Protection Authority"]
[null,null,"Non-compliance Economic Assessment Tool (NEAT) v1.6.1"]
[null,null,"Go to Table of Contents"]
[]
[]
[]
[null,null,"Base Case"]
[]
[]
[null,null,"Analyst:"]
[]
[]
[null,null,"Region:"]
[null,null,"New South Wales"]

{"sheet":"Contents","index":2,"n_rows":35,"n_cols":17,"rows_kept":35,"cut":false,"hidden":true,"merged":[[31,3,31,4],[28,5,28,6],[28,7,28,15],[15,5,15,6],[15,7,15,15],[21,5,21,6],[21,7,21,15],[18,5,18,6],[19,7,19,15],[2,1,2,8],[10,1,10,2],[7,1,7,2],[7,3,7,15],[8,5,8,6],[8,7,8,15],[10,3,10,15],[9,7,9,15],[9,5,9,6],[20,1,20,2],[20,3,20,15],[16,5,16,6],[19,5,19,6],[11,5,11,6],[11,7,11,15],[12,5,12,6],[12,7,12,15],[14,7,14,15],[18,7,18,15],[17,7,17,15],[13,1,13,2],[13,3,13,15],[14,5,14,6],[16,7,16,15],[17,5,17,6],[32,5,32,6],[32,7,32,15],[22,5,22,6],[27,7,27,15],[23,7,23,15],[23,5,23,6],[29,14,29,15],[24,5,24,6],[24,7,24,15],[22,7,22,15],[27,5,27,6],[31,5,31,13],[31,14,31,15],[25,1,25,2],[25,3,25,15],[30,7,30,15],[30,5,30,6],[29,3,29,4],[26,3,26,4],[26,5,26,13],[26,14,26,15],[29,5,29,13]]}
[null,"Table of Contents"]
[null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,"Go to Cover Sheet"]
[]
[]
["é","Section & Sheet Titles",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Page  "]
[]
[null,1,null,{"$f":"Info_SC!C9","v":"Model Information"},null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,"a.",null,{"$f":"Keys!B1","v":"Keys"},null,null,null,null,null,null,null,null,{"$f":"Q8+1","v":4}]
[null,null,null,null,null,"b.",null,{"$f":"Model_Diagram_MS!B1","v":"Model Diagram"},null,null,null,null,null,null,null,null,{"$f":"Q9+1","v":5}]
[null,2,null,{"$f":"Assumptions_SC!C9","v":"Model Set Up & Assumptions"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q10+1","v":6}]
[null,null,null,null,null,"a.",null,{"$f":"Set_Up!B1","v":"Model Set Up"},null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,"b.",null,{"$f":"Hist_Inputs!B1","v":"Historical Input & Timing Assumptions"},null,null,null,null,null,null,null,null,8]
[null,3,null,{"$f":"Calculations_SC!C9","v":"Calculations"},null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,"a.",null,{"$f":"PV!B1","v":"Present Value of Economic Benefit to End Date and Date for Assessment (Pre Tax)"},null,null,null,null,null,null,null,null,10]
[null,null,null,null,null,"b.",null,{"$f":"Capex_Depreciation!B1","v":"Capex - Tax effect of tax depreciation (lagged by one year)"},null,null,null,null,null,null,null,null,11]
[null,null,null,null,null,"c.",null,{"$f":"DCapex_Depreciation!B1","v":"Delayed Capex - Tax effect of tax depreciation (lagged by one year)"},null,null,null,null,null,null,null,null,12]
[null,null,null,null,null,"d.",null,{"$f":"All_Tax!B1","v":"All Tax - No Present Value Effect"},null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,"e.",null,{"$f":"PV_Tax!B1","v":"Present Value of Tax From Start Date to Date for Assessment"},null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,"g.",null,{"$f":"Inflation_Calculator!B1","v":"Inflation Calculator"},null,null,null,null,null,null,null,null,15]
[null,4,null,{"$f":"Outputs_SC!C9","v":"Outputs"},null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,"a.",null,{"$f":"Charts_Cht!B1","v":"Time Series of Input Values & Charts"},null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,"b.",null,{"$f":"Output_Summary!B1","v":"Output Summary"},null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,"c.",null,{"$f":"Scenario_Outputs!B1","v":"Scenario Manager - Pasted Values of Scenario Outputs"},null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,"d.",null,{"$f":"Report!A5","v":"Case Report"},null,null,null,null,null,null,null,null,20]
[null,5,null,{"$f":"Appendices_SC!C9","v":"Appendices"},null,null,null,null,null,null,null,null,null,null,null,null,21]
[null,null,null,"5.1.",null,{"$f":"Lookup_Tables_SSC!C9","v":"Lookup Tables"},null,null,null,null,null,null,null,null,null,null,22]
[null,null,null,null,null,"a.",null,{"$f":"CPI_LU!B1","v":"CPI Index Lookup Table"},null,null,null,null,null,null,null,null,23]
[null,null,null,null,null,"b.",null,{"$f":"TS_LU!B1","v":"Time Series Lookup Tables"},null,null,null,null,null,null,null,null,24]
[null,null,null,"5.2.",null,{"$f":"Raw_Data_SSC!C9","v":"Raw Data"},null,null,null,null,null,null,null,null,null,null,25]
[null,null,null,null,null,"a.",null,{"$f":"Time_Series_Indicies!B1","v":"Raw Time Series Index Data"},null,null,null,null,null,null,null,null,26]
[null,null,null,"5.3.",null,{"$f":"Checks_SSC!C9","v":"Checks"},null,null,null,null,null,null,null,null,null,null,27]
[null,null,null,null,null,"a.",null,{"$f":"Checks!B1","v":"Checks"},null,null,null,null,null,null,null,null,28]
[]
[null,"Total Pages:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Q8:Q34)","v":28}]

{"sheet":"Info_SC","index":3,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":true,"merged":[[11,2,11,6]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Model Information"]
[null,null,{"$f":"\"Section \"&Contents!B8","v":"Section 1"}]
[null,null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,null,"Go to Table of Contents"]
[null,null,"ç","è"]
[]
[]
[]
[null,null,"Section Cover Notes"]
[null,null,"Contains Formats & Styles, Sheet Naming and Range Naming Keys explaining the approaches adopted throughout this model."]
[null,null,"Also contains a model diagram outlining the main sheets contained within the model."]

{"sheet":"Keys","index":4,"n_rows":114,"n_cols":13,"rows_kept":114,"cut":false,"hidden":true,"merged":[[2,1,2,5],[8,12,8,13],[12,3,12,6],[12,7,12,11],[12,12,12,13],[14,3,14,6],[14,7,14,11],[14,12,14,13],[19,3,20,6],[19,7,20,11],[19,12,19,13],[16,3,17,6],[16,7,17,11],[16,12,16,13],[29,3,30,6],[29,7,30,11],[29,12,29,13],[32,3,33,6],[32,7,33,11],[32,12,32,13],[22,3,23,6],[22,7,23,11],[22,12,22,13],[27,3,27,6],[27,7,27,11],[27,12,27,13],[43,3,43,6],[43,7,43,11],[43,12,43,13],[45,3,45,6],[45,7,45,11],[45,12,45,13],[37,12,37,13],[39,3,39,6],[39,7,39,11],[39,12,39,13],[41,3,41,6],[41,7,41,11],[41,12,41,13],[55,12,55,13],[57,3,57,6],[57,7,57,11],[57,12,57,13],[59,3,59,6],[59,7,59,11],[59,12,59,13],[47,3,47,6],[47,7,47,11],[47,12,47,13],[49,3,49,6],[49,7,49,11],[49,12,49,13],[67,3,68,6],[67,7,68,11],[67,12,67,13],[71,3,71,6],[71,7,71,11],[71,12,71,13],[62,3,62,6],[62,7,62,11],[62,12,62,13],[64,3,64,6],[64,7,64,11],[64,12,64,13],[89,3,89,6],[89,7,89,11],[89,12,89,13],[91,3,91,6],[91,7,91,11],[91,12,91,13],[74,3,74,6],[74,7,74,11],[74,12,74,13],[85,12,85,13],[87,3,87,6],[87,7,87,11],[87,12,87,13],[97,3,97,6],[97,7,97,11],[97,12,97,13],[99,3,99,6],[99,7,99,11],[99,12,99,13],[93,3,93,6],[93,7,93,11],[93,12,93,13],[95,3,95,6],[95,7,95,11],[95,12,95,13],[105,3,105,6],[105,7,105,11],[105,12,105,13],[107,3,107,6],[107,7,107,11],[107,12,107,13],[101,3,101,6],[101,7,101,11],[101,12,101,13],[103,3,103,6],[103,7,103,11],[103,12,103,13],[113,3,113,6],[113,7,113,11],[113,12,113,13],[109,3,109,6],[109,7,109,11],[109,12,109,13],[111,3,111,6],[111,7,111,11],[111,12,111,13]]}
[null,"Keys"]
[null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,"Go to Table of Contents"]
["é","ç","è","x","h","O"]
[]
[]
[null,"Formats & Styles Key"]
[]
[null,null,null,"Colour Name",null,null,null,"Colour Description / Purpose",null,null,null,null,"Example"]
[]
[null,null,null,"Font Colours"]
[]
[null,null,null,"Input (Blue)",null,null,null,"Indicates ranges contain 100% input text / numbers.",null,null,null,null,"Input"]
[]
[null,null,null,"Output (Black)",null,null,null,"Indicates ranges contain 100% formulas / output calculations.",null,null,null,null,"Output"]
[]
[null,null,null,"Mixed Cell (Green)",null,null,null,"Indicates ranges contain a mixture of input text / numbers and formulae / output calculations.",null,null,null,null,"Mixed Cell"]
[]
[]
[null,null,null,"Error (Red)",null,null,null,"Indicates calculation errors – normally used as a conditional format.",null,null,null,null,"Error"]
[]
[]
[null,null,null,"Hyperlink",null,null,null,"Indicates ranges contain Hyperlinks to other ranges within the workbook or to other linked models.",null,null,null,null,"Hyperlink"]
[]
[]
[null,null,null,"Fill Colours"]
[]
[null,null,null,"Assumption Sheet (Grey)",null,null,null,"Indicates sheet is an Assumption Sheet."]
[]
[null,null,null,"Work in Progress (WIP) (Yellow)",null,null,null,"Indicates ranges contain data or formulae that remain uncertain or are subject to change."]
[]
[]
[null,null,null,"Hidden White (White)",null,null,null,"Indicates Assumption Cells when used on the interior of Assumption Sheets."]
[]
[]
[]
[]
[null,null,null,"Hyperlink Type",null,null,null,"Hyperlink Description / Purpose",null,null,null,null,"Example"]
[]
[null,null,null,"Cover Hyperlink",null,null,null,"Links Contents Sheet to Cover Sheet.",null,null,null,null,"Go To Cover Sheet"]
[]
[null,null,null,"Home Hyperlink",null,null,null,"Links worksheets to Contents Sheet.",null,null,null,null,"Go To Table of Contents"]
[]
[null,null,null,"Custom Hyperlink",null,null,null,"Links worksheet ranges to other worksheet ranges in the model.",null,null,null,null,"Linked Cell Text"]
[]
[null,null,null,"Sheet Top Hyperlink",null,null,null,"Scrolls worksheet to the upper-most viewable section.",null,null,null,null,"é"]
[]
[null,null,null,"Sheet Left Hyperlink",null,null,null,"Links active worksheet to the previous visible worksheet.",null,null,null,null,"ç"]
[]
[null,null,null,"Sheet Right Hyperlink",null,null,null,"Links active worksheet to the next visible worksheet.",null,null,null,null,"è"]
[]
[]
[]
[null,"Sheet Naming Key"]
[]
[null,null,null,"Base Sheet Type",null,null,null,"Sheet Description / Purpose",null,null,null,null,"Suffix"]
[]
[null,null,null,"Cover*",null,null,null,"Indicates the start of a workbook.",null,null,null,null,"Cover"]
[]
[null,null,null,"Contents*",null,null,null,"Contains the workbook Table of Contents.",null,null,null,null,"Contents"]
[]
[]
[null,null,null,"Section Cover",null,null,null,"Indicates the start of a workbook section.",null,null,null,null,"SC"]
[]
[null,null,null,"Sub-Section Cover",null,null,null,"Indicates the start of a workbook sub-section.",null,null,null,null,"SSC"]
[]
[]
[null,null,null,"Lookup",null,null,null,"Contains lookup data for use in forms / controls and in worksheet formulas.",null,null,null,null,"LU"]
[]
[]
[]
[null,null,null,"Model Schematic",null,null,null,"Contains model diagrams and flow charts.",null,null,null,null,"MS"]
[]
[]
[null,null,null,"Chart",null,null,null,"Contains a chart.",null,null,null,null,"Cht"]
[]
[]
[]
[]
[null,null,"Notes"]
[null,null,"* The names of the Cover and Contents sheets are always \"Cover\" and \"Contents\" respectively."]
[]
[]
[null,"Range Naming Key"]
[]
[null,null,null,"Range Type / Purpose",null,null,null,"Range Description / Purpose",null,null,null,null,"Prefix"]
[]
[null,null,null,"Row Array",null,null,null,"Single row, multiple column, single area array.",null,null,null,null,"RA_"]
[]
[null,null,null,"Column Array",null,null,null,"Single column, multiple row, single area array.",null,null,null,null,"CA_"]
[]
[null,null,null,"Block Array",null,null,null,"Single area, multiple cell, non-row, non-column array.",null,null,null,null,"BA_"]
[]
[null,null,null,"Multiple Area Array",null,null,null,"Multiple area (includes areas of any type).",null,null,null,null,"MAA_"]
[]
[null,null,null,"Base Cell",null,null,null,"Single cell base cell (for OFFSET function reference, etc).",null,null,null,null,"BC_"]
[]
[null,null,null,"Lookup",null,null,null,"Names a Lookup Table Array on a Lookup Sheet.",null,null,null,null,"LU_"]
[]
[null,null,null,"Hyperlink",null,null,null,"Hyperlink cell reference.",null,null,null,null,"HL_"]
[]
[null,null,null,"Check Box",null,null,null,"Check box cell link.",null,null,null,null,"CB_"]
[]
[null,null,null,"Drop Down Box",null,null,null,"Drop down box cell link.",null,null,null,null,"DD_"]
[]
[null,null,null,"List Box",null,null,null,"List box cell link.",null,null,null,null,"LB_"]
[]
[null,null,null,"Option Button",null,null,null,"Option button cell link.",null,null,null,null,"OB_"]
[]
[null,null,null,"Spin Button",null,null,null,"Spin button cell link.",null,null,null,null,"S_"]
[]
[null,null,null,"Scroll Bar",null,null,null,"Scroll bar cell link.",null,null,null,null,"SB_"]
[]
[null,null,null,"Residual",null,null,null,"Residual category (i.e. single cell non-base cells, etc).",null,null,null,null,"No Prefix"]

{"sheet":"Model_Diagram_MS","index":5,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":true,"merged":[[2,1,2,5]]}
[null,"Model Diagram"]
[null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,"Go to Table of Contents"]
["é","ç","è","x","h","O"]

{"sheet":"Assumptions_SC","index":6,"n_rows":18,"n_cols":4,"rows_kept":18,"cut":false,"hidden":true,"merged":[[11,2,11,6]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Model Set Up & Assumptions"]
[null,null,{"$f":"\"Section \"&Contents!B11","v":"Section 2"}]
[null,null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,null,"Go to Table of Contents"]
[null,null,"ç","è"]
[]
[]
[]
[null,null,"Section Cover Notes:"]
[null,null,"This section contains the model set up, historical values and timing assumptions that are referenced throughout the model."]

{"sheet":"Set_Up","index":7,"n_rows":42,"n_cols":14,"rows_kept":42,"cut":false,"hidden":true,"merged":[[36,9,36,10],[28,9,28,10],[25,9,25,10],[2,1,2,5],[10,9,10,10],[11,9,11,10],[27,9,27,10],[14,9,14,10],[26,9,26,10],[18,9,18,10],[20,9,20,10],[15,9,15,10],[17,9,17,10],[21,9,21,10],[7,9,7,10],[12,9,12,10],[19,9,19,10],[16,9,16,10],[35,9,35,10],[24,9,24,10],[34,9,34,10],[23,9,23,10],[22,9,22,10],[33,9,33,10]]}
[null,"Model Set Up"]
[null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,"Go to Table of Contents"]
["é","ç","è","x","h","O"]
[]
[]
[null,"Time Series Assumptions"]
[]
[null,null,"Core Time Series Assumptions"]
[]
[null,null,null,"Title",null,null,null,null,null,"Primary"]
[null,null,null,"Periodicity",null,null,null,null,null,"Annual"]
[null,null,null,"Timing of Analysis",null,null,null,null,null,"Financial Year"]
[null,null,null,"Model Year End (Day/Month)",null,null,null,null,null,{"$f":"IF(J13=\"Financial Year\",30,31)","v":30},{"$f":"IF(J13=\"Financial Year\",6,12)","v":6}]
[null,null,null,"Model Start Date (For Titles Only)",null,null,null,null,null,{"$f":"IF(MIN(Hist_Inputs!L19:L28,Hist_Inputs!L36:L45,Hist_Inputs!L53:L68,Hist_Inputs!L76:L91,Hist_Inputs!L99:L108)=0,DATE(YEAR(TS_Penalty_Date)-20,MONTH(TS_Penalty_Date),DAY(TS_Penalty_Date)),MIN(Hist_Inputs!L19:L28,Hist_Inputs!L36:L45,Hist_Inputs!L53:L68,Hist_Inputs!L76:L91,Hist_Inputs!L99:L108)-365)","v":{"$error":"#N/A"}}]
[null,null,null,"Date for Assessment",null,null,null,null,null,{"$f":"DATE(P16,N16,M16)","v":{"$error":"#N/A"}},null,null,null,{"$f":"VLOOKUP(O16,TS_LU!$D$49:$F$60,2,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,"Date for Assessment Financial Year Start Date",null,null,null,null,null,{"$f":"IF(TS_Mth_End,DATE(YEAR(TS_Penalty_FY_End_Date)-IF(TS_Penalty_FY_End_Date=EOMONTH(DATE(YEAR(TS_Penalty_FY_End_Date),Mths_In_Yr,1),0),0,1),MOD(MONTH(TS_Penalty_FY_End_Date),Mths_In_Yr)+1,1),\nEDATE(TS_Penalty_FY_End_Date,-Mths_In_Yr)+1)","v":{"$error":"#N/A"}}]
[null,null,null,"Date for Assessment Financial Year End Date",null,null,null,null,null,{"$f":"IF(TS_Mth_End,EOMONTH(DATE(YEAR(TS_Penalty_Date)+IF(MONTH(TS_Penalty_Date)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(TS_Penalty_Date)+IF(TS_Penalty_Date>DATE(YEAR(TS_Penalty_Date),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day))","v":{"$error":"#N/A"}}]
[null,null,null,"Period Type",null,null,null,null,null,{"$f":"INDEX(LU_Period_Type_Names,MATCH(TS_Periodicity,LU_Periodicity,0))","v":"Year"}]
[null,null,null,"Period Type Prefix",null,null,null,null,null,{"$f":"CHOOSE(MATCH(TS_Periodicity,LU_Periodicity,0),Yr_Name,\"H\",\"Q\",\"M\")","v":"Year"}]
[null,null,null,"Financial Year End Is Month End?",null,null,null,null,null,{"$f":"OR(AND(DD_TS_Fin_YE_Day>=28,DD_TS_Fin_YE_Mth=2),\nDD_TS_Fin_YE_Day>=DAY(EOMONTH(DATE(YEAR(TS_Start_Date),DD_TS_Fin_YE_Mth,1),0)))","v":{"$error":"#N/A"}}]
[null,null,null,"SONC Financial Year Start Date",null,null,null,null,null,{"$f":"IF(TS_Mth_End,DATE(YEAR(TS_Per_1_FY_End_Date)-IF(TS_Per_1_FY_End_Date=EOMONTH(DATE(YEAR(TS_Per_1_FY_End_Date),Mths_In_Yr,1),0),0,1),MOD(MONTH(TS_Per_1_FY_End_Date),Mths_In_Yr)+1,1),\nEDATE(TS_Per_1_FY_End_Date,-Mths_In_Yr)+1)","v":{"$error":"#N/A"}}]
[null,null,null,"SONC Financial Year End Date",null,null,null,null,null,{"$f":"IF(TS_Mth_End,EOMONTH(DATE(YEAR(TS_Start_Date)+IF(MONTH(TS_Start_Date)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(TS_Start_Date)+IF(TS_Start_Date>DATE(YEAR(TS_Start_Date),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day))","v":{"$error":"#N/A"}}]
[null,null,null,"Periods In Year",null,null,null,null,null,{"$f":"INDEX(LU_Pers_In_Yr,MATCH(TS_Periodicity,LU_Periodicity,0))","v":1}]
[null,null,null,"Months In Period",null,null,null,null,null,{"$f":"Mths_In_Yr/TS_Pers_In_Yr","v":12}]
[null,null,null,"First Period Financial Period Number",null,null,null,null,null,{"$f":"INT((((YEAR(TS_Start_Date)-YEAR(TS_Per_1_FY_Start_Date))*Mths_In_Yr+MONTH(TS_Start_Date)-MONTH(TS_Per_1_FY_Start_Date)+1\n+IF(TS_Mth_End,0,\nIF(TS_Start_Date>(EDATE(TS_Per_1_FY_Start_Date,(YEAR(TS_Start_Date)-YEAR(TS_Per_1_FY_Start_Date))*Mths_In_Yr+MONTH(TS_Start_Date)-MONTH(TS_Per_1_FY_Start_Date)+1)-1),1,0)\n-IF(TS_Start_Date<EDATE(TS_Per_1_FY_Start_Date,(YEAR(TS_Start_Date)-YEAR(TS_Per_1_FY_Start_Date))*Mths_In_Yr+MONTH(TS_Start_Date)-MONTH(TS_Per_1_FY_Start_Date)),1,0)))-1)/TS_Mths_In_Per)+1","v":{"$error":"#N/A"}}]
[null,null,null,"First Period Start Date (If Full Period)",null,null,null,null,null,{"$f":"IF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number-1)*TS_Mths_In_Per-1),0)+1,\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number-1)*TS_Mths_In_Per))","v":{"$error":"#N/A"}}]
[null,null,null,"First Period End Date",null,null,null,null,null,{"$f":"IF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,TS_Per_1_Number*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,TS_Per_1_Number*TS_Mths_In_Per)-1)","v":{"$error":"#N/A"}}]
[null,null,null,"Denomination",null,null,null,null,null,"$"]
[]
[]
[null,"Key Variable Assumptions"]
[]
[null,null,null,"Tax Rate",null,null,null,null,null,{"$f":"M34/100","v":0}]
[null,null,null,"Region (for Inflation)",null,null,null,null,null,{"$f":"Cover!C22","v":"New South Wales"}]
[null,null,null,"Nominal rate of return",null,null,null,null,null,{"$f":"M36/100","v":0}]
[null,null,null,"Rate of return for daily compounding",null,null,null,null,null,{"$f":"(((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25","v":0}]
[]
[]
[null,null,"Notes:"]
[null,null,"-","A Financial Year End assumption of 28th of February is assumed to be a month end financial year end, even in a leap year."]
[null,null,"-","The \"Model Denomination\" assumption will not necessarily automatically change the denomination of the outputs of this model."]

{"sheet":"Hist_Inputs","index":8,"n_rows":126,"n_cols":35,"rows_kept":126,"cut":false,"hidden":true,"merged":[[16,30,16,33],[33,30,33,33],[50,30,50,33],[73,30,73,33],[16,20,16,23],[50,20,50,23],[33,20,33,23],[16,12,16,15],[33,12,33,15],[50,12,50,15],[73,12,73,15],[63,2,63,6],[64,2,64,6],[65,2,65,6],[66,2,66,6],[37,2,37,6],[38,2,38,6],[35,2,35,6],[22,2,22,6],[23,2,23,6],[24,2,24,6],[25,2,25,6],[26,2,26,6],[2,1,2,5],[18,2,18,6],[19,2,19,6],[20,2,20,6],[21,2,21,6],[27,2,27,6],[36,2,36,6],[90,2,90,6],[39,2,39,6],[40,2,40,6],[41,2,41,6],[42,2,42,6],[43,2,43,6],[44,2,44,6],[52,2,52,6],[53,2,53,6],[56,2,56,6],[57,2,57,6],[58,2,58,6],[59,2,59,6],[60,2,60,6],[96,20,96,23],[96,30,96,33],[98,2,98,6],[73,20,73,23],[84,2,84,6],[75,2,75,6],[76,2,76,6],[86,2,86,6],[77,2,77,6],[78,2,78,6],[79,2,79,6],[80,2,80,6],[81,2,81,6],[82,2,82,6],[83,2,83,6],[87,2,87,6],[105,2,105,6],[106,2,106,6],[107,2,107,6],[54,2,54,6],[96,12,96,15],[55,2,55,6],[67,2,67,6],[61,2,61,6],[99,2,99,6],[88,2,88,6],[89,2,89,6],[100,2,100,6],[101,2,101,6],[102,2,102,6],[103,2,103,6],[104,2,104,6],[113,12,113,15],[113,20,113,23],[113,30,113,33],[122,2,122,6],[123,2,123,6],[115,2,115,6],[124,2,124,6],[116,2,116,6],[117,2,117,6],[118,2,118,6],[119,2,119,6],[120,2,120,6],[121,2,121,6]]}
[null,"Historical Input & Timing Assumptions"]
[null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,"Go to Table of Contents"]
["é","ç","è","x","h","O"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Avoided Capital Expenditure"]
[null,null,null,null,null,null,null,null,"Tax Life","Value",null,"Start Date",{"$f":"L17&\" Inputs\"","v":"Start Date Inputs"},null,null,null,{"$f":"L17&\" (FY End)\"","v":"Start Date (FY End)"},null,null,"End Date",{"$f":"T17&\" is \"&Set_Up!D16","v":"End Date is Date for Assessment"},null,null,null,{"$f":"T17&\" (FY End)\"","v":"End Date (FY End)"},null,null,null,"Inflation Switch",{"$f":"\"'As at year' Date\"","v":"'As at year' Date"},{"$f":"AD17&\" Inputs\"","v":"'As at year' Date Inputs"},null,null,null,{"$f":"AD17&\" (FY End)\"","v":"'As at year' Date (FY End)"}]
[null,null,"Avoided capex category",null,null,null,null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,"D",null,"M","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",null,"M","Y"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(DATE(P19,N19,M19),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(O19,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(L19)+IF(MONTH(L19)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(L19)+IF(L19>DATE(YEAR(L19),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},null,null,{"$f":"IF(Capex_Category_1_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Capex_Category_1_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day",{"$f":"IFERROR(DATE(AH19,AF19,AE19),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(AG19,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(AD19)+IF(MONTH(AD19)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(AD19)+IF(AD19>DATE(YEAR(AD19),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O20,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,{"$f":"IF(Capex_Category_2_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Capex_Category_2_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG20,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O21,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,{"$f":"IF(Capex_Category_3_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Capex_Category_3_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG21,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O22,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,{"$f":"IF(Capex_Category_4_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Capex_Category_4_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG22,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O23,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,{"$f":"IF(Capex_Category_5_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Capex_Category_5_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG23,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O24,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,{"$f":"IF(Capex_Category_6_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Capex_Category_6_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG24,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O25,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,{"$f":"IF(Capex_Category_7_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Capex_Category_7_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG25,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O26,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,{"$f":"IF(Capex_Category_8_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Capex_Category_8_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG26,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O27,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,{"$f":"IF(Capex_Category_9_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Capex_Category_9_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG27,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O28,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,{"$f":"IF(Capex_Category_10_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Capex_Category_10_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG28,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,{"$f":"\"Total \"&B16","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J19:J28)","v":0}]
[]
[]
[]
[null,"Delayed Capital Expenditure"]
[null,null,null,null,null,null,null,null,"Tax Life","Value",null,"Start Date",{"$f":"L34&\" Inputs\"","v":"Start Date Inputs"},null,null,null,{"$f":"L34&\" (FY End)\"","v":"Start Date (FY End)"},null,null,"End Date",{"$f":"T34&\" Inputs\"","v":"End Date Inputs"},null,null,null,{"$f":"T34&\" (FY End)\"","v":"End Date (FY End)"},null,null,null,"Inflation Switch",{"$f":"\"'As at year' Date\"","v":"'As at year' Date"},{"$f":"AD34&\" Inputs\"","v":"'As at year' Date Inputs"},null,null,null,{"$f":"AD34&\" (FY End)\"","v":"'As at year' Date (FY End)"}]
[null,null,"Delayed capex category",null,null,null,null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,"D",null,"M","Y",null,null,null,null,"D",null,"M","Y",null,null,null,null,null,null,"D",null,"M","Y"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(DATE(P36,N36,M36),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(O36,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(L36)+IF(MONTH(L36)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(L36)+IF(L36>DATE(YEAR(L36),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},null,null,{"$f":"IFERROR(DATE(X36,V36,U36),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(W36,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(T36)+IF(MONTH(T36)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(T36)+IF(T36>DATE(YEAR(T36),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},null,null,null,"$ of the day",{"$f":"IFERROR(DATE(AH36,AF36,AE36),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(AG36,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(AD36)+IF(MONTH(AD36)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(AD36)+IF(AD36>DATE(YEAR(AD36),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O37,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,"",null,{"$f":"IFERROR(VLOOKUP(W37,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG37,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O38,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,"",null,{"$f":"IFERROR(VLOOKUP(W38,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG38,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O39,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,"",null,{"$f":"IFERROR(VLOOKUP(W39,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG39,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O40,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,"",null,{"$f":"IFERROR(VLOOKUP(W40,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG40,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O41,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,"",null,{"$f":"IFERROR(VLOOKUP(W41,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG41,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O42,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,"",null,{"$f":"IFERROR(VLOOKUP(W42,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG42,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O43,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,"",null,{"$f":"IFERROR(VLOOKUP(W43,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG43,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O44,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,"",null,{"$f":"IFERROR(VLOOKUP(W44,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG44,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O45,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,"",null,{"$f":"IFERROR(VLOOKUP(W45,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG45,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,{"$f":"\"Total \"&B33","v":"Total Delayed Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J36:J45)","v":0}]
[]
[]
[]
[null,"Avoided Operating Expenditure"]
[null,null,null,null,null,null,null,null,"One off / Continuous","Value",null,"Start Date",{"$f":"L51&\" Inputs\"","v":"Start Date Inputs"},null,null,null,{"$f":"L51&\" (FY End)\"","v":"Start Date (FY End)"},"Mid-point of start year (continous only)",null,"End Date",{"$f":"T51&\" is \"&Set_Up!D16","v":"End Date is Date for Assessment"},null,null,null,{"$f":"T51&\" (FY End)\"","v":"End Date (FY End)"},null,null,null,"Inflation Switch",{"$f":"\"'As at year' Date\"","v":"'As at year' Date"},{"$f":"AD51&\" Inputs\"","v":"'As at year' Date Inputs"},null,null,null,{"$f":"AD51&\" (FY End)\"","v":"'As at year' Date (FY End)"}]
[null,null,"Tax deductible avoided opex category",null,null,null,null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,"D",null,"M","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",null,"M","Y"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(DATE(P53,N53,M53),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(O53,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(L53)+IF(MONTH(L53)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(L53)+IF(L53>DATE(YEAR(L53),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},{"$f":"IFERROR(L53+(Q53-L53)/2,\"\")","v":""},null,{"$f":"IF(Opex_Category_1_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Opex_Category_1_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day",{"$f":"IFERROR(DATE(AH53,AF53,AE53),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(AG53,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(AD53)+IF(MONTH(AD53)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(AD53)+IF(AD53>DATE(YEAR(AD53),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O54,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,{"$f":"IF(Opex_Category_2_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Opex_Category_2_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG54,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O55,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,{"$f":"IF(Opex_Category_3_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Opex_Category_3_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG55,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O56,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,{"$f":"IF(Opex_Category_4_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Opex_Category_4_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG56,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O57,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,{"$f":"IF(Opex_Category_5_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Opex_Category_5_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG57,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O58,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,{"$f":"IF(Opex_Category_6_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Opex_Category_6_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG58,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O59,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,{"$f":"IF(Opex_Category_7_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Opex_Category_7_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG59,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O60,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,{"$f":"IF(Opex_Category_8_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Opex_Category_8_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG60,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O61,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,{"$f":"IF(Opex_Category_9_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Opex_Category_9_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG61,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O62,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,{"$f":"IF(Opex_Category_10_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Opex_Category_10_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG62,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,"Non tax deductible avoided opex category"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(DATE(P64,N64,M64),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(O64,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(L64)+IF(MONTH(L64)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(L64)+IF(L64>DATE(YEAR(L64),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},{"$f":"IFERROR(L64+(Q64-L64)/2,\"\")","v":""},null,{"$f":"IF(NDOpex_Category_1_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(NDOpex_Category_1_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day",{"$f":"IFERROR(DATE(AH64,AF64,AE64),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(AG64,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(AD64)+IF(MONTH(AD64)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(AD64)+IF(AD64>DATE(YEAR(AD64),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(DATE(P65,N65,M65),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(O65,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(L65)+IF(MONTH(L65)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(L65)+IF(L65>DATE(YEAR(L65),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},{"$f":"IFERROR(L65+(Q65-L65)/2,\"\")","v":""},null,{"$f":"IF(NDOpex_Category_2_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(NDOpex_Category_2_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day",{"$f":"IFERROR(DATE(AH65,AF65,AE65),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(AG65,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(AD65)+IF(MONTH(AD65)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(AD65)+IF(AD65>DATE(YEAR(AD65),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(DATE(P66,N66,M66),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(O66,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(L66)+IF(MONTH(L66)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(L66)+IF(L66>DATE(YEAR(L66),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},{"$f":"IFERROR(L66+(Q66-L66)/2,\"\")","v":""},null,{"$f":"IF(NDOpex_Category_3_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(NDOpex_Category_3_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day",{"$f":"IFERROR(DATE(AH66,AF66,AE66),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(AG66,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(AD66)+IF(MONTH(AD66)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(AD66)+IF(AD66>DATE(YEAR(AD66),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(DATE(P67,N67,M67),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(O67,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(L67)+IF(MONTH(L67)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(L67)+IF(L67>DATE(YEAR(L67),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},{"$f":"IFERROR(L67+(Q67-L67)/2,\"\")","v":""},null,{"$f":"IF(NDOpex_Category_4_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(NDOpex_Category_4_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day",{"$f":"IFERROR(DATE(AH67,AF67,AE67),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(AG67,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(AD67)+IF(MONTH(AD67)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(AD67)+IF(AD67>DATE(YEAR(AD67),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(DATE(P68,N68,M68),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(O68,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(L68)+IF(MONTH(L68)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(L68)+IF(L68>DATE(YEAR(L68),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},{"$f":"IFERROR(L68+(Q68-L68)/2,\"\")","v":""},null,{"$f":"IF(NDOpex_Category_5_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(NDOpex_Category_5_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day",{"$f":"IFERROR(DATE(AH68,AF68,AE68),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(AG68,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(AD68)+IF(MONTH(AD68)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(AD68)+IF(AD68>DATE(YEAR(AD68),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""}]
[null,null,{"$f":"\"Total \"&B50","v":"Total Avoided Operating Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J53:J68)","v":0}]
[]
[]
[]
[null,"Delayed Operating Expenditure"]
[null,null,null,null,null,null,null,null,"One off / Continuous","Value",null,"Start Date",{"$f":"L74&\" Inputs\"","v":"Start Date Inputs"},null,null,null,{"$f":"L74&\" (FY End)\"","v":"Start Date (FY End)"},"Mid-point of start year (continous only)",null,"End Date",{"$f":"T74&\" Inputs\"","v":"End Date Inputs"},null,null,null,{"$f":"T74&\" (FY End)\"","v":"End Date (FY End)"},null,null,null,"Inflation Switch",{"$f":"\"'As at year' Date\"","v":"'As at year' Date"},{"$f":"AD74&\" Inputs\"","v":"'As at year' Date Inputs"},null,null,null,{"$f":"AD74&\" (FY End)\"","v":"'As at year' Date (FY End)"}]
[null,null,"Tax deductible delayed opex category",null,null,null,null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,"D",null,"M","Y",null,null,null,null,"D",null,"M","Y",null,null,null,null,null,null,"D",null,"M","Y"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(DATE(P76,N76,M76),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(O76,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(L76)+IF(MONTH(L76)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(L76)+IF(L76>DATE(YEAR(L76),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},{"$f":"IFERROR(L76+(Q76-L76)/2,\"\")","v":""},null,{"$f":"IFERROR(DATE(X76,V76,U76),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(W76,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(T76)+IF(MONTH(T76)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(T76)+IF(T76>DATE(YEAR(T76),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},null,null,null,"$ of the day",{"$f":"IFERROR(DATE(AH76,AF76,AE76),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(AG76,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(AD76)+IF(MONTH(AD76)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(AD76)+IF(AD76>DATE(YEAR(AD76),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O77,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,"",null,{"$f":"IFERROR(VLOOKUP(W77,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG77,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O78,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,"",null,{"$f":"IFERROR(VLOOKUP(W78,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG78,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O79,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,"",null,{"$f":"IFERROR(VLOOKUP(W79,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG79,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O80,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,"",null,{"$f":"IFERROR(VLOOKUP(W80,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG80,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O81,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,"",null,{"$f":"IFERROR(VLOOKUP(W81,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG81,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O82,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,"",null,{"$f":"IFERROR(VLOOKUP(W82,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG82,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O83,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,"",null,{"$f":"IFERROR(VLOOKUP(W83,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG83,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O84,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,"",null,{"$f":"IFERROR(VLOOKUP(W84,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG84,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O85,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,"",null,{"$f":"IFERROR(VLOOKUP(W85,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG85,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,"Non tax deductible delayed opex category"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(DATE(P87,N87,M87),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(O87,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(L87)+IF(MONTH(L87)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(L87)+IF(L87>DATE(YEAR(L87),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},{"$f":"IFERROR(L87+(Q87-L87)/2,\"\")","v":""},null,{"$f":"IFERROR(DATE(X87,V87,U87),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(W87,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(T87)+IF(MONTH(T87)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(T87)+IF(T87>DATE(YEAR(T87),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},null,null,null,"$ of the day",{"$f":"IFERROR(DATE(AH87,AF87,AE87),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(AG87,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(AD87)+IF(MONTH(AD87)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(AD87)+IF(AD87>DATE(YEAR(AD87),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(DATE(P88,N88,M88),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(O88,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(L88)+IF(MONTH(L88)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(L88)+IF(L88>DATE(YEAR(L88),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},{"$f":"IFERROR(L88+(Q88-L88)/2,\"\")","v":""},null,{"$f":"IFERROR(DATE(X88,V88,U88),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(W88,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(T88)+IF(MONTH(T88)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(T88)+IF(T88>DATE(YEAR(T88),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},null,null,null,"$ of the day",{"$f":"IFERROR(DATE(AH88,AF88,AE88),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(AG88,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(AD88)+IF(MONTH(AD88)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(AD88)+IF(AD88>DATE(YEAR(AD88),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(DATE(P89,N89,M89),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(O89,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(L89)+IF(MONTH(L89)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(L89)+IF(L89>DATE(YEAR(L89),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},{"$f":"IFERROR(L89+(Q89-L89)/2,\"\")","v":""},null,{"$f":"IFERROR(DATE(X89,V89,U89),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(W89,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(T89)+IF(MONTH(T89)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(T89)+IF(T89>DATE(YEAR(T89),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},null,null,null,"$ of the day",{"$f":"IFERROR(DATE(AH89,AF89,AE89),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(AG89,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(AD89)+IF(MONTH(AD89)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(AD89)+IF(AD89>DATE(YEAR(AD89),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(DATE(P90,N90,M90),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(O90,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(L90)+IF(MONTH(L90)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(L90)+IF(L90>DATE(YEAR(L90),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},{"$f":"IFERROR(L90+(Q90-L90)/2,\"\")","v":""},null,{"$f":"IFERROR(DATE(X90,V90,U90),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(W90,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(T90)+IF(MONTH(T90)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(T90)+IF(T90>DATE(YEAR(T90),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},null,null,null,"$ of the day",{"$f":"IFERROR(DATE(AH90,AF90,AE90),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(AG90,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(AD90)+IF(MONTH(AD90)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(AD90)+IF(AD90>DATE(YEAR(AD90),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(DATE(P91,N91,M91),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(O91,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(L91)+IF(MONTH(L91)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(L91)+IF(L91>DATE(YEAR(L91),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},{"$f":"IFERROR(L91+(Q91-L91)/2,\"\")","v":""},null,{"$f":"IFERROR(DATE(X91,V91,U91),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(W91,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(T91)+IF(MONTH(T91)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(T91)+IF(T91>DATE(YEAR(T91),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},null,null,null,"$ of the day",{"$f":"IFERROR(DATE(AH91,AF91,AE91),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(AG91,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(AD91)+IF(MONTH(AD91)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(AD91)+IF(AD91>DATE(YEAR(AD91),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""}]
[null,null,{"$f":"\"Total \"&B73","v":"Total Delayed Operating Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J76:J91)","v":0}]
[]
[]
[]
[null,"Additional Sales Margin"]
[null,null,null,null,null,null,null,null,"One off / Continuous","Value",null,"Start Date",{"$f":"L97&\" Inputs\"","v":"Start Date Inputs"},null,null,null,{"$f":"L97&\" (FY End)\"","v":"Start Date (FY End)"},"Mid-point of start year (continous only)",null,"End Date",{"$f":"T97&\" is \"&Set_Up!D16","v":"End Date is Date for Assessment"},null,null,null,{"$f":"T97&\" (FY End)\"","v":"End Date (FY End)"},null,null,null,"Inflation Switch",{"$f":"\"'As at year' Date\"","v":"'As at year' Date"},{"$f":"AD97&\" Inputs\"","v":"'As at year' Date Inputs"},null,null,null,{"$f":"AD97&\" (FY End)\"","v":"'As at year' Date (FY End)"}]
[null,null,"Additional sales margin category",null,null,null,null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,"D",null,"M","Y",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",null,"M","Y"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(DATE(P99,N99,M99),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(O99,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(L99)+IF(MONTH(L99)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(L99)+IF(L99>DATE(YEAR(L99),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},{"$f":"IFERROR(L99+(Q99-L99)/2,\"\")","v":""},null,{"$f":"IF(Revenue_Category_1_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Revenue_Category_1_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day",{"$f":"IFERROR(DATE(AH99,AF99,AE99),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(AG99,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(AD99)+IF(MONTH(AD99)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(AD99)+IF(AD99>DATE(YEAR(AD99),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O100,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,{"$f":"IF(Revenue_Category_2_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Revenue_Category_2_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG100,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O101,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,{"$f":"IF(Revenue_Category_3_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Revenue_Category_3_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG101,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O102,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,{"$f":"IF(Revenue_Category_4_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Revenue_Category_4_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG102,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O103,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,{"$f":"IF(Revenue_Category_5_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Revenue_Category_5_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG103,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O104,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,{"$f":"IF(Revenue_Category_6_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Revenue_Category_6_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG104,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O105,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,{"$f":"IF(Revenue_Category_7_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Revenue_Category_7_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG105,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O106,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,{"$f":"IF(Revenue_Category_8_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Revenue_Category_8_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG106,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O107,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,{"$f":"IF(Revenue_Category_9_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Revenue_Category_9_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG107,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O108,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"","",null,{"$f":"IF(Revenue_Category_10_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,null,null,null,{"$f":"IF(Revenue_Category_10_Name=\"\",\"\",TS_Penalty_FY_End_Date)","v":""},null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG108,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,{"$f":"\"Total \"&B96","v":"Total Additional Sales Margin"},null,null,null,null,null,null,{"$f":"SUM(J99:J108)","v":0}]
[]
[]
[]
[null,"Delayed Sales Margin"]
[null,null,null,null,null,null,null,null,"One off / Continuous","Value",null,"Start Date",{"$f":"L114&\" Inputs\"","v":"Start Date Inputs"},null,null,null,{"$f":"L114&\" (FY End)\"","v":"Start Date (FY End)"},null,null,"End Date",{"$f":"T114&\" Inputs\"","v":"End Date Inputs"},null,null,null,{"$f":"T114&\" (FY End)\"","v":"End Date (FY End)"},null,null,null,"Inflation Switch",{"$f":"\"'As at year' Date\"","v":"'As at year' Date"},{"$f":"AD114&\" Inputs\"","v":"'As at year' Date Inputs"},null,null,null,{"$f":"AD114&\" (FY End)\"","v":"'As at year' Date (FY End)"}]
[null,null,"Delayed sales margin category",null,null,null,null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,"D",null,"M","Y",null,null,null,null,"D",null,"M","Y",null,null,null,null,null,null,"D",null,"M","Y"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(DATE(P116,N116,M116),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(O116,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(L116)+IF(MONTH(L116)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(L116)+IF(L116>DATE(YEAR(L116),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},null,null,{"$f":"IFERROR(DATE(X116,V116,U116),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(W116,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(T116)+IF(MONTH(T116)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(T116)+IF(T116>DATE(YEAR(T116),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""},null,null,null,"$ of the day",{"$f":"IFERROR(DATE(AH116,AF116,AE116),\"\")","v":""},null,{"$f":"IFERROR(VLOOKUP(AG116,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,{"$f":"IFERROR(IF(TS_Mth_End,EOMONTH(DATE(YEAR(AD116)+IF(MONTH(AD116)>DD_TS_Fin_YE_Mth,1,0),DD_TS_Fin_YE_Mth,1),0),\nDATE(YEAR(AD116)+IF(AD116>DATE(YEAR(AD116),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day),1,0),DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O117,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,"",null,{"$f":"IFERROR(VLOOKUP(W117,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG117,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O118,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,"",null,{"$f":"IFERROR(VLOOKUP(W118,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG118,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O119,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,"",null,{"$f":"IFERROR(VLOOKUP(W119,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG119,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O120,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,"",null,{"$f":"IFERROR(VLOOKUP(W120,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG120,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O121,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,"",null,{"$f":"IFERROR(VLOOKUP(W121,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG121,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O122,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,"",null,{"$f":"IFERROR(VLOOKUP(W122,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG122,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O123,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,"",null,{"$f":"IFERROR(VLOOKUP(W123,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG123,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O124,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,"",null,{"$f":"IFERROR(VLOOKUP(W124,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG124,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(O125,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,"",null,{"$f":"IFERROR(VLOOKUP(W125,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,"",null,null,null,"$ of the day","",null,{"$f":"IFERROR(VLOOKUP(AG125,TS_LU!$D$49:$F$60,2,FALSE),\"\")","v":""},null,null,""]
[null,null,{"$f":"\"Total \"&B113","v":"Total Delayed Sales Margin"},null,null,null,null,null,null,{"$f":"SUM(J116:J125)","v":0}]

{"sheet":"Calculations_SC","index":9,"n_rows":18,"n_cols":4,"rows_kept":18,"cut":false,"hidden":true,"merged":[[11,2,11,6]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Calculations"]
[null,null,{"$f":"\"Section \"&Contents!B14","v":"Section 3"}]
[null,null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,null,"Go to Table of Contents"]
[null,null,"ç","è"]
[]
[]
[]
[null,null,"Section Cover Notes:"]
[null,null,"This section contains all the major calculation sheets for the model.  There should be no inputs in this section."]

{"sheet":"PV","index":10,"n_rows":128,"n_cols":23,"rows_kept":128,"cut":false,"hidden":true,"merged":[[2,1,2,5]]}
[{"$f":"HL_Err_Chk_1+HL_Err_Chk_2+HL_Err_Chk_3+HL_Err_Chk_4+HL_Err_Chk_5+HL_Err_Chk_6","v":0},"Present Value of Economic Benefit to End Date and Date for Assessment (Pre Tax)"]
[null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,"Go to Table of Contents"]
["é","ç","è","x","h","O"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Hist_Inputs!B16","v":"Avoided Capital Expenditure"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Hist_Inputs!J17","v":"Value"},null,{"$f":"Hist_Inputs!AD17","v":"'As at year' Date"},null,"CPI Adjusted",null,{"$f":"Hist_Inputs!L17","v":"Start Date"},{"$f":"Hist_Inputs!T17","v":"End Date"},null,"PV (Start Date - End Date)",null,{"$f":"Set_Up!D16","v":"Date for Assessment"},null,"PV (End Date - DfA)"]
[null,null,{"$f":"Hist_Inputs!C18","v":"Avoided capex category"},null,null,null,null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,null,{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J19","v":0},null,{"$f":"IF(Hist_Inputs!AC19=\"As at year\",Hist_Inputs!AD19,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC19=\"As at year\",Hist_Inputs!$J19*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P19,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI19),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J19),0)","v":0},null,{"$f":"Hist_Inputs!L19","v":""},{"$f":"Hist_Inputs!T19","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T19-Hist_Inputs!$L19),,$N19),0)","v":0},null,{"$f":"IF(Capex_Category_1_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T19),,$S19),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J20","v":0},null,{"$f":"IF(Hist_Inputs!AC20=\"As at year\",Hist_Inputs!AD20,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC20=\"As at year\",Hist_Inputs!$J20*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P20,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI20),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J20),0)","v":0},null,{"$f":"Hist_Inputs!L20","v":""},{"$f":"Hist_Inputs!T20","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T20-Hist_Inputs!$L20),,$N20),0)","v":0},null,{"$f":"IF(Capex_Category_2_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T20),,$S20),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J21","v":0},null,{"$f":"IF(Hist_Inputs!AC21=\"As at year\",Hist_Inputs!AD21,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC21=\"As at year\",Hist_Inputs!$J21*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P21,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI21),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J21),0)","v":0},null,{"$f":"Hist_Inputs!L21","v":""},{"$f":"Hist_Inputs!T21","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T21-Hist_Inputs!$L21),,$N21),0)","v":0},null,{"$f":"IF(Capex_Category_3_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T21),,$S21),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J22","v":0},null,{"$f":"IF(Hist_Inputs!AC22=\"As at year\",Hist_Inputs!AD22,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC22=\"As at year\",Hist_Inputs!$J22*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P22,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI22),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J22),0)","v":0},null,{"$f":"Hist_Inputs!L22","v":""},{"$f":"Hist_Inputs!T22","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T22-Hist_Inputs!$L22),,$N22),0)","v":0},null,{"$f":"IF(Capex_Category_4_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T22),,$S22),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J23","v":0},null,{"$f":"IF(Hist_Inputs!AC23=\"As at year\",Hist_Inputs!AD23,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC23=\"As at year\",Hist_Inputs!$J23*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P23,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI23),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J23),0)","v":0},null,{"$f":"Hist_Inputs!L23","v":""},{"$f":"Hist_Inputs!T23","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T23-Hist_Inputs!$L23),,$N23),0)","v":0},null,{"$f":"IF(Capex_Category_5_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T23),,$S23),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J24","v":0},null,{"$f":"IF(Hist_Inputs!AC24=\"As at year\",Hist_Inputs!AD24,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC24=\"As at year\",Hist_Inputs!$J24*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P24,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI24),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J24),0)","v":0},null,{"$f":"Hist_Inputs!L24","v":""},{"$f":"Hist_Inputs!T24","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T24-Hist_Inputs!$L24),,$N24),0)","v":0},null,{"$f":"IF(Capex_Category_6_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T24),,$S24),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J25","v":0},null,{"$f":"IF(Hist_Inputs!AC25=\"As at year\",Hist_Inputs!AD25,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC25=\"As at year\",Hist_Inputs!$J25*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P25,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI25),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J25),0)","v":0},null,{"$f":"Hist_Inputs!L25","v":""},{"$f":"Hist_Inputs!T25","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T25-Hist_Inputs!$L25),,$N25),0)","v":0},null,{"$f":"IF(Capex_Category_7_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T25),,$S25),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J26","v":0},null,{"$f":"IF(Hist_Inputs!AC26=\"As at year\",Hist_Inputs!AD26,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC26=\"As at year\",Hist_Inputs!$J26*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P26,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI26),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J26),0)","v":0},null,{"$f":"Hist_Inputs!L26","v":""},{"$f":"Hist_Inputs!T26","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T26-Hist_Inputs!$L26),,$N26),0)","v":0},null,{"$f":"IF(Capex_Category_8_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T26),,$S26),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J27","v":0},null,{"$f":"IF(Hist_Inputs!AC27=\"As at year\",Hist_Inputs!AD27,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC27=\"As at year\",Hist_Inputs!$J27*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P27,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI27),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J27),0)","v":0},null,{"$f":"Hist_Inputs!L27","v":""},{"$f":"Hist_Inputs!T27","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T27-Hist_Inputs!$L27),,$N27),0)","v":0},null,{"$f":"IF(Capex_Category_9_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T27),,$S27),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J28","v":0},null,{"$f":"IF(Hist_Inputs!AC28=\"As at year\",Hist_Inputs!AD28,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC28=\"As at year\",Hist_Inputs!$J28*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P28,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI28),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J28),0)","v":0},null,{"$f":"Hist_Inputs!L28","v":""},{"$f":"Hist_Inputs!T28","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T28-Hist_Inputs!$L28),,$N28),0)","v":0},null,{"$f":"IF(Capex_Category_10_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T28),,$S28),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J19:J28)","v":0},null,null,null,{"$f":"SUM(N19:N28)","v":0},null,null,null,null,{"$f":"SUM(S19:S28)","v":0},null,null,null,{"$f":"SUM(W19:W28)","v":0}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J31:AB31)),1,MIN(SUM(J31:AB31),1))","v":0},{"$f":"IF(ISERROR(J29),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(S29),1,0)","v":0},null,null,null,{"$f":"IF(ISERROR(W29),1,0)","v":0}]
[]
[null,{"$f":"Hist_Inputs!B33","v":"Delayed Capital Expenditure"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Hist_Inputs!J34","v":"Value"},null,{"$f":"Hist_Inputs!AD34","v":"'As at year' Date"},null,"CPI Adjusted",null,{"$f":"Hist_Inputs!L34","v":"Start Date"},{"$f":"Hist_Inputs!T34","v":"End Date"},null,"PV (Start Date - End Date)",null,{"$f":"U17","v":"Date for Assessment"},null,"PV (End Date - DfA)"]
[null,null,{"$f":"Hist_Inputs!C35","v":"Delayed capex category"},null,null,null,null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,null,{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J36","v":0},null,{"$f":"IF(Hist_Inputs!AC36=\"As at year\",Hist_Inputs!AD36,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC36=\"As at year\",Hist_Inputs!$J36*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P36,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI36),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J36),0)","v":0},null,{"$f":"Hist_Inputs!L36","v":""},{"$f":"Hist_Inputs!T36","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T36-Hist_Inputs!$L36),,$N36)-$N36,0)","v":0},null,{"$f":"IF(DCapex_Category_1_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T36),,$S36),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J37","v":0},null,{"$f":"IF(Hist_Inputs!AC37=\"As at year\",Hist_Inputs!AD37,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC37=\"As at year\",Hist_Inputs!$J37*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P37,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI37),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J37),0)","v":0},null,{"$f":"Hist_Inputs!L37","v":""},{"$f":"Hist_Inputs!T37","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T37-Hist_Inputs!$L37),,$N37)-$N37,0)","v":0},null,{"$f":"IF(DCapex_Category_2_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T37),,$S37),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J38","v":0},null,{"$f":"IF(Hist_Inputs!AC38=\"As at year\",Hist_Inputs!AD38,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC38=\"As at year\",Hist_Inputs!$J38*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P38,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI38),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J38),0)","v":0},null,{"$f":"Hist_Inputs!L38","v":""},{"$f":"Hist_Inputs!T38","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T38-Hist_Inputs!$L38),,$N38)-$N38,0)","v":0},null,{"$f":"IF(DCapex_Category_3_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T38),,$S38),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J39","v":0},null,{"$f":"IF(Hist_Inputs!AC39=\"As at year\",Hist_Inputs!AD39,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC39=\"As at year\",Hist_Inputs!$J39*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P39,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI39),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J39),0)","v":0},null,{"$f":"Hist_Inputs!L39","v":""},{"$f":"Hist_Inputs!T39","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T39-Hist_Inputs!$L39),,$N39)-$N39,0)","v":0},null,{"$f":"IF(DCapex_Category_4_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T39),,$S39),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J40","v":0},null,{"$f":"IF(Hist_Inputs!AC40=\"As at year\",Hist_Inputs!AD40,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC40=\"As at year\",Hist_Inputs!$J40*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P40,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI40),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J40),0)","v":0},null,{"$f":"Hist_Inputs!L40","v":""},{"$f":"Hist_Inputs!T40","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T40-Hist_Inputs!$L40),,$N40)-$N40,0)","v":0},null,{"$f":"IF(DCapex_Category_5_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T40),,$S40),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J41","v":0},null,{"$f":"IF(Hist_Inputs!AC41=\"As at year\",Hist_Inputs!AD41,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC41=\"As at year\",Hist_Inputs!$J41*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P41,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI41),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J41),0)","v":0},null,{"$f":"Hist_Inputs!L41","v":""},{"$f":"Hist_Inputs!T41","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T41-Hist_Inputs!$L41),,$N41)-$N41,0)","v":0},null,{"$f":"IF(DCapex_Category_6_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T41),,$S41),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J42","v":0},null,{"$f":"IF(Hist_Inputs!AC42=\"As at year\",Hist_Inputs!AD42,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC42=\"As at year\",Hist_Inputs!$J42*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P42,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI42),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J42),0)","v":0},null,{"$f":"Hist_Inputs!L42","v":""},{"$f":"Hist_Inputs!T42","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T42-Hist_Inputs!$L42),,$N42)-$N42,0)","v":0},null,{"$f":"IF(DCapex_Category_7_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T42),,$S42),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J43","v":0},null,{"$f":"IF(Hist_Inputs!AC43=\"As at year\",Hist_Inputs!AD43,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC43=\"As at year\",Hist_Inputs!$J43*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P43,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI43),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J43),0)","v":0},null,{"$f":"Hist_Inputs!L43","v":""},{"$f":"Hist_Inputs!T43","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T43-Hist_Inputs!$L43),,$N43)-$N43,0)","v":0},null,{"$f":"IF(DCapex_Category_8_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T43),,$S43),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J44","v":0},null,{"$f":"IF(Hist_Inputs!AC44=\"As at year\",Hist_Inputs!AD44,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC44=\"As at year\",Hist_Inputs!$J44*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P44,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI44),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J44),0)","v":0},null,{"$f":"Hist_Inputs!L44","v":""},{"$f":"Hist_Inputs!T44","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T44-Hist_Inputs!$L44),,$N44)-$N44,0)","v":0},null,{"$f":"IF(DCapex_Category_9_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T44),,$S44),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J45","v":0},null,{"$f":"IF(Hist_Inputs!AC45=\"As at year\",Hist_Inputs!AD45,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC45=\"As at year\",Hist_Inputs!$J45*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P45,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI45),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J45),0)","v":0},null,{"$f":"Hist_Inputs!L45","v":""},{"$f":"Hist_Inputs!T45","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T45-Hist_Inputs!$L45),,$N45)-$N45,0)","v":0},null,{"$f":"IF(DCapex_Category_10_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T45),,$S45),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C46","v":"Total Delayed Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J36:J45)","v":0},null,null,null,{"$f":"SUM(N36:N45)","v":0},null,null,null,null,{"$f":"SUM(S36:S45)","v":0},null,null,null,{"$f":"SUM(W36:W45)","v":0}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J48:AB48)),1,MIN(SUM(J48:AB48),1))","v":0},{"$f":"IF(ISERROR(J46),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(S46),1,0)","v":0},null,null,null,{"$f":"IF(ISERROR(W46),1,0)","v":0}]
[]
[null,{"$f":"Hist_Inputs!B50","v":"Avoided Operating Expenditure"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Hist_Inputs!J51","v":"Value"},null,{"$f":"Hist_Inputs!AD51","v":"'As at year' Date"},null,"CPI Adjusted",null,{"$f":"Hist_Inputs!L51","v":"Start Date"},{"$f":"Hist_Inputs!T51","v":"End Date"},null,"PV (Start Date - End Date)",null,{"$f":"U34","v":"Date for Assessment"},null,"PV (End Date - DfA)"]
[null,null,{"$f":"Hist_Inputs!C52","v":"Tax deductible avoided opex category"},null,null,null,null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,null,{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Opex_Category_1_Name=0,\"\",Opex_Category_1_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J53","v":0},null,{"$f":"IF(Hist_Inputs!AC53=\"As at year\",Hist_Inputs!AD53,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC53=\"As at year\",Hist_Inputs!$J53*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P53,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI53),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J53),0)","v":0},null,{"$f":"Hist_Inputs!L53","v":""},{"$f":"Hist_Inputs!T53","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T53-IF(Hist_Inputs!$I53=\"Continuous\",Hist_Inputs!$R53,Hist_Inputs!$L53)),,$N53),0)","v":0},null,{"$f":"IF(Opex_Category_1_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T53),,$S53),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_2_Name=0,\"\",Opex_Category_2_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J54","v":0},null,{"$f":"IF(Hist_Inputs!AC54=\"As at year\",Hist_Inputs!AD54,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC54=\"As at year\",Hist_Inputs!$J54*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P54,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI54),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J54),0)","v":0},null,{"$f":"Hist_Inputs!L54","v":""},{"$f":"Hist_Inputs!T54","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T54-IF(Hist_Inputs!$I54=\"Continuous\",Hist_Inputs!$R54,Hist_Inputs!$L54)),,$N54),0)","v":0},null,{"$f":"IF(Opex_Category_2_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T54),,$S54),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_3_Name=0,\"\",Opex_Category_3_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J55","v":0},null,{"$f":"IF(Hist_Inputs!AC55=\"As at year\",Hist_Inputs!AD55,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC55=\"As at year\",Hist_Inputs!$J55*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P55,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI55),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J55),0)","v":0},null,{"$f":"Hist_Inputs!L55","v":""},{"$f":"Hist_Inputs!T55","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T55-IF(Hist_Inputs!$I55=\"Continuous\",Hist_Inputs!$R55,Hist_Inputs!$L55)),,$N55),0)","v":0},null,{"$f":"IF(Opex_Category_3_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T55),,$S55),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_4_Name=0,\"\",Opex_Category_4_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J56","v":0},null,{"$f":"IF(Hist_Inputs!AC56=\"As at year\",Hist_Inputs!AD56,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC56=\"As at year\",Hist_Inputs!$J56*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P56,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI56),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J56),0)","v":0},null,{"$f":"Hist_Inputs!L56","v":""},{"$f":"Hist_Inputs!T56","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T56-IF(Hist_Inputs!$I56=\"Continuous\",Hist_Inputs!$R56,Hist_Inputs!$L56)),,$N56),0)","v":0},null,{"$f":"IF(Opex_Category_4_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T56),,$S56),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_5_Name=0,\"\",Opex_Category_5_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J57","v":0},null,{"$f":"IF(Hist_Inputs!AC57=\"As at year\",Hist_Inputs!AD57,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC57=\"As at year\",Hist_Inputs!$J57*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P57,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI57),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J57),0)","v":0},null,{"$f":"Hist_Inputs!L57","v":""},{"$f":"Hist_Inputs!T57","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T57-IF(Hist_Inputs!$I57=\"Continuous\",Hist_Inputs!$R57,Hist_Inputs!$L57)),,$N57),0)","v":0},null,{"$f":"IF(Opex_Category_5_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T57),,$S57),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_6_Name=0,\"\",Opex_Category_6_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J58","v":0},null,{"$f":"IF(Hist_Inputs!AC58=\"As at year\",Hist_Inputs!AD58,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC58=\"As at year\",Hist_Inputs!$J58*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P58,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI58),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J58),0)","v":0},null,{"$f":"Hist_Inputs!L58","v":""},{"$f":"Hist_Inputs!T58","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T58-IF(Hist_Inputs!$I58=\"Continuous\",Hist_Inputs!$R58,Hist_Inputs!$L58)),,$N58),0)","v":0},null,{"$f":"IF(Opex_Category_6_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T58),,$S58),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_7_Name=0,\"\",Opex_Category_7_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J59","v":0},null,{"$f":"IF(Hist_Inputs!AC59=\"As at year\",Hist_Inputs!AD59,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC59=\"As at year\",Hist_Inputs!$J59*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P59,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI59),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J59),0)","v":0},null,{"$f":"Hist_Inputs!L59","v":""},{"$f":"Hist_Inputs!T59","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T59-IF(Hist_Inputs!$I59=\"Continuous\",Hist_Inputs!$R59,Hist_Inputs!$L59)),,$N59),0)","v":0},null,{"$f":"IF(Opex_Category_7_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T59),,$S59),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_8_Name=0,\"\",Opex_Category_8_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J60","v":0},null,{"$f":"IF(Hist_Inputs!AC60=\"As at year\",Hist_Inputs!AD60,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC60=\"As at year\",Hist_Inputs!$J60*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P60,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI60),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J60),0)","v":0},null,{"$f":"Hist_Inputs!L60","v":""},{"$f":"Hist_Inputs!T60","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T60-IF(Hist_Inputs!$I60=\"Continuous\",Hist_Inputs!$R60,Hist_Inputs!$L60)),,$N60),0)","v":0},null,{"$f":"IF(Opex_Category_8_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T60),,$S60),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_9_Name=0,\"\",Opex_Category_9_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J61","v":0},null,{"$f":"IF(Hist_Inputs!AC61=\"As at year\",Hist_Inputs!AD61,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC61=\"As at year\",Hist_Inputs!$J61*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P61,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI61),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J61),0)","v":0},null,{"$f":"Hist_Inputs!L61","v":""},{"$f":"Hist_Inputs!T61","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T61-IF(Hist_Inputs!$I61=\"Continuous\",Hist_Inputs!$R61,Hist_Inputs!$L61)),,$N61),0)","v":0},null,{"$f":"IF(Opex_Category_9_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T61),,$S61),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_10_Name=0,\"\",Opex_Category_10_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J62","v":0},null,{"$f":"IF(Hist_Inputs!AC62=\"As at year\",Hist_Inputs!AD62,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC62=\"As at year\",Hist_Inputs!$J62*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P62,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI62),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J62),0)","v":0},null,{"$f":"Hist_Inputs!L62","v":""},{"$f":"Hist_Inputs!T62","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T62-IF(Hist_Inputs!$I62=\"Continuous\",Hist_Inputs!$R62,Hist_Inputs!$L62)),,$N62),0)","v":0},null,{"$f":"IF(Opex_Category_10_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T62),,$S62),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C63","v":"Non tax deductible avoided opex category"}]
[null,null,{"$f":"IF(NDOpex_Category_1_Name=0,\"\",NDOpex_Category_1_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J64","v":0},null,{"$f":"IF(Hist_Inputs!AC64=\"As at year\",Hist_Inputs!AD64,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC64=\"As at year\",Hist_Inputs!$J64*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P64,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI64),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J64),0)","v":0},null,{"$f":"Hist_Inputs!L64","v":""},{"$f":"Hist_Inputs!T64","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T64-IF(Hist_Inputs!$I64=\"Continuous\",Hist_Inputs!$R64,Hist_Inputs!$L64)),,$N64),0)","v":0},null,{"$f":"IF(NDOpex_Category_1_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T64),,$S64),0)","v":0}]
[null,null,{"$f":"IF(NDOpex_Category_2_Name=0,\"\",NDOpex_Category_2_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J65","v":0},null,{"$f":"IF(Hist_Inputs!AC65=\"As at year\",Hist_Inputs!AD65,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC65=\"As at year\",Hist_Inputs!$J65*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P65,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI65),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J65),0)","v":0},null,{"$f":"Hist_Inputs!L65","v":""},{"$f":"Hist_Inputs!T65","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T65-IF(Hist_Inputs!$I65=\"Continuous\",Hist_Inputs!$R65,Hist_Inputs!$L65)),,$N65),0)","v":0},null,{"$f":"IF(NDOpex_Category_2_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T65),,$S65),0)","v":0}]
[null,null,{"$f":"IF(NDOpex_Category_3_Name=0,\"\",NDOpex_Category_3_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J66","v":0},null,{"$f":"IF(Hist_Inputs!AC66=\"As at year\",Hist_Inputs!AD66,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC66=\"As at year\",Hist_Inputs!$J66*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P66,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI66),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J66),0)","v":0},null,{"$f":"Hist_Inputs!L66","v":""},{"$f":"Hist_Inputs!T66","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T66-IF(Hist_Inputs!$I66=\"Continuous\",Hist_Inputs!$R66,Hist_Inputs!$L66)),,$N66),0)","v":0},null,{"$f":"IF(NDOpex_Category_3_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T66),,$S66),0)","v":0}]
[null,null,{"$f":"IF(NDOpex_Category_4_Name=0,\"\",NDOpex_Category_4_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J67","v":0},null,{"$f":"IF(Hist_Inputs!AC67=\"As at year\",Hist_Inputs!AD67,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC67=\"As at year\",Hist_Inputs!$J67*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P67,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI67),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J67),0)","v":0},null,{"$f":"Hist_Inputs!L67","v":""},{"$f":"Hist_Inputs!T67","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T67-IF(Hist_Inputs!$I67=\"Continuous\",Hist_Inputs!$R67,Hist_Inputs!$L67)),,$N67),0)","v":0},null,{"$f":"IF(NDOpex_Category_4_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T67),,$S67),0)","v":0}]
[null,null,{"$f":"IF(NDOpex_Category_5_Name=0,\"\",NDOpex_Category_5_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J68","v":0},null,{"$f":"IF(Hist_Inputs!AC68=\"As at year\",Hist_Inputs!AD68,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC68=\"As at year\",Hist_Inputs!$J68*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P68,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI68),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J68),0)","v":0},null,{"$f":"Hist_Inputs!L68","v":""},{"$f":"Hist_Inputs!T68","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T68-IF(Hist_Inputs!$I68=\"Continuous\",Hist_Inputs!$R68,Hist_Inputs!$L68)),,$N68),0)","v":0},null,{"$f":"IF(NDOpex_Category_5_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T68),,$S68),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C69","v":"Total Avoided Operating Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J53:J68)","v":0},null,null,null,{"$f":"SUM(N53:N68)","v":0},null,null,null,null,{"$f":"SUM(S53:S68)","v":0},null,null,null,{"$f":"SUM(W53:W68)","v":0}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J71:AB71)),1,MIN(SUM(J71:AB71),1))","v":0},{"$f":"IF(ISERROR(J69),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(S69),1,0)","v":0},null,null,null,{"$f":"IF(ISERROR(W69),1,0)","v":0}]
[]
[null,{"$f":"Hist_Inputs!B73","v":"Delayed Operating Expenditure"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Hist_Inputs!J74","v":"Value"},null,{"$f":"Hist_Inputs!AD74","v":"'As at year' Date"},null,"CPI Adjusted",null,{"$f":"Hist_Inputs!L74","v":"Start Date"},{"$f":"Hist_Inputs!T74","v":"End Date"},null,"PV (Start Date - End Date)",null,{"$f":"U51","v":"Date for Assessment"},null,"PV (End Date - DfA)"]
[null,null,{"$f":"Hist_Inputs!C75","v":"Tax deductible delayed opex category"},null,null,null,null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,null,{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DOpex_Category_1_Name=0,\"\",DOpex_Category_1_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J76","v":0},null,{"$f":"IF(Hist_Inputs!AC76=\"As at year\",Hist_Inputs!AD76,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC76=\"As at year\",Hist_Inputs!$J76*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P76,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI76),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J76),0)","v":0},null,{"$f":"Hist_Inputs!L76","v":""},{"$f":"Hist_Inputs!T76","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T76-IF(Hist_Inputs!$I76=\"Continuous\",Hist_Inputs!$R76,Hist_Inputs!$L76)),,$N76)-$N76,0)","v":0},null,{"$f":"IF(DOpex_Category_1_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T76),,$S76),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_2_Name=0,\"\",DOpex_Category_2_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J77","v":0},null,{"$f":"IF(Hist_Inputs!AC77=\"As at year\",Hist_Inputs!AD77,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC77=\"As at year\",Hist_Inputs!$J77*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P77,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI77),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J77),0)","v":0},null,{"$f":"Hist_Inputs!L77","v":""},{"$f":"Hist_Inputs!T77","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T77-IF(Hist_Inputs!$I77=\"Continuous\",Hist_Inputs!$R77,Hist_Inputs!$L77)),,$N77)-$N77,0)","v":0},null,{"$f":"IF(DOpex_Category_2_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T77),,$S77),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_3_Name=0,\"\",DOpex_Category_3_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J78","v":0},null,{"$f":"IF(Hist_Inputs!AC78=\"As at year\",Hist_Inputs!AD78,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC78=\"As at year\",Hist_Inputs!$J78*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P78,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI78),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J78),0)","v":0},null,{"$f":"Hist_Inputs!L78","v":""},{"$f":"Hist_Inputs!T78","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T78-IF(Hist_Inputs!$I78=\"Continuous\",Hist_Inputs!$R78,Hist_Inputs!$L78)),,$N78)-$N78,0)","v":0},null,{"$f":"IF(DOpex_Category_3_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T78),,$S78),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_4_Name=0,\"\",DOpex_Category_4_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J79","v":0},null,{"$f":"IF(Hist_Inputs!AC79=\"As at year\",Hist_Inputs!AD79,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC79=\"As at year\",Hist_Inputs!$J79*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P79,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI79),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J79),0)","v":0},null,{"$f":"Hist_Inputs!L79","v":""},{"$f":"Hist_Inputs!T79","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T79-IF(Hist_Inputs!$I79=\"Continuous\",Hist_Inputs!$R79,Hist_Inputs!$L79)),,$N79)-$N79,0)","v":0},null,{"$f":"IF(DOpex_Category_4_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T79),,$S79),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_5_Name=0,\"\",DOpex_Category_5_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J80","v":0},null,{"$f":"IF(Hist_Inputs!AC80=\"As at year\",Hist_Inputs!AD80,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC80=\"As at year\",Hist_Inputs!$J80*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P80,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI80),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J80),0)","v":0},null,{"$f":"Hist_Inputs!L80","v":""},{"$f":"Hist_Inputs!T80","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T80-IF(Hist_Inputs!$I80=\"Continuous\",Hist_Inputs!$R80,Hist_Inputs!$L80)),,$N80)-$N80,0)","v":0},null,{"$f":"IF(DOpex_Category_5_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T80),,$S80),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_6_Name=0,\"\",DOpex_Category_6_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J81","v":0},null,{"$f":"IF(Hist_Inputs!AC81=\"As at year\",Hist_Inputs!AD81,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC81=\"As at year\",Hist_Inputs!$J81*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P81,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI81),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J81),0)","v":0},null,{"$f":"Hist_Inputs!L81","v":""},{"$f":"Hist_Inputs!T81","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T81-IF(Hist_Inputs!$I81=\"Continuous\",Hist_Inputs!$R81,Hist_Inputs!$L81)),,$N81)-$N81,0)","v":0},null,{"$f":"IF(DOpex_Category_6_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T81),,$S81),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_7_Name=0,\"\",DOpex_Category_7_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J82","v":0},null,{"$f":"IF(Hist_Inputs!AC82=\"As at year\",Hist_Inputs!AD82,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC82=\"As at year\",Hist_Inputs!$J82*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P82,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI82),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J82),0)","v":0},null,{"$f":"Hist_Inputs!L82","v":""},{"$f":"Hist_Inputs!T82","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T82-IF(Hist_Inputs!$I82=\"Continuous\",Hist_Inputs!$R82,Hist_Inputs!$L82)),,$N82)-$N82,0)","v":0},null,{"$f":"IF(DOpex_Category_7_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T82),,$S82),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_8_Name=0,\"\",DOpex_Category_8_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J83","v":0},null,{"$f":"IF(Hist_Inputs!AC83=\"As at year\",Hist_Inputs!AD83,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC83=\"As at year\",Hist_Inputs!$J83*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P83,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI83),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J83),0)","v":0},null,{"$f":"Hist_Inputs!L83","v":""},{"$f":"Hist_Inputs!T83","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T83-IF(Hist_Inputs!$I83=\"Continuous\",Hist_Inputs!$R83,Hist_Inputs!$L83)),,$N83)-$N83,0)","v":0},null,{"$f":"IF(DOpex_Category_8_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T83),,$S83),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_9_Name=0,\"\",DOpex_Category_9_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J84","v":0},null,{"$f":"IF(Hist_Inputs!AC84=\"As at year\",Hist_Inputs!AD84,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC84=\"As at year\",Hist_Inputs!$J84*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P84,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI84),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J84),0)","v":0},null,{"$f":"Hist_Inputs!L84","v":""},{"$f":"Hist_Inputs!T84","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T84-IF(Hist_Inputs!$I84=\"Continuous\",Hist_Inputs!$R84,Hist_Inputs!$L84)),,$N84)-$N84,0)","v":0},null,{"$f":"IF(DOpex_Category_9_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T84),,$S84),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_10_Name=0,\"\",DOpex_Category_10_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J85","v":0},null,{"$f":"IF(Hist_Inputs!AC85=\"As at year\",Hist_Inputs!AD85,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC85=\"As at year\",Hist_Inputs!$J85*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P85,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI85),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J85),0)","v":0},null,{"$f":"Hist_Inputs!L85","v":""},{"$f":"Hist_Inputs!T85","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T85-IF(Hist_Inputs!$I85=\"Continuous\",Hist_Inputs!$R85,Hist_Inputs!$L85)),,$N85)-$N85,0)","v":0},null,{"$f":"IF(DOpex_Category_10_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T85),,$S85),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C86","v":"Non tax deductible delayed opex category"}]
[null,null,{"$f":"IF(DNDOpex_Category_1_Name=0,\"\",DNDOpex_Category_1_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J87","v":0},null,{"$f":"IF(Hist_Inputs!AC87=\"As at year\",Hist_Inputs!AD87,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC87=\"As at year\",Hist_Inputs!$J87*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P87,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI87),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J87),0)","v":0},null,{"$f":"Hist_Inputs!L87","v":""},{"$f":"Hist_Inputs!T87","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T87-IF(Hist_Inputs!$I87=\"Continuous\",Hist_Inputs!$R87,Hist_Inputs!$L87)),,$N87)-$N87,0)","v":0},null,{"$f":"IF(DNDOpex_Category_1_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T87),,$S87),0)","v":0}]
[null,null,{"$f":"IF(DNDOpex_Category_2_Name=0,\"\",DNDOpex_Category_2_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J88","v":0},null,{"$f":"IF(Hist_Inputs!AC88=\"As at year\",Hist_Inputs!AD88,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC88=\"As at year\",Hist_Inputs!$J88*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P88,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI88),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J88),0)","v":0},null,{"$f":"Hist_Inputs!L88","v":""},{"$f":"Hist_Inputs!T88","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T88-IF(Hist_Inputs!$I88=\"Continuous\",Hist_Inputs!$R88,Hist_Inputs!$L88)),,$N88)-$N88,0)","v":0},null,{"$f":"IF(DNDOpex_Category_2_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T88),,$S88),0)","v":0}]
[null,null,{"$f":"IF(DNDOpex_Category_3_Name=0,\"\",DNDOpex_Category_3_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J89","v":0},null,{"$f":"IF(Hist_Inputs!AC89=\"As at year\",Hist_Inputs!AD89,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC89=\"As at year\",Hist_Inputs!$J89*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P89,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI89),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J89),0)","v":0},null,{"$f":"Hist_Inputs!L89","v":""},{"$f":"Hist_Inputs!T89","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T89-IF(Hist_Inputs!$I89=\"Continuous\",Hist_Inputs!$R89,Hist_Inputs!$L89)),,$N89)-$N89,0)","v":0},null,{"$f":"IF(DNDOpex_Category_3_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T89),,$S89),0)","v":0}]
[null,null,{"$f":"IF(DNDOpex_Category_4_Name=0,\"\",DNDOpex_Category_4_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J90","v":0},null,{"$f":"IF(Hist_Inputs!AC90=\"As at year\",Hist_Inputs!AD90,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC90=\"As at year\",Hist_Inputs!$J90*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P90,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI90),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J90),0)","v":0},null,{"$f":"Hist_Inputs!L90","v":""},{"$f":"Hist_Inputs!T90","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T90-IF(Hist_Inputs!$I90=\"Continuous\",Hist_Inputs!$R90,Hist_Inputs!$L90)),,$N90)-$N90,0)","v":0},null,{"$f":"IF(DNDOpex_Category_4_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T90),,$S90),0)","v":0}]
[null,null,{"$f":"IF(DNDOpex_Category_5_Name=0,\"\",DNDOpex_Category_5_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J91","v":0},null,{"$f":"IF(Hist_Inputs!AC91=\"As at year\",Hist_Inputs!AD91,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC91=\"As at year\",Hist_Inputs!$J91*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P91,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI91),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J91),0)","v":0},null,{"$f":"Hist_Inputs!L91","v":""},{"$f":"Hist_Inputs!T91","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T91-IF(Hist_Inputs!$I91=\"Continuous\",Hist_Inputs!$R91,Hist_Inputs!$L91)),,$N91)-$N91,0)","v":0},null,{"$f":"IF(DNDOpex_Category_5_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T91),,$S91),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C92","v":"Total Delayed Operating Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J76:J91)","v":0},null,null,null,{"$f":"SUM(N76:N91)","v":0},null,null,null,null,{"$f":"SUM(S76:S91)","v":0},null,null,null,{"$f":"SUM(W76:W91)","v":0}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J94:AB94)),1,MIN(SUM(J94:AB94),1))","v":0},{"$f":"IF(ISERROR(J92),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(S92),1,0)","v":0},null,null,null,{"$f":"IF(ISERROR(W92),1,0)","v":0}]
[]
[null,{"$f":"Hist_Inputs!B96","v":"Additional Sales Margin"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Hist_Inputs!J97","v":"Value"},null,{"$f":"Hist_Inputs!AD97","v":"'As at year' Date"},null,"CPI Adjusted",null,{"$f":"Hist_Inputs!L97","v":"Start Date"},{"$f":"Hist_Inputs!T97","v":"End Date"},null,"PV (Start Date - End Date)",null,{"$f":"U74","v":"Date for Assessment"},null,"PV (End Date - DfA)"]
[null,null,{"$f":"Hist_Inputs!C98","v":"Additional sales margin category"},null,null,null,null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,null,{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Revenue_Category_1_Name=0,\"\",Revenue_Category_1_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J99","v":0},null,{"$f":"IF(Hist_Inputs!AC99=\"As at year\",Hist_Inputs!AD99,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC99=\"As at year\",Hist_Inputs!$J99*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P99,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI99),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J99),0)","v":0},null,{"$f":"Hist_Inputs!L99","v":""},{"$f":"Hist_Inputs!T99","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T99-IF(Hist_Inputs!$I99=\"Continuous\",Hist_Inputs!$R99,Hist_Inputs!$L99)),,$N99),0)","v":0},null,{"$f":"IF(Revenue_Category_1_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T99),,$S99),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_2_Name=0,\"\",Revenue_Category_2_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J100","v":0},null,{"$f":"IF(Hist_Inputs!AC100=\"As at year\",Hist_Inputs!AD100,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC100=\"As at year\",Hist_Inputs!$J100*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P100,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI100),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J100),0)","v":0},null,{"$f":"Hist_Inputs!L100","v":""},{"$f":"Hist_Inputs!T100","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T100-IF(Hist_Inputs!$I100=\"Continuous\",Hist_Inputs!$R100,Hist_Inputs!$L100)),,$N100),0)","v":0},null,{"$f":"IF(Revenue_Category_2_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T100),,$S100),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_3_Name=0,\"\",Revenue_Category_3_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J101","v":0},null,{"$f":"IF(Hist_Inputs!AC101=\"As at year\",Hist_Inputs!AD101,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC101=\"As at year\",Hist_Inputs!$J101*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P101,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI101),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J101),0)","v":0},null,{"$f":"Hist_Inputs!L101","v":""},{"$f":"Hist_Inputs!T101","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T101-IF(Hist_Inputs!$I101=\"Continuous\",Hist_Inputs!$R101,Hist_Inputs!$L101)),,$N101),0)","v":0},null,{"$f":"IF(Revenue_Category_3_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T101),,$S101),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_4_Name=0,\"\",Revenue_Category_4_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J102","v":0},null,{"$f":"IF(Hist_Inputs!AC102=\"As at year\",Hist_Inputs!AD102,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC102=\"As at year\",Hist_Inputs!$J102*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P102,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI102),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J102),0)","v":0},null,{"$f":"Hist_Inputs!L102","v":""},{"$f":"Hist_Inputs!T102","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T102-IF(Hist_Inputs!$I102=\"Continuous\",Hist_Inputs!$R102,Hist_Inputs!$L102)),,$N102),0)","v":0},null,{"$f":"IF(Revenue_Category_4_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T102),,$S102),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_5_Name=0,\"\",Revenue_Category_5_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J103","v":0},null,{"$f":"IF(Hist_Inputs!AC103=\"As at year\",Hist_Inputs!AD103,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC103=\"As at year\",Hist_Inputs!$J103*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P103,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI103),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J103),0)","v":0},null,{"$f":"Hist_Inputs!L103","v":""},{"$f":"Hist_Inputs!T103","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T103-IF(Hist_Inputs!$I103=\"Continuous\",Hist_Inputs!$R103,Hist_Inputs!$L103)),,$N103),0)","v":0},null,{"$f":"IF(Revenue_Category_5_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T103),,$S103),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_6_Name=0,\"\",Revenue_Category_6_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J104","v":0},null,{"$f":"IF(Hist_Inputs!AC104=\"As at year\",Hist_Inputs!AD104,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC104=\"As at year\",Hist_Inputs!$J104*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P104,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI104),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J104),0)","v":0},null,{"$f":"Hist_Inputs!L104","v":""},{"$f":"Hist_Inputs!T104","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T104-IF(Hist_Inputs!$I104=\"Continuous\",Hist_Inputs!$R104,Hist_Inputs!$L104)),,$N104),0)","v":0},null,{"$f":"IF(Revenue_Category_6_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T104),,$S104),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_7_Name=0,\"\",Revenue_Category_7_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J105","v":0},null,{"$f":"IF(Hist_Inputs!AC105=\"As at year\",Hist_Inputs!AD105,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC105=\"As at year\",Hist_Inputs!$J105*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P105,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI105),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J105),0)","v":0},null,{"$f":"Hist_Inputs!L105","v":""},{"$f":"Hist_Inputs!T105","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T105-IF(Hist_Inputs!$I105=\"Continuous\",Hist_Inputs!$R105,Hist_Inputs!$L105)),,$N105),0)","v":0},null,{"$f":"IF(Revenue_Category_7_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T105),,$S105),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_8_Name=0,\"\",Revenue_Category_8_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J106","v":0},null,{"$f":"IF(Hist_Inputs!AC106=\"As at year\",Hist_Inputs!AD106,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC106=\"As at year\",Hist_Inputs!$J106*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P106,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI106),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J106),0)","v":0},null,{"$f":"Hist_Inputs!L106","v":""},{"$f":"Hist_Inputs!T106","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T106-IF(Hist_Inputs!$I106=\"Continuous\",Hist_Inputs!$R106,Hist_Inputs!$L106)),,$N106),0)","v":0},null,{"$f":"IF(Revenue_Category_8_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T106),,$S106),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_9_Name=0,\"\",Revenue_Category_9_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J107","v":0},null,{"$f":"IF(Hist_Inputs!AC107=\"As at year\",Hist_Inputs!AD107,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC107=\"As at year\",Hist_Inputs!$J107*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P107,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI107),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J107),0)","v":0},null,{"$f":"Hist_Inputs!L107","v":""},{"$f":"Hist_Inputs!T107","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T107-IF(Hist_Inputs!$I107=\"Continuous\",Hist_Inputs!$R107,Hist_Inputs!$L107)),,$N107),0)","v":0},null,{"$f":"IF(Revenue_Category_9_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T107),,$S107),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_10_Name=0,\"\",Revenue_Category_10_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J108","v":0},null,{"$f":"IF(Hist_Inputs!AC108=\"As at year\",Hist_Inputs!AD108,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC108=\"As at year\",Hist_Inputs!$J108*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P108,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI108),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J108),0)","v":0},null,{"$f":"Hist_Inputs!L108","v":""},{"$f":"Hist_Inputs!T108","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T108-IF(Hist_Inputs!$I108=\"Continuous\",Hist_Inputs!$R108,Hist_Inputs!$L108)),,$N108),0)","v":0},null,{"$f":"IF(Revenue_Category_10_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(TS_Penalty_Date-Hist_Inputs!$T108),,$S108),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C109","v":"Total Additional Sales Margin"},null,null,null,null,null,null,{"$f":"SUM(J99:J108)","v":0},null,null,null,{"$f":"SUM(N99:N108)","v":0},null,null,null,null,{"$f":"SUM(S99:S108)","v":0},null,null,null,{"$f":"SUM(W99:W108)","v":0}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J111:AB111)),1,MIN(SUM(J111:AB111),1))","v":0},{"$f":"IF(ISERROR(J109),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(S109),1,0)","v":0},null,null,null,{"$f":"IF(ISERROR(W109),1,0)","v":0}]
[]
[null,{"$f":"Hist_Inputs!B113","v":"Delayed Sales Margin"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Hist_Inputs!J114","v":"Value"},null,{"$f":"Hist_Inputs!AD114","v":"'As at year' Date"},null,"CPI Adjusted",null,{"$f":"Hist_Inputs!L114","v":"Start Date"},{"$f":"Hist_Inputs!T114","v":"End Date"},null,"PV (Start Date - End Date)",null,null,null,"PV (End Date - DfA)"]
[null,null,{"$f":"Hist_Inputs!C115","v":"Delayed sales margin category"},null,null,null,null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,null,null,{"$f":"DD_TS_Denom","v":"$"},null,null,null,{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DRevenue_Category_1_Name=0,\"\",DRevenue_Category_1_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J116","v":0},null,{"$f":"IF(Hist_Inputs!AC116=\"As at year\",Hist_Inputs!AD116,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC116=\"As at year\",Hist_Inputs!$J116*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P116,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI116),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J116),0)","v":0},null,{"$f":"Hist_Inputs!L116","v":""},{"$f":"Hist_Inputs!T116","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T116-IF(Hist_Inputs!$I116=\"Continuous\",Hist_Inputs!$R116,Hist_Inputs!$L116)),,$N116)-$N116,0)","v":0},null,{"$f":"IF(DRevenue_Category_1_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),(TS_Penalty_Date-Hist_Inputs!$T116),,$S116),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_2_Name=0,\"\",DRevenue_Category_2_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J117","v":0},null,{"$f":"IF(Hist_Inputs!AC117=\"As at year\",Hist_Inputs!AD117,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC117=\"As at year\",Hist_Inputs!$J117*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P117,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI117),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J117),0)","v":0},null,{"$f":"Hist_Inputs!L117","v":""},{"$f":"Hist_Inputs!T117","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T117-IF(Hist_Inputs!$I117=\"Continuous\",Hist_Inputs!$R117,Hist_Inputs!$L117)),,$N117)-$N117,0)","v":0},null,{"$f":"IF(DRevenue_Category_2_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),(TS_Penalty_Date-Hist_Inputs!$T117),,$S117),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_3_Name=0,\"\",DRevenue_Category_3_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J118","v":0},null,{"$f":"IF(Hist_Inputs!AC118=\"As at year\",Hist_Inputs!AD118,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC118=\"As at year\",Hist_Inputs!$J118*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P118,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI118),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J118),0)","v":0},null,{"$f":"Hist_Inputs!L118","v":""},{"$f":"Hist_Inputs!T118","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T118-IF(Hist_Inputs!$I118=\"Continuous\",Hist_Inputs!$R118,Hist_Inputs!$L118)),,$N118)-$N118,0)","v":0},null,{"$f":"IF(DRevenue_Category_3_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),(TS_Penalty_Date-Hist_Inputs!$T118),,$S118),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_4_Name=0,\"\",DRevenue_Category_4_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J119","v":0},null,{"$f":"IF(Hist_Inputs!AC119=\"As at year\",Hist_Inputs!AD119,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC119=\"As at year\",Hist_Inputs!$J119*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P119,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI119),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J119),0)","v":0},null,{"$f":"Hist_Inputs!L119","v":""},{"$f":"Hist_Inputs!T119","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T119-IF(Hist_Inputs!$I119=\"Continuous\",Hist_Inputs!$R119,Hist_Inputs!$L119)),,$N119)-$N119,0)","v":0},null,{"$f":"IF(DRevenue_Category_4_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),(TS_Penalty_Date-Hist_Inputs!$T119),,$S119),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_5_Name=0,\"\",DRevenue_Category_5_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J120","v":0},null,{"$f":"IF(Hist_Inputs!AC120=\"As at year\",Hist_Inputs!AD120,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC120=\"As at year\",Hist_Inputs!$J120*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P120,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI120),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J120),0)","v":0},null,{"$f":"Hist_Inputs!L120","v":""},{"$f":"Hist_Inputs!T120","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T120-IF(Hist_Inputs!$I120=\"Continuous\",Hist_Inputs!$R120,Hist_Inputs!$L120)),,$N120)-$N120,0)","v":0},null,{"$f":"IF(DRevenue_Category_5_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),(TS_Penalty_Date-Hist_Inputs!$T120),,$S120),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_6_Name=0,\"\",DRevenue_Category_6_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J121","v":0},null,{"$f":"IF(Hist_Inputs!AC121=\"As at year\",Hist_Inputs!AD121,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC121=\"As at year\",Hist_Inputs!$J121*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P121,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI121),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J121),0)","v":0},null,{"$f":"Hist_Inputs!L121","v":""},{"$f":"Hist_Inputs!T121","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T121-IF(Hist_Inputs!$I121=\"Continuous\",Hist_Inputs!$R121,Hist_Inputs!$L121)),,$N121)-$N121,0)","v":0},null,{"$f":"IF(DRevenue_Category_6_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),(TS_Penalty_Date-Hist_Inputs!$T121),,$S121),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_7_Name=0,\"\",DRevenue_Category_7_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J122","v":0},null,{"$f":"IF(Hist_Inputs!AC122=\"As at year\",Hist_Inputs!AD122,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC122=\"As at year\",Hist_Inputs!$J122*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P122,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI122),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J122),0)","v":0},null,{"$f":"Hist_Inputs!L122","v":""},{"$f":"Hist_Inputs!T122","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T122-IF(Hist_Inputs!$I122=\"Continuous\",Hist_Inputs!$R122,Hist_Inputs!$L122)),,$N122)-$N122,0)","v":0},null,{"$f":"IF(DRevenue_Category_7_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),(TS_Penalty_Date-Hist_Inputs!$T122),,$S122),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_8_Name=0,\"\",DRevenue_Category_8_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J123","v":0},null,{"$f":"IF(Hist_Inputs!AC123=\"As at year\",Hist_Inputs!AD123,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC123=\"As at year\",Hist_Inputs!$J123*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P123,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI123),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J123),0)","v":0},null,{"$f":"Hist_Inputs!L123","v":""},{"$f":"Hist_Inputs!T123","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T123-IF(Hist_Inputs!$I123=\"Continuous\",Hist_Inputs!$R123,Hist_Inputs!$L123)),,$N123)-$N123,0)","v":0},null,{"$f":"IF(DRevenue_Category_8_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),(TS_Penalty_Date-Hist_Inputs!$T123),,$S123),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_9_Name=0,\"\",DRevenue_Category_9_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J124","v":0},null,{"$f":"IF(Hist_Inputs!AC124=\"As at year\",Hist_Inputs!AD124,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC124=\"As at year\",Hist_Inputs!$J124*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P124,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI124),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J124),0)","v":0},null,{"$f":"Hist_Inputs!L124","v":""},{"$f":"Hist_Inputs!T124","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T124-IF(Hist_Inputs!$I124=\"Continuous\",Hist_Inputs!$R124,Hist_Inputs!$L124)),,$N124)-$N124,0)","v":0},null,{"$f":"IF(DRevenue_Category_9_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),(TS_Penalty_Date-Hist_Inputs!$T124),,$S124),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_10_Name=0,\"\",DRevenue_Category_10_Name)","v":""},null,null,null,null,null,null,{"$f":"Hist_Inputs!J125","v":0},null,{"$f":"IF(Hist_Inputs!AC125=\"As at year\",Hist_Inputs!AD125,0)","v":"00:00:00"},null,{"$f":"IFERROR(IF(Hist_Inputs!$AC125=\"As at year\",Hist_Inputs!$J125*(1+(INDEX(CPI_LU!$K$18:$AZ$59,MATCH(Hist_Inputs!$P125,CPI_LU!$E$18:$E$59,0),MATCH(YEAR(Hist_Inputs!$AI125),CPI_LU!$K$10:$AZ$10,0)))),Hist_Inputs!$J125),0)","v":0},null,{"$f":"Hist_Inputs!L125","v":""},{"$f":"Hist_Inputs!T125","v":""},null,{"$f":"IFERROR(-FV((TS_Daily_Discount_Rate/365.25),(Hist_Inputs!$T125-IF(Hist_Inputs!$I125=\"Continuous\",Hist_Inputs!$R125,Hist_Inputs!$L125)),,$N125)-$N125,0)","v":0},null,{"$f":"IF(DRevenue_Category_10_Name=\"\",\"\",TS_Penalty_Date)","v":""},null,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),(TS_Penalty_Date-Hist_Inputs!$T125),,$S125),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C126","v":"Total Delayed Sales Margin"},null,null,null,null,null,null,{"$f":"SUM(J116:J125)","v":0},null,null,null,{"$f":"SUM(N116:N125)","v":0},null,null,null,null,{"$f":"SUM(S116:S125)","v":0},null,null,null,{"$f":"SUM(W116:W125)","v":0}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J128:AB128)),1,MIN(SUM(J128:AB128),1))","v":0},{"$f":"IF(ISERROR(J126),1,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(S126),1,0)","v":0},null,null,null,{"$f":"IF(ISERROR(W126),1,0)","v":0}]

{"sheet":"Capex_Depreciation","index":11,"n_rows":371,"n_cols":29,"rows_kept":371,"cut":false,"hidden":true,"merged":[[2,1,2,5]]}
[{"$f":"HL_Err_Chk_7+HL_Err_Chk_8+HL_Err_Chk_9+HL_Err_Chk_10+HL_Err_Chk_11+HL_Err_Chk_12+HL_Err_Chk_13+HL_Err_Chk_14+HL_Err_Chk_15+HL_Err_Chk_16+HL_Err_Chk_17+HL_Err_Chk_18+HL_Err_Chk_19+HL_Err_Chk_20+HL_Err_Chk_21+HL_Err_Chk_22+HL_Err_Chk_23+HL_Err_Chk_24+HL_Err_Chk_25+HL_Err_Chk_26","v":18},"Capex - Tax effect of tax depreciation (lagged by one year)"]
[null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,"Go to Table of Contents"]
["é","ç","è","x","h","O"]
[]
[]
[null,{"$f":"IF(TS_Pers_In_Yr=1,Yr_Name&\" Ending \"&DAY(TS_Per_1_End_Date)&\" \"&INDEX(LU_Mth_Names,DD_TS_Fin_YE_Mth),TS_Per_Type_Name)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"IF(TS_Model_Year_End=\"Financial Year\",RIGHT(J10-1,2)&\"/\"&RIGHT(J10,2),J10)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Period Start Date (From Start of Day...)",null,null,null,null,null,null,null,{"$f":"IF(J12=1,TS_Start_Date,I9+1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Period End Date (Until End of Day...)",null,null,null,null,null,null,null,{"$f":"IF(J12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+J12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+J12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(K12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+K12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+K12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(L12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+L12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+L12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(M12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+M12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+M12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(N12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+N12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+N12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(Y12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+Y12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+Y12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(Z12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+Z12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+Z12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(AA12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AA12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AA12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(AB12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AB12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AB12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(AC12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AC12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AC12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}}]
[null,"Financial Year",null,null,null,null,null,null,null,{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+J12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+K12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+L12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+M12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+N12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+Y12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+Z12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+AA12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+AB12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+AC12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}}]
[null,"Financial Year Period",null,null,null,null,null,null,null,{"$f":"IF(TS_Pers_In_Yr=1,Yr_Name,TS_Per_Type_Prefix&IF(MOD(TS_Per_1_Number+J12-1,TS_Pers_In_Yr)=0,TS_Pers_In_Yr,MOD(TS_Per_1_Number+J12-1,TS_Pers_In_Yr)))&\" \"","v":"Year "},"Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year "]
[null,"Counter",null,null,null,null,null,null,null,{"$f":"COLUMN(J12)-COLUMN($J12)+1","v":1},{"$f":"COLUMN(K12)-COLUMN($J12)+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Period Key",null,null,null,null,null,null,null,{"$f":"J10&\"-\"&J11","v":{"$error":"#N/A"}},{"$f":"K10&\"-\"&K11","v":{"$error":"#N/A"}},{"$f":"L10&\"-\"&L11","v":{"$error":"#N/A"}},{"$f":"M10&\"-\"&M11","v":{"$error":"#N/A"}},{"$f":"N10&\"-\"&N11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"Y10&\"-\"&Y11","v":{"$error":"#N/A"}},{"$f":"Z10&\"-\"&Z11","v":{"$error":"#N/A"}},{"$f":"AA10&\"-\"&AA11","v":{"$error":"#N/A"}},{"$f":"AB10&\"-\"&AB11","v":{"$error":"#N/A"}},{"$f":"AC10&\"-\"&AC11","v":{"$error":"#N/A"}}]
[]
[]
[1,{"$f":"Hist_Inputs!$B$16&\" Year \"&A16","v":"Avoided Capital Expenditure Year 1"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$18","v":"Avoided capex category"},null,null,null,null,null,{"$f":"Hist_Inputs!I17","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"Hist_Inputs!I19","v":0},null,{"$f":"IFERROR(IF(J$10-$J$10<$I19,(TS_Income_Tax_Rate*((IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q19), MONTH(J$9)=MONTH(Hist_Inputs!$Q19)),PV!$J19,0))/$I19)),0),0)","v":0},{"$f":"IF(L$10-$K$10<=$I19,K19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AB$10-$K$10<=$I19,AA19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"Hist_Inputs!I20","v":0},null,{"$f":"IFERROR(IF(J$10-$J$10<$I20,(TS_Income_Tax_Rate*((IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q20), MONTH(J$9)=MONTH(Hist_Inputs!$Q20)),PV!$J20,0))/$I20)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,{"$f":"Hist_Inputs!I21","v":0},null,{"$f":"IFERROR(IF(J$10-$J$10<$I21,(TS_Income_Tax_Rate*((IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q21), MONTH(J$9)=MONTH(Hist_Inputs!$Q21)),PV!$J21,0))/$I21)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,{"$f":"Hist_Inputs!I22","v":0},null,{"$f":"IFERROR(IF(J$10-$J$10<$I22,(TS_Income_Tax_Rate*((IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q22), MONTH(J$9)=MONTH(Hist_Inputs!$Q22)),PV!$J22,0))/$I22)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,{"$f":"Hist_Inputs!I23","v":0},null,{"$f":"IFERROR(IF(J$10-$J$10<$I23,(TS_Income_Tax_Rate*((IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q23), MONTH(J$9)=MONTH(Hist_Inputs!$Q23)),PV!$J23,0))/$I23)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,{"$f":"Hist_Inputs!I24","v":0},null,{"$f":"IFERROR(IF(J$10-$J$10<$I24,(TS_Income_Tax_Rate*((IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q24), MONTH(J$9)=MONTH(Hist_Inputs!$Q24)),PV!$J24,0))/$I24)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,{"$f":"Hist_Inputs!I25","v":0},null,{"$f":"IFERROR(IF(J$10-$J$10<$I25,(TS_Income_Tax_Rate*((IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q25), MONTH(J$9)=MONTH(Hist_Inputs!$Q25)),PV!$J25,0))/$I25)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,{"$f":"Hist_Inputs!I26","v":0},null,{"$f":"IFERROR(IF(J$10-$J$10<$I26,(TS_Income_Tax_Rate*((IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q26), MONTH(J$9)=MONTH(Hist_Inputs!$Q26)),PV!$J26,0))/$I26)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,{"$f":"Hist_Inputs!I27","v":0},null,{"$f":"IFERROR(IF(J$10-$J$10<$I27,(TS_Income_Tax_Rate*((IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q27), MONTH(J$9)=MONTH(Hist_Inputs!$Q27)),PV!$J27,0))/$I27)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,{"$f":"Hist_Inputs!I28","v":0},null,{"$f":"IFERROR(IF(J$10-$J$10<$I28,(TS_Income_Tax_Rate*((IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q28), MONTH(J$9)=MONTH(Hist_Inputs!$Q28)),PV!$J28,0))/$I28)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J19:J28)","v":0},{"$f":"SUM(K19:K28)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Y19:Y28)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J31:AC31)),1,MIN(SUM(J31:AC31),1))","v":1},{"$f":"IF(ISERROR(J29),1,0)","v":0},{"$f":"IF(ISERROR(K29),1,0)","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[2,{"$f":"Hist_Inputs!$B$16&\" Year \"&A33","v":"Avoided Capital Expenditure Year 2"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$18","v":"Avoided capex category"},null,null,null,null,null,{"$f":"I18","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I19","v":0},null,null,{"$f":"IFERROR(IF(K$10-$K$10<$I36,(TS_Income_Tax_Rate*((IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q19), MONTH(K$9)=MONTH(Hist_Inputs!$Q19)),PV!$J19,0))/$I36)),0),0)","v":0},{"$f":"IF(M$10-$L$10<$I36,L36,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AC$10-$L$10<$I36,AB36,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I20","v":0},null,null,{"$f":"IFERROR(IF(K$10-$K$10<$I37,(TS_Income_Tax_Rate*((IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q20), MONTH(K$9)=MONTH(Hist_Inputs!$Q20)),PV!$J20,0))/$I37)),0),0)","v":0},{"$f":"IF(M$10-$L$10<$I37,L37,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF(K$10-$K$10<$I38,(TS_Income_Tax_Rate*((IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q21), MONTH(K$9)=MONTH(Hist_Inputs!$Q21)),PV!$J21,0))/$I38)),0),0)","v":0},{"$f":"IF(M$10-$L$10<$I38,L38,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF(K$10-$K$10<$I39,(TS_Income_Tax_Rate*((IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q22), MONTH(K$9)=MONTH(Hist_Inputs!$Q22)),PV!$J22,0))/$I39)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF(K$10-$K$10<$I40,(TS_Income_Tax_Rate*((IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q23), MONTH(K$9)=MONTH(Hist_Inputs!$Q23)),PV!$J23,0))/$I40)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF(K$10-$K$10<$I41,(TS_Income_Tax_Rate*((IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q24), MONTH(K$9)=MONTH(Hist_Inputs!$Q24)),PV!$J24,0))/$I41)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF(K$10-$K$10<$I42,(TS_Income_Tax_Rate*((IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q25), MONTH(K$9)=MONTH(Hist_Inputs!$Q25)),PV!$J25,0))/$I42)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF(K$10-$K$10<$I43,(TS_Income_Tax_Rate*((IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q26), MONTH(K$9)=MONTH(Hist_Inputs!$Q26)),PV!$J26,0))/$I43)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF(K$10-$K$10<$I44,(TS_Income_Tax_Rate*((IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q27), MONTH(K$9)=MONTH(Hist_Inputs!$Q27)),PV!$J27,0))/$I44)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF(K$10-$K$10<$I45,(TS_Income_Tax_Rate*((IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q28), MONTH(K$9)=MONTH(Hist_Inputs!$Q28)),PV!$J28,0))/$I45)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J36:J45)","v":0},{"$f":"SUM(K36:K45)","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Y36:Y45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J48:AC48)),1,MIN(SUM(J48:AC48),1))","v":1},{"$f":"IF(ISERROR(J46),1,0)","v":0},{"$f":"IF(ISERROR(K46),1,0)","v":0},{"$f":"IF(ISERROR(L46),1,0)","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[3,{"$f":"Hist_Inputs!$B$16&\" Year \"&A50","v":"Avoided Capital Expenditure Year 3"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$18","v":"Avoided capex category"},null,null,null,null,null,{"$f":"I35","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I36","v":0},null,null,null,{"$f":"IFERROR(IF(L$10-$L$10<$I53,(TS_Income_Tax_Rate*((IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q19), MONTH(L$9)=MONTH(Hist_Inputs!$Q19)),PV!$J19,0))/$I53)),0),0)","v":0},{"$f":"IF(N$10-$M$10<$I53,M53,0)","v":{"$error":"#N/A"}},{"$f":"IF(O$10-$M$10<$I53,N53,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I37","v":0},null,null,null,{"$f":"IFERROR(IF(L$10-$L$10<$I54,(TS_Income_Tax_Rate*((IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q20), MONTH(L$9)=MONTH(Hist_Inputs!$Q20)),PV!$J20,0))/$I54)),0),0)","v":0},{"$f":"IF(N$10-$M$10<$I54,M54,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,{"$f":"IFERROR(IF(L$10-$L$10<$I55,(TS_Income_Tax_Rate*((IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q21), MONTH(L$9)=MONTH(Hist_Inputs!$Q21)),PV!$J21,0))/$I55)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,{"$f":"IFERROR(IF(L$10-$L$10<$I56,(TS_Income_Tax_Rate*((IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q22), MONTH(L$9)=MONTH(Hist_Inputs!$Q22)),PV!$J22,0))/$I56)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,{"$f":"IFERROR(IF(L$10-$L$10<$I57,(TS_Income_Tax_Rate*((IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q23), MONTH(L$9)=MONTH(Hist_Inputs!$Q23)),PV!$J23,0))/$I57)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,{"$f":"IFERROR(IF(L$10-$L$10<$I58,(TS_Income_Tax_Rate*((IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q24), MONTH(L$9)=MONTH(Hist_Inputs!$Q24)),PV!$J24,0))/$I58)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,{"$f":"IFERROR(IF(L$10-$L$10<$I59,(TS_Income_Tax_Rate*((IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q25), MONTH(L$9)=MONTH(Hist_Inputs!$Q25)),PV!$J25,0))/$I59)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,{"$f":"IFERROR(IF(L$10-$L$10<$I60,(TS_Income_Tax_Rate*((IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q26), MONTH(L$9)=MONTH(Hist_Inputs!$Q26)),PV!$J26,0))/$I60)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,{"$f":"IFERROR(IF(L$10-$L$10<$I61,(TS_Income_Tax_Rate*((IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q27), MONTH(L$9)=MONTH(Hist_Inputs!$Q27)),PV!$J27,0))/$I61)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,{"$f":"IFERROR(IF(L$10-$L$10<$I62,(TS_Income_Tax_Rate*((IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q28), MONTH(L$9)=MONTH(Hist_Inputs!$Q28)),PV!$J28,0))/$I62)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J53:J62)","v":0},{"$f":"SUM(K53:K62)","v":0},0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Y53:Y62)","v":{"$error":"#N/A"}},{"$f":"SUM(Z53:Z62)","v":{"$error":"#N/A"}},{"$f":"SUM(AA53:AA62)","v":{"$error":"#N/A"}},{"$f":"SUM(AB53:AB62)","v":{"$error":"#N/A"}},{"$f":"SUM(AC53:AC62)","v":{"$error":"#N/A"}}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J65:AC65)),1,MIN(SUM(J65:AC65),1))","v":1},{"$f":"IF(ISERROR(J63),1,0)","v":0},{"$f":"IF(ISERROR(K63),1,0)","v":0},{"$f":"IF(ISERROR(L63),1,0)","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[4,{"$f":"Hist_Inputs!$B$16&\" Year \"&A67","v":"Avoided Capital Expenditure Year 4"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$18","v":"Avoided capex category"},null,null,null,null,null,{"$f":"I52","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I53","v":0},null,null,null,null,{"$f":"IFERROR(IF(M$10-$M$10<$I70,(TS_Income_Tax_Rate*((IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q19), MONTH(M$9)=MONTH(Hist_Inputs!$Q19)),PV!$J19,0))/$I70)),0),0)","v":0},{"$f":"IF(O$10-$N$10<$I70,N70,0)","v":{"$error":"#N/A"}},{"$f":"IF(P$10-$N$10<$I70,O70,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I54","v":0},null,null,null,null,{"$f":"IFERROR(IF(M$10-$M$10<$I71,(TS_Income_Tax_Rate*((IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q20), MONTH(M$9)=MONTH(Hist_Inputs!$Q20)),PV!$J20,0))/$I71)),0),0)","v":0},{"$f":"IF(O$10-$N$10<$I71,N71,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,{"$f":"IFERROR(IF(M$10-$M$10<$I72,(TS_Income_Tax_Rate*((IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q21), MONTH(M$9)=MONTH(Hist_Inputs!$Q21)),PV!$J21,0))/$I72)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,{"$f":"IFERROR(IF(M$10-$M$10<$I73,(TS_Income_Tax_Rate*((IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q22), MONTH(M$9)=MONTH(Hist_Inputs!$Q22)),PV!$J22,0))/$I73)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,{"$f":"IFERROR(IF(M$10-$M$10<$I74,(TS_Income_Tax_Rate*((IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q23), MONTH(M$9)=MONTH(Hist_Inputs!$Q23)),PV!$J23,0))/$I74)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,{"$f":"IFERROR(IF(M$10-$M$10<$I75,(TS_Income_Tax_Rate*((IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q24), MONTH(M$9)=MONTH(Hist_Inputs!$Q24)),PV!$J24,0))/$I75)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,{"$f":"IFERROR(IF(M$10-$M$10<$I76,(TS_Income_Tax_Rate*((IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q25), MONTH(M$9)=MONTH(Hist_Inputs!$Q25)),PV!$J25,0))/$I76)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,{"$f":"IFERROR(IF(M$10-$M$10<$I77,(TS_Income_Tax_Rate*((IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q26), MONTH(M$9)=MONTH(Hist_Inputs!$Q26)),PV!$J26,0))/$I77)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,{"$f":"IFERROR(IF(M$10-$M$10<$I78,(TS_Income_Tax_Rate*((IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q27), MONTH(M$9)=MONTH(Hist_Inputs!$Q27)),PV!$J27,0))/$I78)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,{"$f":"IFERROR(IF(M$10-$M$10<$I79,(TS_Income_Tax_Rate*((IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q28), MONTH(M$9)=MONTH(Hist_Inputs!$Q28)),PV!$J28,0))/$I79)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J70:J79)","v":0},{"$f":"SUM(K70:K79)","v":0},0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Y70:Y79)","v":{"$error":"#N/A"}},{"$f":"SUM(Z70:Z79)","v":{"$error":"#N/A"}},{"$f":"SUM(AA70:AA79)","v":{"$error":"#N/A"}},{"$f":"SUM(AB70:AB79)","v":{"$error":"#N/A"}},{"$f":"SUM(AC70:AC79)","v":{"$error":"#N/A"}}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J82:AC82)),1,MIN(SUM(J82:AC82),1))","v":1},{"$f":"IF(ISERROR(J80),1,0)","v":0},{"$f":"IF(ISERROR(K80),1,0)","v":0},{"$f":"IF(ISERROR(L80),1,0)","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[5,{"$f":"Hist_Inputs!$B$16&\" Year \"&A84","v":"Avoided Capital Expenditure Year 5"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$18","v":"Avoided capex category"},null,null,null,null,null,{"$f":"I69","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I70","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(N$10-$N$10<$I87,(TS_Income_Tax_Rate*((IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q19), MONTH(N$9)=MONTH(Hist_Inputs!$Q19)),PV!$J19,0))/$I87)),0),0)","v":0},{"$f":"IF(P$10-$O$10<$I87,O87,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I71","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(N$10-$N$10<$I88,(TS_Income_Tax_Rate*((IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q20), MONTH(N$9)=MONTH(Hist_Inputs!$Q20)),PV!$J20,0))/$I88)),0),0)","v":0},{"$f":"IF(P$10-$O$10<$I88,O88,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AC$10-$O$10<$I88,AB88,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR(IF(N$10-$N$10<$I89,(TS_Income_Tax_Rate*((IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q21), MONTH(N$9)=MONTH(Hist_Inputs!$Q21)),PV!$J21,0))/$I89)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR(IF(N$10-$N$10<$I90,(TS_Income_Tax_Rate*((IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q22), MONTH(N$9)=MONTH(Hist_Inputs!$Q22)),PV!$J22,0))/$I90)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR(IF(N$10-$N$10<$I91,(TS_Income_Tax_Rate*((IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q23), MONTH(N$9)=MONTH(Hist_Inputs!$Q23)),PV!$J23,0))/$I91)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR(IF(N$10-$N$10<$I92,(TS_Income_Tax_Rate*((IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q24), MONTH(N$9)=MONTH(Hist_Inputs!$Q24)),PV!$J24,0))/$I92)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR(IF(N$10-$N$10<$I93,(TS_Income_Tax_Rate*((IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q25), MONTH(N$9)=MONTH(Hist_Inputs!$Q25)),PV!$J25,0))/$I93)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR(IF(N$10-$N$10<$I94,(TS_Income_Tax_Rate*((IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q26), MONTH(N$9)=MONTH(Hist_Inputs!$Q26)),PV!$J26,0))/$I94)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR(IF(N$10-$N$10<$I95,(TS_Income_Tax_Rate*((IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q27), MONTH(N$9)=MONTH(Hist_Inputs!$Q27)),PV!$J27,0))/$I95)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR(IF(N$10-$N$10<$I96,(TS_Income_Tax_Rate*((IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q28), MONTH(N$9)=MONTH(Hist_Inputs!$Q28)),PV!$J28,0))/$I96)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J87:J96)","v":0},{"$f":"SUM(K87:K96)","v":0},0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Y87:Y96)","v":{"$error":"#N/A"}},{"$f":"SUM(Z87:Z96)","v":{"$error":"#N/A"}},{"$f":"SUM(AA87:AA96)","v":{"$error":"#N/A"}},{"$f":"SUM(AB87:AB96)","v":{"$error":"#N/A"}},{"$f":"SUM(AC87:AC96)","v":{"$error":"#N/A"}}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J99:AC99)),1,MIN(SUM(J99:AC99),1))","v":1},{"$f":"IF(ISERROR(J97),1,0)","v":0},{"$f":"IF(ISERROR(K97),1,0)","v":0},{"$f":"IF(ISERROR(L97),1,0)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[6,{"$f":"Hist_Inputs!$B$16&\" Year \"&A101","v":"Avoided Capital Expenditure Year 6"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$18","v":"Avoided capex category"},null,null,null,null,null,{"$f":"I86","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I87","v":0},null,null,null,null,null,null,{"$f":"IFERROR(IF(O$10-$O$10<$I104,(TS_Income_Tax_Rate*((IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q19), MONTH(O$9)=MONTH(Hist_Inputs!$Q19)),PV!$J19,0))/$I104)),0),0)","v":0},{"$f":"IF(Q$10-$P$10<$I104,P104,0)","v":{"$error":"#N/A"}},{"$f":"IF(R$10-$P$10<$I104,Q104,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I88","v":0},null,null,null,null,null,null,{"$f":"IFERROR(IF(O$10-$O$10<$I105,(TS_Income_Tax_Rate*((IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q20), MONTH(O$9)=MONTH(Hist_Inputs!$Q20)),PV!$J20,0))/$I105)),0),0)","v":0},{"$f":"IF(Q$10-$P$10<$I105,P105,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(IF(O$10-$O$10<$I106,(TS_Income_Tax_Rate*((IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q21), MONTH(O$9)=MONTH(Hist_Inputs!$Q21)),PV!$J21,0))/$I106)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(IF(O$10-$O$10<$I107,(TS_Income_Tax_Rate*((IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q22), MONTH(O$9)=MONTH(Hist_Inputs!$Q22)),PV!$J22,0))/$I107)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(IF(O$10-$O$10<$I108,(TS_Income_Tax_Rate*((IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q23), MONTH(O$9)=MONTH(Hist_Inputs!$Q23)),PV!$J23,0))/$I108)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(IF(O$10-$O$10<$I109,(TS_Income_Tax_Rate*((IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q24), MONTH(O$9)=MONTH(Hist_Inputs!$Q24)),PV!$J24,0))/$I109)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(IF(O$10-$O$10<$I110,(TS_Income_Tax_Rate*((IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q25), MONTH(O$9)=MONTH(Hist_Inputs!$Q25)),PV!$J25,0))/$I110)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(IF(O$10-$O$10<$I111,(TS_Income_Tax_Rate*((IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q26), MONTH(O$9)=MONTH(Hist_Inputs!$Q26)),PV!$J26,0))/$I111)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(IF(O$10-$O$10<$I112,(TS_Income_Tax_Rate*((IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q27), MONTH(O$9)=MONTH(Hist_Inputs!$Q27)),PV!$J27,0))/$I112)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(IF(O$10-$O$10<$I113,(TS_Income_Tax_Rate*((IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q28), MONTH(O$9)=MONTH(Hist_Inputs!$Q28)),PV!$J28,0))/$I113)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J104:J113)","v":0},0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J116:AC116)),1,MIN(SUM(J116:AC116),1))","v":1},{"$f":"IF(ISERROR(J114),1,0)","v":0},{"$f":"IF(ISERROR(K114),1,0)","v":0},{"$f":"IF(ISERROR(L114),1,0)","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[7,{"$f":"Hist_Inputs!$B$16&\" Year \"&A118","v":"Avoided Capital Expenditure Year 7"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$18","v":"Avoided capex category"},null,null,null,null,null,{"$f":"I103","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I104","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(P$10-$P$10<$I121,(TS_Income_Tax_Rate*((IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q19), MONTH(P$9)=MONTH(Hist_Inputs!$Q19)),PV!$J19,0))/$I121)),0),0)","v":0},{"$f":"IF(R$10-$Q$10<$I121,Q121,0)","v":{"$error":"#N/A"}},{"$f":"IF(S$10-$Q$10<$I121,R121,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I105","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(P$10-$P$10<$I122,(TS_Income_Tax_Rate*((IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q20), MONTH(P$9)=MONTH(Hist_Inputs!$Q20)),PV!$J20,0))/$I122)),0),0)","v":0},{"$f":"IF(R$10-$Q$10<$I122,Q122,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(P$10-$P$10<$I123,(TS_Income_Tax_Rate*((IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q21), MONTH(P$9)=MONTH(Hist_Inputs!$Q21)),PV!$J21,0))/$I123)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(P$10-$P$10<$I124,(TS_Income_Tax_Rate*((IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q22), MONTH(P$9)=MONTH(Hist_Inputs!$Q22)),PV!$J22,0))/$I124)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(P$10-$P$10<$I125,(TS_Income_Tax_Rate*((IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q23), MONTH(P$9)=MONTH(Hist_Inputs!$Q23)),PV!$J23,0))/$I125)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(P$10-$P$10<$I126,(TS_Income_Tax_Rate*((IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q24), MONTH(P$9)=MONTH(Hist_Inputs!$Q24)),PV!$J24,0))/$I126)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(P$10-$P$10<$I127,(TS_Income_Tax_Rate*((IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q25), MONTH(P$9)=MONTH(Hist_Inputs!$Q25)),PV!$J25,0))/$I127)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(P$10-$P$10<$I128,(TS_Income_Tax_Rate*((IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q26), MONTH(P$9)=MONTH(Hist_Inputs!$Q26)),PV!$J26,0))/$I128)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(P$10-$P$10<$I129,(TS_Income_Tax_Rate*((IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q27), MONTH(P$9)=MONTH(Hist_Inputs!$Q27)),PV!$J27,0))/$I129)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(P$10-$P$10<$I130,(TS_Income_Tax_Rate*((IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q28), MONTH(P$9)=MONTH(Hist_Inputs!$Q28)),PV!$J28,0))/$I130)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J121:J130)","v":0},{"$f":"SUM(K121:K130)","v":0},0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J133:AC133)),1,MIN(SUM(J133:AC133),1))","v":1},{"$f":"IF(ISERROR(J131),1,0)","v":0},{"$f":"IF(ISERROR(K131),1,0)","v":0},{"$f":"IF(ISERROR(L131),1,0)","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[8,{"$f":"Hist_Inputs!$B$16&\" Year \"&A135","v":"Avoided Capital Expenditure Year 8"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$18","v":"Avoided capex category"},null,null,null,null,null,{"$f":"I120","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I121","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Q$10-$Q$10<$I138,(TS_Income_Tax_Rate*((IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q19), MONTH(Q$9)=MONTH(Hist_Inputs!$Q19)),PV!$J19,0))/$I138)),0),0)","v":0},{"$f":"IF(S$10-$R$10<$I138,R138,0)","v":{"$error":"#N/A"}},{"$f":"IF(T$10-$R$10<$I138,S138,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I122","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Q$10-$Q$10<$I139,(TS_Income_Tax_Rate*((IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q20), MONTH(Q$9)=MONTH(Hist_Inputs!$Q20)),PV!$J20,0))/$I139)),0),0)","v":0},{"$f":"IF(S$10-$R$10<$I139,R139,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Q$10-$Q$10<$I140,(TS_Income_Tax_Rate*((IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q21), MONTH(Q$9)=MONTH(Hist_Inputs!$Q21)),PV!$J21,0))/$I140)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Q$10-$Q$10<$I141,(TS_Income_Tax_Rate*((IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q22), MONTH(Q$9)=MONTH(Hist_Inputs!$Q22)),PV!$J22,0))/$I141)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Q$10-$Q$10<$I142,(TS_Income_Tax_Rate*((IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q23), MONTH(Q$9)=MONTH(Hist_Inputs!$Q23)),PV!$J23,0))/$I142)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Q$10-$Q$10<$I143,(TS_Income_Tax_Rate*((IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q24), MONTH(Q$9)=MONTH(Hist_Inputs!$Q24)),PV!$J24,0))/$I143)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Q$10-$Q$10<$I144,(TS_Income_Tax_Rate*((IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q25), MONTH(Q$9)=MONTH(Hist_Inputs!$Q25)),PV!$J25,0))/$I144)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Q$10-$Q$10<$I145,(TS_Income_Tax_Rate*((IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q26), MONTH(Q$9)=MONTH(Hist_Inputs!$Q26)),PV!$J26,0))/$I145)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Q$10-$Q$10<$I146,(TS_Income_Tax_Rate*((IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q27), MONTH(Q$9)=MONTH(Hist_Inputs!$Q27)),PV!$J27,0))/$I146)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Q$10-$Q$10<$I147,(TS_Income_Tax_Rate*((IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q28), MONTH(Q$9)=MONTH(Hist_Inputs!$Q28)),PV!$J28,0))/$I147)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J138:J147)","v":0},{"$f":"SUM(K138:K147)","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J150:AC150)),1,MIN(SUM(J150:AC150),1))","v":1},{"$f":"IF(ISERROR(J148),1,0)","v":0},{"$f":"IF(ISERROR(K148),1,0)","v":0},{"$f":"IF(ISERROR(L148),1,0)","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1]
[]
[9,{"$f":"Hist_Inputs!$B$16&\" Year \"&A152","v":"Avoided Capital Expenditure Year 9"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$18","v":"Avoided capex category"},null,null,null,null,null,{"$f":"I137","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I138","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(R$10-$R$10<$I155,(TS_Income_Tax_Rate*((IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q19), MONTH(R$9)=MONTH(Hist_Inputs!$Q19)),PV!$J19,0))/$I155)),0),0)","v":0},{"$f":"IF(T$10-$S$10<$I155,S155,0)","v":{"$error":"#N/A"}},{"$f":"IF(U$10-$S$10<$I155,T155,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I139","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(R$10-$R$10<$I156,(TS_Income_Tax_Rate*((IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q20), MONTH(R$9)=MONTH(Hist_Inputs!$Q20)),PV!$J20,0))/$I156)),0),0)","v":0},{"$f":"IF(T$10-$S$10<$I156,S156,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(R$10-$R$10<$I157,(TS_Income_Tax_Rate*((IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q21), MONTH(R$9)=MONTH(Hist_Inputs!$Q21)),PV!$J21,0))/$I157)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(R$10-$R$10<$I158,(TS_Income_Tax_Rate*((IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q22), MONTH(R$9)=MONTH(Hist_Inputs!$Q22)),PV!$J22,0))/$I158)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(R$10-$R$10<$I159,(TS_Income_Tax_Rate*((IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q23), MONTH(R$9)=MONTH(Hist_Inputs!$Q23)),PV!$J23,0))/$I159)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(R$10-$R$10<$I160,(TS_Income_Tax_Rate*((IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q24), MONTH(R$9)=MONTH(Hist_Inputs!$Q24)),PV!$J24,0))/$I160)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(R$10-$R$10<$I161,(TS_Income_Tax_Rate*((IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q25), MONTH(R$9)=MONTH(Hist_Inputs!$Q25)),PV!$J25,0))/$I161)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(R$10-$R$10<$I162,(TS_Income_Tax_Rate*((IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q26), MONTH(R$9)=MONTH(Hist_Inputs!$Q26)),PV!$J26,0))/$I162)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(R$10-$R$10<$I163,(TS_Income_Tax_Rate*((IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q27), MONTH(R$9)=MONTH(Hist_Inputs!$Q27)),PV!$J27,0))/$I163)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(R$10-$R$10<$I164,(TS_Income_Tax_Rate*((IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q28), MONTH(R$9)=MONTH(Hist_Inputs!$Q28)),PV!$J28,0))/$I164)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J155:J164)","v":0},{"$f":"SUM(K155:K164)","v":0},0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J167:AC167)),1,MIN(SUM(J167:AC167),1))","v":1},{"$f":"IF(ISERROR(J165),1,0)","v":0},{"$f":"IF(ISERROR(K165),1,0)","v":0},{"$f":"IF(ISERROR(L165),1,0)","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1]
[]
[10,{"$f":"Hist_Inputs!$B$16&\" Year \"&A169","v":"Avoided Capital Expenditure Year 10"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$18","v":"Avoided capex category"},null,null,null,null,null,{"$f":"I154","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I155","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(S$10-$S$10<$I172,(TS_Income_Tax_Rate*((IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q19), MONTH(S$9)=MONTH(Hist_Inputs!$Q19)),PV!$J19,0))/$I172)),0),0)","v":0},{"$f":"IF(U$10-$T$10<$I172,T172,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I156","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(S$10-$S$10<$I173,(TS_Income_Tax_Rate*((IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q20), MONTH(S$9)=MONTH(Hist_Inputs!$Q20)),PV!$J20,0))/$I173)),0),0)","v":0},{"$f":"IF(U$10-$T$10<$I173,T173,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AB$10-$T$10<$I173,AA173,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(S$10-$S$10<$I174,(TS_Income_Tax_Rate*((IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q21), MONTH(S$9)=MONTH(Hist_Inputs!$Q21)),PV!$J21,0))/$I174)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(S$10-$S$10<$I175,(TS_Income_Tax_Rate*((IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q22), MONTH(S$9)=MONTH(Hist_Inputs!$Q22)),PV!$J22,0))/$I175)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(S$10-$S$10<$I176,(TS_Income_Tax_Rate*((IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q23), MONTH(S$9)=MONTH(Hist_Inputs!$Q23)),PV!$J23,0))/$I176)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(S$10-$S$10<$I177,(TS_Income_Tax_Rate*((IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q24), MONTH(S$9)=MONTH(Hist_Inputs!$Q24)),PV!$J24,0))/$I177)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(S$10-$S$10<$I178,(TS_Income_Tax_Rate*((IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q25), MONTH(S$9)=MONTH(Hist_Inputs!$Q25)),PV!$J25,0))/$I178)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(S$10-$S$10<$I179,(TS_Income_Tax_Rate*((IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q26), MONTH(S$9)=MONTH(Hist_Inputs!$Q26)),PV!$J26,0))/$I179)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(S$10-$S$10<$I180,(TS_Income_Tax_Rate*((IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q27), MONTH(S$9)=MONTH(Hist_Inputs!$Q27)),PV!$J27,0))/$I180)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(S$10-$S$10<$I181,(TS_Income_Tax_Rate*((IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q28), MONTH(S$9)=MONTH(Hist_Inputs!$Q28)),PV!$J28,0))/$I181)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J172:J181)","v":0},{"$f":"SUM(K172:K181)","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J184:AC184)),1,MIN(SUM(J184:AC184),1))","v":1},{"$f":"IF(ISERROR(J182),1,0)","v":0},{"$f":"IF(ISERROR(K182),1,0)","v":0},{"$f":"IF(ISERROR(L182),1,0)","v":0},0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1]
[]
[11,{"$f":"Hist_Inputs!$B$16&\" Year \"&A186","v":"Avoided Capital Expenditure Year 11"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$18","v":"Avoided capex category"},null,null,null,null,null,{"$f":"I171","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I172","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T$10-$T$10<$I189,(TS_Income_Tax_Rate*((IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q19), MONTH(T$9)=MONTH(Hist_Inputs!$Q19)),PV!$J19,0))/$I189)),0),0)","v":0},{"$f":"IF(V$10-$U$10<$I189,U189,0)","v":{"$error":"#N/A"}},{"$f":"IF(W$10-$U$10<$I189,V189,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I173","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T$10-$T$10<$I190,(TS_Income_Tax_Rate*((IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q20), MONTH(T$9)=MONTH(Hist_Inputs!$Q20)),PV!$J20,0))/$I190)),0),0)","v":0},{"$f":"IF(V$10-$U$10<$I190,U190,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T$10-$T$10<$I191,(TS_Income_Tax_Rate*((IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q21), MONTH(T$9)=MONTH(Hist_Inputs!$Q21)),PV!$J21,0))/$I191)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T$10-$T$10<$I192,(TS_Income_Tax_Rate*((IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q22), MONTH(T$9)=MONTH(Hist_Inputs!$Q22)),PV!$J22,0))/$I192)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T$10-$T$10<$I193,(TS_Income_Tax_Rate*((IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q23), MONTH(T$9)=MONTH(Hist_Inputs!$Q23)),PV!$J23,0))/$I193)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T$10-$T$10<$I194,(TS_Income_Tax_Rate*((IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q24), MONTH(T$9)=MONTH(Hist_Inputs!$Q24)),PV!$J24,0))/$I194)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T$10-$T$10<$I195,(TS_Income_Tax_Rate*((IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q25), MONTH(T$9)=MONTH(Hist_Inputs!$Q25)),PV!$J25,0))/$I195)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T$10-$T$10<$I196,(TS_Income_Tax_Rate*((IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q26), MONTH(T$9)=MONTH(Hist_Inputs!$Q26)),PV!$J26,0))/$I196)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T$10-$T$10<$I197,(TS_Income_Tax_Rate*((IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q27), MONTH(T$9)=MONTH(Hist_Inputs!$Q27)),PV!$J27,0))/$I197)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T$10-$T$10<$I198,(TS_Income_Tax_Rate*((IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q28), MONTH(T$9)=MONTH(Hist_Inputs!$Q28)),PV!$J28,0))/$I198)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J189:J198)","v":0},{"$f":"SUM(K189:K198)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J201:AC201)),1,MIN(SUM(J201:AC201),1))","v":1},{"$f":"IF(ISERROR(J199),1,0)","v":0},{"$f":"IF(ISERROR(K199),1,0)","v":0},{"$f":"IF(ISERROR(L199),1,0)","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1]
[]
[12,{"$f":"Hist_Inputs!$B$16&\" Year \"&A203","v":"Avoided Capital Expenditure Year 12"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$18","v":"Avoided capex category"},null,null,null,null,null,{"$f":"I188","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I189","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(U$10-$U$10<$I206,(TS_Income_Tax_Rate*((IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q19), MONTH(U$9)=MONTH(Hist_Inputs!$Q19)),PV!$J19,0))/$I206)),0),0)","v":0},{"$f":"IF(W$10-$V$10<$I206,V206,0)","v":{"$error":"#N/A"}},{"$f":"IF(X$10-$V$10<$I206,W206,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I190","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(U$10-$U$10<$I207,(TS_Income_Tax_Rate*((IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q20), MONTH(U$9)=MONTH(Hist_Inputs!$Q20)),PV!$J20,0))/$I207)),0),0)","v":0},{"$f":"IF(W$10-$V$10<$I207,V207,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(U$10-$U$10<$I208,(TS_Income_Tax_Rate*((IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q21), MONTH(U$9)=MONTH(Hist_Inputs!$Q21)),PV!$J21,0))/$I208)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(U$10-$U$10<$I209,(TS_Income_Tax_Rate*((IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q22), MONTH(U$9)=MONTH(Hist_Inputs!$Q22)),PV!$J22,0))/$I209)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(U$10-$U$10<$I210,(TS_Income_Tax_Rate*((IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q23), MONTH(U$9)=MONTH(Hist_Inputs!$Q23)),PV!$J23,0))/$I210)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(U$10-$U$10<$I211,(TS_Income_Tax_Rate*((IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q24), MONTH(U$9)=MONTH(Hist_Inputs!$Q24)),PV!$J24,0))/$I211)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(U$10-$U$10<$I212,(TS_Income_Tax_Rate*((IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q25), MONTH(U$9)=MONTH(Hist_Inputs!$Q25)),PV!$J25,0))/$I212)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(U$10-$U$10<$I213,(TS_Income_Tax_Rate*((IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q26), MONTH(U$9)=MONTH(Hist_Inputs!$Q26)),PV!$J26,0))/$I213)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(U$10-$U$10<$I214,(TS_Income_Tax_Rate*((IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q27), MONTH(U$9)=MONTH(Hist_Inputs!$Q27)),PV!$J27,0))/$I214)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(U$10-$U$10<$I215,(TS_Income_Tax_Rate*((IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q28), MONTH(U$9)=MONTH(Hist_Inputs!$Q28)),PV!$J28,0))/$I215)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J206:J215)","v":0},{"$f":"SUM(K206:K215)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J218:AC218)),1,MIN(SUM(J218:AC218),1))","v":1},{"$f":"IF(ISERROR(J216),1,0)","v":0},{"$f":"IF(ISERROR(K216),1,0)","v":0},{"$f":"IF(ISERROR(L216),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1]
[]
[13,{"$f":"Hist_Inputs!$B$16&\" Year \"&A220","v":"Avoided Capital Expenditure Year 13"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$18","v":"Avoided capex category"},null,null,null,null,null,{"$f":"I205","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(V$10-$V$10<$I223,(TS_Income_Tax_Rate*((IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q19), MONTH(V$9)=MONTH(Hist_Inputs!$Q19)),PV!$J19,0))/$I223)),0),0)","v":0},{"$f":"IF(X$10-$W$10<$I223,W223,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(V$10-$V$10<$I224,(TS_Income_Tax_Rate*((IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q20), MONTH(V$9)=MONTH(Hist_Inputs!$Q20)),PV!$J20,0))/$I224)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(V$10-$V$10<$I225,(TS_Income_Tax_Rate*((IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q21), MONTH(V$9)=MONTH(Hist_Inputs!$Q21)),PV!$J21,0))/$I225)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(V$10-$V$10<$I226,(TS_Income_Tax_Rate*((IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q22), MONTH(V$9)=MONTH(Hist_Inputs!$Q22)),PV!$J22,0))/$I226)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(V$10-$V$10<$I227,(TS_Income_Tax_Rate*((IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q23), MONTH(V$9)=MONTH(Hist_Inputs!$Q23)),PV!$J23,0))/$I227)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(V$10-$V$10<$I228,(TS_Income_Tax_Rate*((IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q24), MONTH(V$9)=MONTH(Hist_Inputs!$Q24)),PV!$J24,0))/$I228)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(V$10-$V$10<$I229,(TS_Income_Tax_Rate*((IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q25), MONTH(V$9)=MONTH(Hist_Inputs!$Q25)),PV!$J25,0))/$I229)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(V$10-$V$10<$I230,(TS_Income_Tax_Rate*((IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q26), MONTH(V$9)=MONTH(Hist_Inputs!$Q26)),PV!$J26,0))/$I230)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(V$10-$V$10<$I231,(TS_Income_Tax_Rate*((IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q27), MONTH(V$9)=MONTH(Hist_Inputs!$Q27)),PV!$J27,0))/$I231)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(V$10-$V$10<$I232,(TS_Income_Tax_Rate*((IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q28), MONTH(V$9)=MONTH(Hist_Inputs!$Q28)),PV!$J28,0))/$I232)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J223:J232)","v":0},{"$f":"SUM(K223:K232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J235:AC235)),1,MIN(SUM(J235:AC235),1))","v":1},{"$f":"IF(ISERROR(J233),1,0)","v":0},{"$f":"IF(ISERROR(K233),1,0)","v":0},{"$f":"IF(ISERROR(L233),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1]
[]
[14,{"$f":"Hist_Inputs!$B$16&\" Year \"&A237","v":"Avoided Capital Expenditure Year 14"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$18","v":"Avoided capex category"},null,null,null,null,null,{"$f":"I222","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I223","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(W$10-$W$10<$I240,(TS_Income_Tax_Rate*((IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q19), MONTH(W$9)=MONTH(Hist_Inputs!$Q19)),PV!$J19,0))/$I240)),0),0)","v":0},{"$f":"IF(Y$10-$X$10<$I240,X240,0)","v":{"$error":"#N/A"}},{"$f":"IF(Z$10-$X$10<$I240,Y240,0)","v":{"$error":"#N/A"}},{"$f":"IF(AA$10-$X$10<$I240,Z240,0)","v":{"$error":"#N/A"}},{"$f":"IF(AB$10-$X$10<$I240,AA240,0)","v":{"$error":"#N/A"}},{"$f":"IF(AC$10-$X$10<$I240,AB240,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I224","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(W$10-$W$10<$I241,(TS_Income_Tax_Rate*((IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q20), MONTH(W$9)=MONTH(Hist_Inputs!$Q20)),PV!$J20,0))/$I241)),0),0)","v":0},{"$f":"IF(Y$10-$X$10<$I241,X241,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(W$10-$W$10<$I242,(TS_Income_Tax_Rate*((IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q21), MONTH(W$9)=MONTH(Hist_Inputs!$Q21)),PV!$J21,0))/$I242)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(W$10-$W$10<$I243,(TS_Income_Tax_Rate*((IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q22), MONTH(W$9)=MONTH(Hist_Inputs!$Q22)),PV!$J22,0))/$I243)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(W$10-$W$10<$I244,(TS_Income_Tax_Rate*((IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q23), MONTH(W$9)=MONTH(Hist_Inputs!$Q23)),PV!$J23,0))/$I244)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(W$10-$W$10<$I245,(TS_Income_Tax_Rate*((IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q24), MONTH(W$9)=MONTH(Hist_Inputs!$Q24)),PV!$J24,0))/$I245)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(W$10-$W$10<$I246,(TS_Income_Tax_Rate*((IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q25), MONTH(W$9)=MONTH(Hist_Inputs!$Q25)),PV!$J25,0))/$I246)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(W$10-$W$10<$I247,(TS_Income_Tax_Rate*((IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q26), MONTH(W$9)=MONTH(Hist_Inputs!$Q26)),PV!$J26,0))/$I247)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(W$10-$W$10<$I248,(TS_Income_Tax_Rate*((IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q27), MONTH(W$9)=MONTH(Hist_Inputs!$Q27)),PV!$J27,0))/$I248)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(W$10-$W$10<$I249,(TS_Income_Tax_Rate*((IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q28), MONTH(W$9)=MONTH(Hist_Inputs!$Q28)),PV!$J28,0))/$I249)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J240:J249)","v":0},{"$f":"SUM(K240:K249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J252:AC252)),1,MIN(SUM(J252:AC252),1))","v":1},{"$f":"IF(ISERROR(J250),1,0)","v":0},{"$f":"IF(ISERROR(K250),1,0)","v":0},{"$f":"IF(ISERROR(L250),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1]
[]
[15,{"$f":"Hist_Inputs!$B$16&\" Year \"&A254","v":"Avoided Capital Expenditure Year 15"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$18","v":"Avoided capex category"},null,null,null,null,null,{"$f":"I239","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(X$10-$X$10<$I257,(TS_Income_Tax_Rate*((IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q19), MONTH(X$9)=MONTH(Hist_Inputs!$Q19)),PV!$J19,0))/$I257)),0),0)","v":0},{"$f":"IF(Z$10-$Y$10<$I257,Y257,0)","v":{"$error":"#N/A"}},{"$f":"IF(AA$10-$Y$10<$I257,Z257,0)","v":{"$error":"#N/A"}},{"$f":"IF(AB$10-$Y$10<$I257,AA257,0)","v":{"$error":"#N/A"}},{"$f":"IF(AC$10-$Y$10<$I257,AB257,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I241","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(X$10-$X$10<$I258,(TS_Income_Tax_Rate*((IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q20), MONTH(X$9)=MONTH(Hist_Inputs!$Q20)),PV!$J20,0))/$I258)),0),0)","v":0},{"$f":"IF(Z$10-$Y$10<$I258,Y258,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(X$10-$X$10<$I259,(TS_Income_Tax_Rate*((IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q21), MONTH(X$9)=MONTH(Hist_Inputs!$Q21)),PV!$J21,0))/$I259)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(X$10-$X$10<$I260,(TS_Income_Tax_Rate*((IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q22), MONTH(X$9)=MONTH(Hist_Inputs!$Q22)),PV!$J22,0))/$I260)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(X$10-$X$10<$I261,(TS_Income_Tax_Rate*((IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q23), MONTH(X$9)=MONTH(Hist_Inputs!$Q23)),PV!$J23,0))/$I261)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(X$10-$X$10<$I262,(TS_Income_Tax_Rate*((IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q24), MONTH(X$9)=MONTH(Hist_Inputs!$Q24)),PV!$J24,0))/$I262)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(X$10-$X$10<$I263,(TS_Income_Tax_Rate*((IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q25), MONTH(X$9)=MONTH(Hist_Inputs!$Q25)),PV!$J25,0))/$I263)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(X$10-$X$10<$I264,(TS_Income_Tax_Rate*((IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q26), MONTH(X$9)=MONTH(Hist_Inputs!$Q26)),PV!$J26,0))/$I264)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(X$10-$X$10<$I265,(TS_Income_Tax_Rate*((IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q27), MONTH(X$9)=MONTH(Hist_Inputs!$Q27)),PV!$J27,0))/$I265)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(X$10-$X$10<$I266,(TS_Income_Tax_Rate*((IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q28), MONTH(X$9)=MONTH(Hist_Inputs!$Q28)),PV!$J28,0))/$I266)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J257:J266)","v":0},{"$f":"SUM(K257:K266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J269:AC269)),1,MIN(SUM(J269:AC269),1))","v":1},{"$f":"IF(ISERROR(J267),1,0)","v":0},{"$f":"IF(ISERROR(K267),1,0)","v":0},{"$f":"IF(ISERROR(L267),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1]
[]
[16,{"$f":"Hist_Inputs!$B$16&\" Year \"&A271","v":"Avoided Capital Expenditure Year 16"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$18","v":"Avoided capex category"},null,null,null,null,null,{"$f":"I256","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I257","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Y$10-$Y$10<$I274,(TS_Income_Tax_Rate*((IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q19), MONTH(Y$9)=MONTH(Hist_Inputs!$Q19)),PV!$J19,0))/$I274)),0),0)","v":0},{"$f":"IF(AA$10-$Z$10<$I274,Z274,0)","v":{"$error":"#N/A"}},{"$f":"IF(AB$10-$Z$10<$I274,AA274,0)","v":{"$error":"#N/A"}},{"$f":"IF(AC$10-$Z$10<$I274,AB274,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Y$10-$Y$10<$I275,(TS_Income_Tax_Rate*((IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q20), MONTH(Y$9)=MONTH(Hist_Inputs!$Q20)),PV!$J20,0))/$I275)),0),0)","v":0},{"$f":"IF(AA$10-$Z$10<$I275,Z275,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Y$10-$Y$10<$I276,(TS_Income_Tax_Rate*((IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q21), MONTH(Y$9)=MONTH(Hist_Inputs!$Q21)),PV!$J21,0))/$I276)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Y$10-$Y$10<$I277,(TS_Income_Tax_Rate*((IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q22), MONTH(Y$9)=MONTH(Hist_Inputs!$Q22)),PV!$J22,0))/$I277)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Y$10-$Y$10<$I278,(TS_Income_Tax_Rate*((IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q23), MONTH(Y$9)=MONTH(Hist_Inputs!$Q23)),PV!$J23,0))/$I278)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Y$10-$Y$10<$I279,(TS_Income_Tax_Rate*((IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q24), MONTH(Y$9)=MONTH(Hist_Inputs!$Q24)),PV!$J24,0))/$I279)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Y$10-$Y$10<$I280,(TS_Income_Tax_Rate*((IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q25), MONTH(Y$9)=MONTH(Hist_Inputs!$Q25)),PV!$J25,0))/$I280)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Y$10-$Y$10<$I281,(TS_Income_Tax_Rate*((IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q26), MONTH(Y$9)=MONTH(Hist_Inputs!$Q26)),PV!$J26,0))/$I281)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Y$10-$Y$10<$I282,(TS_Income_Tax_Rate*((IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q27), MONTH(Y$9)=MONTH(Hist_Inputs!$Q27)),PV!$J27,0))/$I282)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Y$10-$Y$10<$I283,(TS_Income_Tax_Rate*((IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q28), MONTH(Y$9)=MONTH(Hist_Inputs!$Q28)),PV!$J28,0))/$I283)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J274:J283)","v":0},{"$f":"SUM(K274:K283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J286:AC286)),1,MIN(SUM(J286:AC286),1))","v":1},{"$f":"IF(ISERROR(J284),1,0)","v":0},{"$f":"IF(ISERROR(K284),1,0)","v":0},{"$f":"IF(ISERROR(L284),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1]
[]
[17,{"$f":"Hist_Inputs!$B$16&\" Year \"&A288","v":"Avoided Capital Expenditure Year 17"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$18","v":"Avoided capex category"},null,null,null,null,null,{"$f":"I273","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I274","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Z$10-$Z$10<$I291,(TS_Income_Tax_Rate*((IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q19), MONTH(Z$9)=MONTH(Hist_Inputs!$Q19)),PV!$J19,0))/$I291)),0),0)","v":0},{"$f":"IF(AB$10-$AA$10<$I291,AA291,0)","v":{"$error":"#N/A"}},{"$f":"IF(AC$10-$AA$10<$I291,AB291,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I275","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Z$10-$Z$10<$I292,(TS_Income_Tax_Rate*((IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q20), MONTH(Z$9)=MONTH(Hist_Inputs!$Q20)),PV!$J20,0))/$I292)),0),0)","v":0},{"$f":"IF(AB$10-$AA$10<$I292,AA292,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Z$10-$Z$10<$I293,(TS_Income_Tax_Rate*((IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q21), MONTH(Z$9)=MONTH(Hist_Inputs!$Q21)),PV!$J21,0))/$I293)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Z$10-$Z$10<$I294,(TS_Income_Tax_Rate*((IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q22), MONTH(Z$9)=MONTH(Hist_Inputs!$Q22)),PV!$J22,0))/$I294)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Z$10-$Z$10<$I295,(TS_Income_Tax_Rate*((IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q23), MONTH(Z$9)=MONTH(Hist_Inputs!$Q23)),PV!$J23,0))/$I295)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Z$10-$Z$10<$I296,(TS_Income_Tax_Rate*((IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q24), MONTH(Z$9)=MONTH(Hist_Inputs!$Q24)),PV!$J24,0))/$I296)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Z$10-$Z$10<$I297,(TS_Income_Tax_Rate*((IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q25), MONTH(Z$9)=MONTH(Hist_Inputs!$Q25)),PV!$J25,0))/$I297)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Z$10-$Z$10<$I298,(TS_Income_Tax_Rate*((IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q26), MONTH(Z$9)=MONTH(Hist_Inputs!$Q26)),PV!$J26,0))/$I298)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Z$10-$Z$10<$I299,(TS_Income_Tax_Rate*((IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q27), MONTH(Z$9)=MONTH(Hist_Inputs!$Q27)),PV!$J27,0))/$I299)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Z$10-$Z$10<$I300,(TS_Income_Tax_Rate*((IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q28), MONTH(Z$9)=MONTH(Hist_Inputs!$Q28)),PV!$J28,0))/$I300)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J291:J300)","v":0},{"$f":"SUM(K291:K300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J303:AC303)),1,MIN(SUM(J303:AC303),1))","v":1},{"$f":"IF(ISERROR(J301),1,0)","v":0},{"$f":"IF(ISERROR(K301),1,0)","v":0},{"$f":"IF(ISERROR(L301),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1]
[]
[18,{"$f":"Hist_Inputs!$B$16&\" Year \"&A305","v":"Avoided Capital Expenditure Year 18"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$18","v":"Avoided capex category"},null,null,null,null,null,{"$f":"I290","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AA$10-$AA$10<$I308,(TS_Income_Tax_Rate*((IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q19), MONTH(AA$9)=MONTH(Hist_Inputs!$Q19)),PV!$J19,0))/$I308)),0),0)","v":0},{"$f":"IF(AC$10-$AB$10<$I308,AB308,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I292","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AA$10-$AA$10<$I309,(TS_Income_Tax_Rate*((IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q20), MONTH(AA$9)=MONTH(Hist_Inputs!$Q20)),PV!$J20,0))/$I309)),0),0)","v":0},{"$f":"IF(AC$10-$AB$10<$I309,AB309,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AA$10-$AA$10<$I310,(TS_Income_Tax_Rate*((IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q21), MONTH(AA$9)=MONTH(Hist_Inputs!$Q21)),PV!$J21,0))/$I310)),0),0)","v":0},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AA$10-$AA$10<$I311,(TS_Income_Tax_Rate*((IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q22), MONTH(AA$9)=MONTH(Hist_Inputs!$Q22)),PV!$J22,0))/$I311)),0),0)","v":0},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AA$10-$AA$10<$I312,(TS_Income_Tax_Rate*((IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q23), MONTH(AA$9)=MONTH(Hist_Inputs!$Q23)),PV!$J23,0))/$I312)),0),0)","v":0},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AA$10-$AA$10<$I313,(TS_Income_Tax_Rate*((IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q24), MONTH(AA$9)=MONTH(Hist_Inputs!$Q24)),PV!$J24,0))/$I313)),0),0)","v":0},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AA$10-$AA$10<$I314,(TS_Income_Tax_Rate*((IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q25), MONTH(AA$9)=MONTH(Hist_Inputs!$Q25)),PV!$J25,0))/$I314)),0),0)","v":0},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AA$10-$AA$10<$I315,(TS_Income_Tax_Rate*((IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q26), MONTH(AA$9)=MONTH(Hist_Inputs!$Q26)),PV!$J26,0))/$I315)),0),0)","v":0},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AA$10-$AA$10<$I316,(TS_Income_Tax_Rate*((IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q27), MONTH(AA$9)=MONTH(Hist_Inputs!$Q27)),PV!$J27,0))/$I316)),0),0)","v":0},{"$error":"#N/A"}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AA$10-$AA$10<$I317,(TS_Income_Tax_Rate*((IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q28), MONTH(AA$9)=MONTH(Hist_Inputs!$Q28)),PV!$J28,0))/$I317)),0),0)","v":0},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J308:J317)","v":0},{"$f":"SUM(K308:K317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J320:AC320)),1,MIN(SUM(J320:AC320),1))","v":1},{"$f":"IF(ISERROR(J318),1,0)","v":0},{"$f":"IF(ISERROR(K318),1,0)","v":0},{"$f":"IF(ISERROR(L318),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[]
[19,{"$f":"Hist_Inputs!$B$16&\" Year \"&A322","v":"Avoided Capital Expenditure Year 19"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$18","v":"Avoided capex category"},null,null,null,null,null,{"$f":"I307","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AB$10-$AB$10<$I325,(TS_Income_Tax_Rate*((IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q19), MONTH(AB$9)=MONTH(Hist_Inputs!$Q19)),PV!$J19,0))/$I325)),0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I309","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AB$10-$AB$10<$I326,(TS_Income_Tax_Rate*((IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q20), MONTH(AB$9)=MONTH(Hist_Inputs!$Q20)),PV!$J20,0))/$I326)),0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AB$10-$AB$10<$I327,(TS_Income_Tax_Rate*((IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q21), MONTH(AB$9)=MONTH(Hist_Inputs!$Q21)),PV!$J21,0))/$I327)),0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AB$10-$AB$10<$I328,(TS_Income_Tax_Rate*((IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q22), MONTH(AB$9)=MONTH(Hist_Inputs!$Q22)),PV!$J22,0))/$I328)),0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AB$10-$AB$10<$I329,(TS_Income_Tax_Rate*((IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q23), MONTH(AB$9)=MONTH(Hist_Inputs!$Q23)),PV!$J23,0))/$I329)),0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AB$10-$AB$10<$I330,(TS_Income_Tax_Rate*((IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q24), MONTH(AB$9)=MONTH(Hist_Inputs!$Q24)),PV!$J24,0))/$I330)),0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AB$10-$AB$10<$I331,(TS_Income_Tax_Rate*((IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q25), MONTH(AB$9)=MONTH(Hist_Inputs!$Q25)),PV!$J25,0))/$I331)),0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AB$10-$AB$10<$I332,(TS_Income_Tax_Rate*((IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q26), MONTH(AB$9)=MONTH(Hist_Inputs!$Q26)),PV!$J26,0))/$I332)),0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AB$10-$AB$10<$I333,(TS_Income_Tax_Rate*((IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q27), MONTH(AB$9)=MONTH(Hist_Inputs!$Q27)),PV!$J27,0))/$I333)),0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AB$10-$AB$10<$I334,(TS_Income_Tax_Rate*((IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q28), MONTH(AB$9)=MONTH(Hist_Inputs!$Q28)),PV!$J28,0))/$I334)),0),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J325:J334)","v":0},{"$f":"SUM(K325:K334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J337:AC337)),1,MIN(SUM(J337:AC337),1))","v":0},{"$f":"IF(ISERROR(J335),1,0)","v":0},{"$f":"IF(ISERROR(K335),1,0)","v":0},{"$f":"IF(ISERROR(L335),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[20,{"$f":"Hist_Inputs!$B$16&\" Year \"&A339","v":"Avoided Capital Expenditure Year 20"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$18","v":"Avoided capex category"},null,null,null,null,null,{"$f":"I324","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I325","v":0}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I326","v":0}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,0]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,0]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,0]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,0]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,0]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,0]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,0]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,0]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J342:J351)","v":0},{"$f":"SUM(K342:K351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J354:AC354)),1,MIN(SUM(J354:AC354),1))","v":0},{"$f":"IF(ISERROR(J352),1,0)","v":0},{"$f":"IF(ISERROR(K352),1,0)","v":0},{"$f":"IF(ISERROR(L352),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Total \"&Hist_Inputs!$B$16","v":"Total Avoided Capital Expenditure"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$18","v":"Avoided capex category"},null,null,null,null,null,null,{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,null,{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_1_Name,Capex_Depreciation!J$19:J$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_1_Name,Capex_Depreciation!K$19:K$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_1_Name,Capex_Depreciation!L$19:L$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_1_Name,Capex_Depreciation!M$19:M$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_1_Name,Capex_Depreciation!N$19:N$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_1_Name,Capex_Depreciation!O$19:O$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_1_Name,Capex_Depreciation!P$19:P$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_1_Name,Capex_Depreciation!Q$19:Q$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_1_Name,Capex_Depreciation!R$19:R$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_1_Name,Capex_Depreciation!S$19:S$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_1_Name,Capex_Depreciation!T$19:T$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_1_Name,Capex_Depreciation!U$19:U$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_1_Name,Capex_Depreciation!V$19:V$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_1_Name,Capex_Depreciation!W$19:W$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_1_Name,Capex_Depreciation!X$19:X$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_1_Name,Capex_Depreciation!Y$19:Y$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_1_Name,Capex_Depreciation!Z$19:Z$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_1_Name,Capex_Depreciation!AA$19:AA$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_1_Name,Capex_Depreciation!AB$19:AB$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_1_Name,Capex_Depreciation!AC$19:AC$352)","v":0}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,null,{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_2_Name,Capex_Depreciation!J$19:J$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_2_Name,Capex_Depreciation!K$19:K$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_2_Name,Capex_Depreciation!L$19:L$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_2_Name,Capex_Depreciation!M$19:M$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_2_Name,Capex_Depreciation!N$19:N$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_2_Name,Capex_Depreciation!O$19:O$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_2_Name,Capex_Depreciation!P$19:P$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_2_Name,Capex_Depreciation!Q$19:Q$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_2_Name,Capex_Depreciation!R$19:R$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_2_Name,Capex_Depreciation!S$19:S$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_2_Name,Capex_Depreciation!T$19:T$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_2_Name,Capex_Depreciation!U$19:U$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_2_Name,Capex_Depreciation!V$19:V$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_2_Name,Capex_Depreciation!W$19:W$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_2_Name,Capex_Depreciation!X$19:X$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_2_Name,Capex_Depreciation!Y$19:Y$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_2_Name,Capex_Depreciation!Z$19:Z$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_2_Name,Capex_Depreciation!AA$19:AA$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_2_Name,Capex_Depreciation!AB$19:AB$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_2_Name,Capex_Depreciation!AC$19:AC$352)","v":0}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,null,{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_3_Name,Capex_Depreciation!J$19:J$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_3_Name,Capex_Depreciation!K$19:K$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_3_Name,Capex_Depreciation!L$19:L$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_3_Name,Capex_Depreciation!M$19:M$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_3_Name,Capex_Depreciation!N$19:N$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_3_Name,Capex_Depreciation!O$19:O$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_3_Name,Capex_Depreciation!P$19:P$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_3_Name,Capex_Depreciation!Q$19:Q$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_3_Name,Capex_Depreciation!R$19:R$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_3_Name,Capex_Depreciation!S$19:S$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_3_Name,Capex_Depreciation!T$19:T$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_3_Name,Capex_Depreciation!U$19:U$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_3_Name,Capex_Depreciation!V$19:V$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_3_Name,Capex_Depreciation!W$19:W$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_3_Name,Capex_Depreciation!X$19:X$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_3_Name,Capex_Depreciation!Y$19:Y$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_3_Name,Capex_Depreciation!Z$19:Z$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_3_Name,Capex_Depreciation!AA$19:AA$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_3_Name,Capex_Depreciation!AB$19:AB$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_3_Name,Capex_Depreciation!AC$19:AC$352)","v":0}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,null,{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_4_Name,Capex_Depreciation!J$19:J$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_4_Name,Capex_Depreciation!K$19:K$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_4_Name,Capex_Depreciation!L$19:L$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_4_Name,Capex_Depreciation!M$19:M$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_4_Name,Capex_Depreciation!N$19:N$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_4_Name,Capex_Depreciation!O$19:O$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_4_Name,Capex_Depreciation!P$19:P$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_4_Name,Capex_Depreciation!Q$19:Q$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_4_Name,Capex_Depreciation!R$19:R$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_4_Name,Capex_Depreciation!S$19:S$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_4_Name,Capex_Depreciation!T$19:T$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_4_Name,Capex_Depreciation!U$19:U$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_4_Name,Capex_Depreciation!V$19:V$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_4_Name,Capex_Depreciation!W$19:W$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_4_Name,Capex_Depreciation!X$19:X$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_4_Name,Capex_Depreciation!Y$19:Y$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_4_Name,Capex_Depreciation!Z$19:Z$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_4_Name,Capex_Depreciation!AA$19:AA$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_4_Name,Capex_Depreciation!AB$19:AB$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_4_Name,Capex_Depreciation!AC$19:AC$352)","v":0}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,null,{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_5_Name,Capex_Depreciation!J$19:J$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_5_Name,Capex_Depreciation!K$19:K$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_5_Name,Capex_Depreciation!L$19:L$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_5_Name,Capex_Depreciation!M$19:M$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_5_Name,Capex_Depreciation!N$19:N$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_5_Name,Capex_Depreciation!O$19:O$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_5_Name,Capex_Depreciation!P$19:P$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_5_Name,Capex_Depreciation!Q$19:Q$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_5_Name,Capex_Depreciation!R$19:R$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_5_Name,Capex_Depreciation!S$19:S$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_5_Name,Capex_Depreciation!T$19:T$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_5_Name,Capex_Depreciation!U$19:U$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_5_Name,Capex_Depreciation!V$19:V$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_5_Name,Capex_Depreciation!W$19:W$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_5_Name,Capex_Depreciation!X$19:X$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_5_Name,Capex_Depreciation!Y$19:Y$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_5_Name,Capex_Depreciation!Z$19:Z$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_5_Name,Capex_Depreciation!AA$19:AA$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_5_Name,Capex_Depreciation!AB$19:AB$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_5_Name,Capex_Depreciation!AC$19:AC$352)","v":0}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,null,{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_6_Name,Capex_Depreciation!J$19:J$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_6_Name,Capex_Depreciation!K$19:K$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_6_Name,Capex_Depreciation!L$19:L$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_6_Name,Capex_Depreciation!M$19:M$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_6_Name,Capex_Depreciation!N$19:N$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_6_Name,Capex_Depreciation!O$19:O$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_6_Name,Capex_Depreciation!P$19:P$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_6_Name,Capex_Depreciation!Q$19:Q$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_6_Name,Capex_Depreciation!R$19:R$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_6_Name,Capex_Depreciation!S$19:S$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_6_Name,Capex_Depreciation!T$19:T$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_6_Name,Capex_Depreciation!U$19:U$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_6_Name,Capex_Depreciation!V$19:V$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_6_Name,Capex_Depreciation!W$19:W$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_6_Name,Capex_Depreciation!X$19:X$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_6_Name,Capex_Depreciation!Y$19:Y$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_6_Name,Capex_Depreciation!Z$19:Z$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_6_Name,Capex_Depreciation!AA$19:AA$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_6_Name,Capex_Depreciation!AB$19:AB$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_6_Name,Capex_Depreciation!AC$19:AC$352)","v":0}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,null,{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_7_Name,Capex_Depreciation!J$19:J$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_7_Name,Capex_Depreciation!K$19:K$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_7_Name,Capex_Depreciation!L$19:L$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_7_Name,Capex_Depreciation!M$19:M$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_7_Name,Capex_Depreciation!N$19:N$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_7_Name,Capex_Depreciation!O$19:O$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_7_Name,Capex_Depreciation!P$19:P$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_7_Name,Capex_Depreciation!Q$19:Q$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_7_Name,Capex_Depreciation!R$19:R$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_7_Name,Capex_Depreciation!S$19:S$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_7_Name,Capex_Depreciation!T$19:T$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_7_Name,Capex_Depreciation!U$19:U$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_7_Name,Capex_Depreciation!V$19:V$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_7_Name,Capex_Depreciation!W$19:W$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_7_Name,Capex_Depreciation!X$19:X$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_7_Name,Capex_Depreciation!Y$19:Y$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_7_Name,Capex_Depreciation!Z$19:Z$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_7_Name,Capex_Depreciation!AA$19:AA$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_7_Name,Capex_Depreciation!AB$19:AB$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_7_Name,Capex_Depreciation!AC$19:AC$352)","v":0}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,null,{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_8_Name,Capex_Depreciation!J$19:J$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_8_Name,Capex_Depreciation!K$19:K$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_8_Name,Capex_Depreciation!L$19:L$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_8_Name,Capex_Depreciation!M$19:M$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_8_Name,Capex_Depreciation!N$19:N$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_8_Name,Capex_Depreciation!O$19:O$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_8_Name,Capex_Depreciation!P$19:P$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_8_Name,Capex_Depreciation!Q$19:Q$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_8_Name,Capex_Depreciation!R$19:R$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_8_Name,Capex_Depreciation!S$19:S$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_8_Name,Capex_Depreciation!T$19:T$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_8_Name,Capex_Depreciation!U$19:U$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_8_Name,Capex_Depreciation!V$19:V$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_8_Name,Capex_Depreciation!W$19:W$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_8_Name,Capex_Depreciation!X$19:X$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_8_Name,Capex_Depreciation!Y$19:Y$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_8_Name,Capex_Depreciation!Z$19:Z$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_8_Name,Capex_Depreciation!AA$19:AA$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_8_Name,Capex_Depreciation!AB$19:AB$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_8_Name,Capex_Depreciation!AC$19:AC$352)","v":0}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,null,{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_9_Name,Capex_Depreciation!J$19:J$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_9_Name,Capex_Depreciation!K$19:K$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_9_Name,Capex_Depreciation!L$19:L$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_9_Name,Capex_Depreciation!M$19:M$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_9_Name,Capex_Depreciation!N$19:N$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_9_Name,Capex_Depreciation!O$19:O$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_9_Name,Capex_Depreciation!P$19:P$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_9_Name,Capex_Depreciation!Q$19:Q$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_9_Name,Capex_Depreciation!R$19:R$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_9_Name,Capex_Depreciation!S$19:S$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_9_Name,Capex_Depreciation!T$19:T$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_9_Name,Capex_Depreciation!U$19:U$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_9_Name,Capex_Depreciation!V$19:V$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_9_Name,Capex_Depreciation!W$19:W$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_9_Name,Capex_Depreciation!X$19:X$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_9_Name,Capex_Depreciation!Y$19:Y$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_9_Name,Capex_Depreciation!Z$19:Z$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_9_Name,Capex_Depreciation!AA$19:AA$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_9_Name,Capex_Depreciation!AB$19:AB$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_9_Name,Capex_Depreciation!AC$19:AC$352)","v":0}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,null,{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_10_Name,Capex_Depreciation!J$19:J$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_10_Name,Capex_Depreciation!K$19:K$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_10_Name,Capex_Depreciation!L$19:L$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_10_Name,Capex_Depreciation!M$19:M$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_10_Name,Capex_Depreciation!N$19:N$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_10_Name,Capex_Depreciation!O$19:O$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_10_Name,Capex_Depreciation!P$19:P$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_10_Name,Capex_Depreciation!Q$19:Q$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_10_Name,Capex_Depreciation!R$19:R$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_10_Name,Capex_Depreciation!S$19:S$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_10_Name,Capex_Depreciation!T$19:T$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_10_Name,Capex_Depreciation!U$19:U$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_10_Name,Capex_Depreciation!V$19:V$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_10_Name,Capex_Depreciation!W$19:W$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_10_Name,Capex_Depreciation!X$19:X$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_10_Name,Capex_Depreciation!Y$19:Y$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_10_Name,Capex_Depreciation!Z$19:Z$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_10_Name,Capex_Depreciation!AA$19:AA$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_10_Name,Capex_Depreciation!AB$19:AB$352)","v":0},{"$f":"SUMIF(Capex_Depreciation!$C$19:$C$352,Capex_Category_10_Name,Capex_Depreciation!AC$19:AC$352)","v":0}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J359:J368)","v":0},0,0,0,0,0,{"$f":"SUM(P359:P368)","v":0},{"$f":"SUM(Q359:Q368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J371:U371)),1,MIN(SUM(J371:U371),1))","v":0},{"$f":"IF(ISERROR(J369),1,0)","v":0},{"$f":"IF(ISERROR(K369),1,0)","v":0},{"$f":"IF(ISERROR(L369),1,0)","v":0},{"$f":"IF(ISERROR(M369),1,0)","v":0},{"$f":"IF(ISERROR(N369),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(Y369),1,0)","v":0},{"$f":"IF(ISERROR(Z369),1,0)","v":0},{"$f":"IF(ISERROR(AA369),1,0)","v":0},{"$f":"IF(ISERROR(AB369),1,0)","v":0},{"$f":"IF(ISERROR(AC369),1,0)","v":0}]

{"sheet":"DCapex_Depreciation","index":12,"n_rows":371,"n_cols":29,"rows_kept":371,"cut":false,"hidden":true,"merged":[[2,1,2,5]]}
[{"$f":"HL_Err_Chk_27+HL_Err_Chk_28+HL_Err_Chk_29+HL_Err_Chk_30+HL_Err_Chk_31+HL_Err_Chk_32+HL_Err_Chk_33+HL_Err_Chk_34+HL_Err_Chk_35+HL_Err_Chk_36+HL_Err_Chk_37+HL_Err_Chk_38+HL_Err_Chk_39+HL_Err_Chk_40+HL_Err_Chk_41+HL_Err_Chk_42+HL_Err_Chk_43+HL_Err_Chk_44+HL_Err_Chk_45+HL_Err_Chk_46","v":18},"Delayed Capex - Tax effect of tax depreciation (lagged by one year)"]
[null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,"Go to Table of Contents"]
["é","ç","è","x","h","O"]
[]
[]
[null,{"$f":"IF(TS_Pers_In_Yr=1,Yr_Name&\" Ending \"&DAY(TS_Per_1_End_Date)&\" \"&INDEX(LU_Mth_Names,DD_TS_Fin_YE_Mth),TS_Per_Type_Name)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"IF(TS_Model_Year_End=\"Financial Year\",RIGHT(J10-1,2)&\"/\"&RIGHT(J10,2),J10)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Period Start Date (From Start of Day...)",null,null,null,null,null,null,null,{"$f":"IF(J12=1,TS_Start_Date,I9+1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Period End Date (Until End of Day...)",null,null,null,null,null,null,null,{"$f":"IF(J12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+J12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+J12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(K12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+K12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+K12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(L12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+L12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+L12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(M12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+M12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+M12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(N12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+N12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+N12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(Y12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+Y12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+Y12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(Z12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+Z12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+Z12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(AA12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AA12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AA12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(AB12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AB12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AB12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(AC12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AC12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AC12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}}]
[null,"Financial Year",null,null,null,null,null,null,null,{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+J12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+K12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+L12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+M12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+N12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+Y12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+Z12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+AA12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+AB12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+AC12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}}]
[null,"Financial Year Period",null,null,null,null,null,null,null,{"$f":"IF(TS_Pers_In_Yr=1,Yr_Name,TS_Per_Type_Prefix&IF(MOD(TS_Per_1_Number+J12-1,TS_Pers_In_Yr)=0,TS_Pers_In_Yr,MOD(TS_Per_1_Number+J12-1,TS_Pers_In_Yr)))&\" \"","v":"Year "},"Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year "]
[null,"Counter",null,null,null,null,null,null,null,{"$f":"COLUMN(J12)-COLUMN($J12)+1","v":1},{"$f":"COLUMN(K12)-COLUMN($J12)+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Period Key",null,null,null,null,null,null,null,{"$f":"J10&\"-\"&J11","v":{"$error":"#N/A"}},{"$f":"K10&\"-\"&K11","v":{"$error":"#N/A"}},{"$f":"L10&\"-\"&L11","v":{"$error":"#N/A"}},{"$f":"M10&\"-\"&M11","v":{"$error":"#N/A"}},{"$f":"N10&\"-\"&N11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"Y10&\"-\"&Y11","v":{"$error":"#N/A"}},{"$f":"Z10&\"-\"&Z11","v":{"$error":"#N/A"}},{"$f":"AA10&\"-\"&AA11","v":{"$error":"#N/A"}},{"$f":"AB10&\"-\"&AB11","v":{"$error":"#N/A"}},{"$f":"AC10&\"-\"&AC11","v":{"$error":"#N/A"}}]
[]
[]
[1,{"$f":"Hist_Inputs!$B$33&\" Year \"&A16","v":"Delayed Capital Expenditure Year 1"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$35","v":"Delayed capex category"},null,null,null,null,null,{"$f":"Hist_Inputs!I34","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"Hist_Inputs!I36","v":0},null,{"$f":"IFERROR(IF(J$10-$J$10<$I19,(TS_Income_Tax_Rate*((IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q36), MONTH(J$9)=MONTH(Hist_Inputs!$Q36)),PV!$J36,0))/$I19)),0),0)","v":0},{"$f":"IF(L$10-$K$10<=$I19,K19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AB$10-$K$10<=$I19,AA19,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"Hist_Inputs!I37","v":0},null,{"$f":"IFERROR(IF(J$10-$J$10<$I20,(TS_Income_Tax_Rate*((IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q37), MONTH(J$9)=MONTH(Hist_Inputs!$Q37)),PV!$J37,0))/$I20)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,{"$f":"Hist_Inputs!I38","v":0},null,{"$f":"IFERROR(IF(J$10-$J$10<$I21,(TS_Income_Tax_Rate*((IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q38), MONTH(J$9)=MONTH(Hist_Inputs!$Q38)),PV!$J38,0))/$I21)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,{"$f":"Hist_Inputs!I39","v":0},null,{"$f":"IFERROR(IF(J$10-$J$10<$I22,(TS_Income_Tax_Rate*((IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q39), MONTH(J$9)=MONTH(Hist_Inputs!$Q39)),PV!$J39,0))/$I22)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,{"$f":"Hist_Inputs!I40","v":0},null,{"$f":"IFERROR(IF(J$10-$J$10<$I23,(TS_Income_Tax_Rate*((IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q40), MONTH(J$9)=MONTH(Hist_Inputs!$Q40)),PV!$J40,0))/$I23)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,{"$f":"Hist_Inputs!I41","v":0},null,{"$f":"IFERROR(IF(J$10-$J$10<$I24,(TS_Income_Tax_Rate*((IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q41), MONTH(J$9)=MONTH(Hist_Inputs!$Q41)),PV!$J41,0))/$I24)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,{"$f":"Hist_Inputs!I42","v":0},null,{"$f":"IFERROR(IF(J$10-$J$10<$I25,(TS_Income_Tax_Rate*((IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q42), MONTH(J$9)=MONTH(Hist_Inputs!$Q42)),PV!$J42,0))/$I25)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,{"$f":"Hist_Inputs!I43","v":0},null,{"$f":"IFERROR(IF(J$10-$J$10<$I26,(TS_Income_Tax_Rate*((IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q43), MONTH(J$9)=MONTH(Hist_Inputs!$Q43)),PV!$J43,0))/$I26)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,{"$f":"Hist_Inputs!I44","v":0},null,{"$f":"IFERROR(IF(J$10-$J$10<$I27,(TS_Income_Tax_Rate*((IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q44), MONTH(J$9)=MONTH(Hist_Inputs!$Q44)),PV!$J44,0))/$I27)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,{"$f":"Hist_Inputs!I45","v":0},null,{"$f":"IFERROR(IF(J$10-$J$10<$I28,(TS_Income_Tax_Rate*((IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q45), MONTH(J$9)=MONTH(Hist_Inputs!$Q45)),PV!$J45,0))/$I28)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J19:J28)","v":0},{"$f":"SUM(K19:K28)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Y19:Y28)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J31:AC31)),1,MIN(SUM(J31:AC31),1))","v":1},{"$f":"IF(ISERROR(J29),1,0)","v":0},{"$f":"IF(ISERROR(K29),1,0)","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[2,{"$f":"Hist_Inputs!$B$33&\" Year \"&A33","v":"Delayed Capital Expenditure Year 2"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$35","v":"Delayed capex category"},null,null,null,null,null,{"$f":"I18","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I19","v":0},null,null,{"$f":"IFERROR(IF(K$10-$K$10<$I36,(TS_Income_Tax_Rate*((IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q36), MONTH(K$9)=MONTH(Hist_Inputs!$Q36)),PV!$J36,0))/$I36)),0),0)","v":0},{"$f":"IF(M$10-$L$10<$I36,L36,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AC$10-$L$10<$I36,AB36,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I20","v":0},null,null,{"$f":"IFERROR(IF(K$10-$K$10<$I37,(TS_Income_Tax_Rate*((IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q37), MONTH(K$9)=MONTH(Hist_Inputs!$Q37)),PV!$J37,0))/$I37)),0),0)","v":0},{"$f":"IF(M$10-$L$10<$I37,L37,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF(K$10-$K$10<$I38,(TS_Income_Tax_Rate*((IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q38), MONTH(K$9)=MONTH(Hist_Inputs!$Q38)),PV!$J38,0))/$I38)),0),0)","v":0},{"$f":"IF(M$10-$L$10<$I38,L38,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF(K$10-$K$10<$I39,(TS_Income_Tax_Rate*((IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q39), MONTH(K$9)=MONTH(Hist_Inputs!$Q39)),PV!$J39,0))/$I39)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF(K$10-$K$10<$I40,(TS_Income_Tax_Rate*((IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q40), MONTH(K$9)=MONTH(Hist_Inputs!$Q40)),PV!$J40,0))/$I40)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF(K$10-$K$10<$I41,(TS_Income_Tax_Rate*((IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q41), MONTH(K$9)=MONTH(Hist_Inputs!$Q41)),PV!$J41,0))/$I41)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF(K$10-$K$10<$I42,(TS_Income_Tax_Rate*((IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q42), MONTH(K$9)=MONTH(Hist_Inputs!$Q42)),PV!$J42,0))/$I42)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF(K$10-$K$10<$I43,(TS_Income_Tax_Rate*((IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q43), MONTH(K$9)=MONTH(Hist_Inputs!$Q43)),PV!$J43,0))/$I43)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF(K$10-$K$10<$I44,(TS_Income_Tax_Rate*((IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q44), MONTH(K$9)=MONTH(Hist_Inputs!$Q44)),PV!$J44,0))/$I44)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,{"$f":"IFERROR(IF(K$10-$K$10<$I45,(TS_Income_Tax_Rate*((IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q45), MONTH(K$9)=MONTH(Hist_Inputs!$Q45)),PV!$J45,0))/$I45)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J36:J45)","v":0},{"$f":"SUM(K36:K45)","v":0},0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Y36:Y45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J48:AC48)),1,MIN(SUM(J48:AC48),1))","v":1},{"$f":"IF(ISERROR(J46),1,0)","v":0},{"$f":"IF(ISERROR(K46),1,0)","v":0},{"$f":"IF(ISERROR(L46),1,0)","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[3,{"$f":"Hist_Inputs!$B$33&\" Year \"&A50","v":"Delayed Capital Expenditure Year 3"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$35","v":"Delayed capex category"},null,null,null,null,null,{"$f":"I35","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I36","v":0},null,null,null,{"$f":"IFERROR(IF(L$10-$L$10<$I53,(TS_Income_Tax_Rate*((IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q36), MONTH(L$9)=MONTH(Hist_Inputs!$Q36)),PV!$J36,0))/$I53)),0),0)","v":0},{"$f":"IF(N$10-$M$10<$I53,M53,0)","v":{"$error":"#N/A"}},{"$f":"IF(O$10-$M$10<$I53,N53,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I37","v":0},null,null,null,{"$f":"IFERROR(IF(L$10-$L$10<$I54,(TS_Income_Tax_Rate*((IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q37), MONTH(L$9)=MONTH(Hist_Inputs!$Q37)),PV!$J37,0))/$I54)),0),0)","v":0},{"$f":"IF(N$10-$M$10<$I54,M54,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,{"$f":"IFERROR(IF(L$10-$L$10<$I55,(TS_Income_Tax_Rate*((IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q38), MONTH(L$9)=MONTH(Hist_Inputs!$Q38)),PV!$J38,0))/$I55)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,{"$f":"IFERROR(IF(L$10-$L$10<$I56,(TS_Income_Tax_Rate*((IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q39), MONTH(L$9)=MONTH(Hist_Inputs!$Q39)),PV!$J39,0))/$I56)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,{"$f":"IFERROR(IF(L$10-$L$10<$I57,(TS_Income_Tax_Rate*((IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q40), MONTH(L$9)=MONTH(Hist_Inputs!$Q40)),PV!$J40,0))/$I57)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,{"$f":"IFERROR(IF(L$10-$L$10<$I58,(TS_Income_Tax_Rate*((IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q41), MONTH(L$9)=MONTH(Hist_Inputs!$Q41)),PV!$J41,0))/$I58)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,{"$f":"IFERROR(IF(L$10-$L$10<$I59,(TS_Income_Tax_Rate*((IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q42), MONTH(L$9)=MONTH(Hist_Inputs!$Q42)),PV!$J42,0))/$I59)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,{"$f":"IFERROR(IF(L$10-$L$10<$I60,(TS_Income_Tax_Rate*((IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q43), MONTH(L$9)=MONTH(Hist_Inputs!$Q43)),PV!$J43,0))/$I60)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,{"$f":"IFERROR(IF(L$10-$L$10<$I61,(TS_Income_Tax_Rate*((IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q44), MONTH(L$9)=MONTH(Hist_Inputs!$Q44)),PV!$J44,0))/$I61)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,{"$f":"IFERROR(IF(L$10-$L$10<$I62,(TS_Income_Tax_Rate*((IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q45), MONTH(L$9)=MONTH(Hist_Inputs!$Q45)),PV!$J45,0))/$I62)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J53:J62)","v":0},{"$f":"SUM(K53:K62)","v":0},0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Y53:Y62)","v":{"$error":"#N/A"}},{"$f":"SUM(Z53:Z62)","v":{"$error":"#N/A"}},{"$f":"SUM(AA53:AA62)","v":{"$error":"#N/A"}},{"$f":"SUM(AB53:AB62)","v":{"$error":"#N/A"}},{"$f":"SUM(AC53:AC62)","v":{"$error":"#N/A"}}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J65:AC65)),1,MIN(SUM(J65:AC65),1))","v":1},{"$f":"IF(ISERROR(J63),1,0)","v":0},{"$f":"IF(ISERROR(K63),1,0)","v":0},{"$f":"IF(ISERROR(L63),1,0)","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[4,{"$f":"Hist_Inputs!$B$33&\" Year \"&A67","v":"Delayed Capital Expenditure Year 4"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$35","v":"Delayed capex category"},null,null,null,null,null,{"$f":"I52","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I53","v":0},null,null,null,null,{"$f":"IFERROR(IF(M$10-$M$10<$I70,(TS_Income_Tax_Rate*((IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q36), MONTH(M$9)=MONTH(Hist_Inputs!$Q36)),PV!$J36,0))/$I70)),0),0)","v":0},{"$f":"IF(O$10-$N$10<$I70,N70,0)","v":{"$error":"#N/A"}},{"$f":"IF(P$10-$N$10<$I70,O70,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I54","v":0},null,null,null,null,{"$f":"IFERROR(IF(M$10-$M$10<$I71,(TS_Income_Tax_Rate*((IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q37), MONTH(M$9)=MONTH(Hist_Inputs!$Q37)),PV!$J37,0))/$I71)),0),0)","v":0},{"$f":"IF(O$10-$N$10<$I71,N71,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,{"$f":"IFERROR(IF(M$10-$M$10<$I72,(TS_Income_Tax_Rate*((IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q38), MONTH(M$9)=MONTH(Hist_Inputs!$Q38)),PV!$J38,0))/$I72)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,{"$f":"IFERROR(IF(M$10-$M$10<$I73,(TS_Income_Tax_Rate*((IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q39), MONTH(M$9)=MONTH(Hist_Inputs!$Q39)),PV!$J39,0))/$I73)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,{"$f":"IFERROR(IF(M$10-$M$10<$I74,(TS_Income_Tax_Rate*((IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q40), MONTH(M$9)=MONTH(Hist_Inputs!$Q40)),PV!$J40,0))/$I74)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,{"$f":"IFERROR(IF(M$10-$M$10<$I75,(TS_Income_Tax_Rate*((IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q41), MONTH(M$9)=MONTH(Hist_Inputs!$Q41)),PV!$J41,0))/$I75)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,{"$f":"IFERROR(IF(M$10-$M$10<$I76,(TS_Income_Tax_Rate*((IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q42), MONTH(M$9)=MONTH(Hist_Inputs!$Q42)),PV!$J42,0))/$I76)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,{"$f":"IFERROR(IF(M$10-$M$10<$I77,(TS_Income_Tax_Rate*((IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q43), MONTH(M$9)=MONTH(Hist_Inputs!$Q43)),PV!$J43,0))/$I77)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,{"$f":"IFERROR(IF(M$10-$M$10<$I78,(TS_Income_Tax_Rate*((IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q44), MONTH(M$9)=MONTH(Hist_Inputs!$Q44)),PV!$J44,0))/$I78)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,{"$f":"IFERROR(IF(M$10-$M$10<$I79,(TS_Income_Tax_Rate*((IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q45), MONTH(M$9)=MONTH(Hist_Inputs!$Q45)),PV!$J45,0))/$I79)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J70:J79)","v":0},{"$f":"SUM(K70:K79)","v":0},0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Y70:Y79)","v":{"$error":"#N/A"}},{"$f":"SUM(Z70:Z79)","v":{"$error":"#N/A"}},{"$f":"SUM(AA70:AA79)","v":{"$error":"#N/A"}},{"$f":"SUM(AB70:AB79)","v":{"$error":"#N/A"}},{"$f":"SUM(AC70:AC79)","v":{"$error":"#N/A"}}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J82:AC82)),1,MIN(SUM(J82:AC82),1))","v":1},{"$f":"IF(ISERROR(J80),1,0)","v":0},{"$f":"IF(ISERROR(K80),1,0)","v":0},{"$f":"IF(ISERROR(L80),1,0)","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[5,{"$f":"Hist_Inputs!$B$33&\" Year \"&A84","v":"Delayed Capital Expenditure Year 5"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$35","v":"Delayed capex category"},null,null,null,null,null,{"$f":"I69","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I70","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(N$10-$N$10<$I87,(TS_Income_Tax_Rate*((IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q36), MONTH(N$9)=MONTH(Hist_Inputs!$Q36)),PV!$J36,0))/$I87)),0),0)","v":0},{"$f":"IF(P$10-$O$10<$I87,O87,0)","v":{"$error":"#N/A"}},{"$f":"IF(Q$10-$O$10<$I87,P87,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AC$10-$O$10<$I87,AB87,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I71","v":0},null,null,null,null,null,{"$f":"IFERROR(IF(N$10-$N$10<$I88,(TS_Income_Tax_Rate*((IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q37), MONTH(N$9)=MONTH(Hist_Inputs!$Q37)),PV!$J37,0))/$I88)),0),0)","v":0},{"$f":"IF(P$10-$O$10<$I88,O88,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR(IF(N$10-$N$10<$I89,(TS_Income_Tax_Rate*((IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q38), MONTH(N$9)=MONTH(Hist_Inputs!$Q38)),PV!$J38,0))/$I89)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR(IF(N$10-$N$10<$I90,(TS_Income_Tax_Rate*((IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q39), MONTH(N$9)=MONTH(Hist_Inputs!$Q39)),PV!$J39,0))/$I90)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR(IF(N$10-$N$10<$I91,(TS_Income_Tax_Rate*((IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q40), MONTH(N$9)=MONTH(Hist_Inputs!$Q40)),PV!$J40,0))/$I91)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR(IF(N$10-$N$10<$I92,(TS_Income_Tax_Rate*((IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q41), MONTH(N$9)=MONTH(Hist_Inputs!$Q41)),PV!$J41,0))/$I92)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR(IF(N$10-$N$10<$I93,(TS_Income_Tax_Rate*((IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q42), MONTH(N$9)=MONTH(Hist_Inputs!$Q42)),PV!$J42,0))/$I93)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR(IF(N$10-$N$10<$I94,(TS_Income_Tax_Rate*((IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q43), MONTH(N$9)=MONTH(Hist_Inputs!$Q43)),PV!$J43,0))/$I94)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR(IF(N$10-$N$10<$I95,(TS_Income_Tax_Rate*((IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q44), MONTH(N$9)=MONTH(Hist_Inputs!$Q44)),PV!$J44,0))/$I95)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,{"$f":"IFERROR(IF(N$10-$N$10<$I96,(TS_Income_Tax_Rate*((IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q45), MONTH(N$9)=MONTH(Hist_Inputs!$Q45)),PV!$J45,0))/$I96)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J87:J96)","v":0},{"$f":"SUM(K87:K96)","v":0},0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(Y87:Y96)","v":{"$error":"#N/A"}},{"$f":"SUM(Z87:Z96)","v":{"$error":"#N/A"}},{"$f":"SUM(AA87:AA96)","v":{"$error":"#N/A"}},{"$f":"SUM(AB87:AB96)","v":{"$error":"#N/A"}},{"$f":"SUM(AC87:AC96)","v":{"$error":"#N/A"}}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J99:AC99)),1,MIN(SUM(J99:AC99),1))","v":1},{"$f":"IF(ISERROR(J97),1,0)","v":0},{"$f":"IF(ISERROR(K97),1,0)","v":0},{"$f":"IF(ISERROR(L97),1,0)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[6,{"$f":"Hist_Inputs!$B$33&\" Year \"&A101","v":"Delayed Capital Expenditure Year 6"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$35","v":"Delayed capex category"},null,null,null,null,null,{"$f":"I86","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I87","v":0},null,null,null,null,null,null,{"$f":"IFERROR(IF(O$10-$O$10<$I104,(TS_Income_Tax_Rate*((IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q36), MONTH(O$9)=MONTH(Hist_Inputs!$Q36)),PV!$J36,0))/$I104)),0),0)","v":0},{"$f":"IF(Q$10-$P$10<$I104,P104,0)","v":{"$error":"#N/A"}},{"$f":"IF(R$10-$P$10<$I104,Q104,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I88","v":0},null,null,null,null,null,null,{"$f":"IFERROR(IF(O$10-$O$10<$I105,(TS_Income_Tax_Rate*((IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q37), MONTH(O$9)=MONTH(Hist_Inputs!$Q37)),PV!$J37,0))/$I105)),0),0)","v":0},{"$f":"IF(Q$10-$P$10<$I105,P105,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(IF(O$10-$O$10<$I106,(TS_Income_Tax_Rate*((IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q38), MONTH(O$9)=MONTH(Hist_Inputs!$Q38)),PV!$J38,0))/$I106)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(IF(O$10-$O$10<$I107,(TS_Income_Tax_Rate*((IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q39), MONTH(O$9)=MONTH(Hist_Inputs!$Q39)),PV!$J39,0))/$I107)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(IF(O$10-$O$10<$I108,(TS_Income_Tax_Rate*((IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q40), MONTH(O$9)=MONTH(Hist_Inputs!$Q40)),PV!$J40,0))/$I108)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(IF(O$10-$O$10<$I109,(TS_Income_Tax_Rate*((IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q41), MONTH(O$9)=MONTH(Hist_Inputs!$Q41)),PV!$J41,0))/$I109)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(IF(O$10-$O$10<$I110,(TS_Income_Tax_Rate*((IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q42), MONTH(O$9)=MONTH(Hist_Inputs!$Q42)),PV!$J42,0))/$I110)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(IF(O$10-$O$10<$I111,(TS_Income_Tax_Rate*((IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q43), MONTH(O$9)=MONTH(Hist_Inputs!$Q43)),PV!$J43,0))/$I111)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(IF(O$10-$O$10<$I112,(TS_Income_Tax_Rate*((IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q44), MONTH(O$9)=MONTH(Hist_Inputs!$Q44)),PV!$J44,0))/$I112)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(IF(O$10-$O$10<$I113,(TS_Income_Tax_Rate*((IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q45), MONTH(O$9)=MONTH(Hist_Inputs!$Q45)),PV!$J45,0))/$I113)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J104:J113)","v":0},0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J116:AC116)),1,MIN(SUM(J116:AC116),1))","v":1},{"$f":"IF(ISERROR(J114),1,0)","v":0},{"$f":"IF(ISERROR(K114),1,0)","v":0},{"$f":"IF(ISERROR(L114),1,0)","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[7,{"$f":"Hist_Inputs!$B$33&\" Year \"&A118","v":"Delayed Capital Expenditure Year 7"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$35","v":"Delayed capex category"},null,null,null,null,null,{"$f":"I103","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I104","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(P$10-$P$10<$I121,(TS_Income_Tax_Rate*((IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q36), MONTH(P$9)=MONTH(Hist_Inputs!$Q36)),PV!$J36,0))/$I121)),0),0)","v":0},{"$f":"IF(R$10-$Q$10<$I121,Q121,0)","v":{"$error":"#N/A"}},{"$f":"IF(S$10-$Q$10<$I121,R121,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I105","v":0},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(P$10-$P$10<$I122,(TS_Income_Tax_Rate*((IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q37), MONTH(P$9)=MONTH(Hist_Inputs!$Q37)),PV!$J37,0))/$I122)),0),0)","v":0},{"$f":"IF(R$10-$Q$10<$I122,Q122,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(P$10-$P$10<$I123,(TS_Income_Tax_Rate*((IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q38), MONTH(P$9)=MONTH(Hist_Inputs!$Q38)),PV!$J38,0))/$I123)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(P$10-$P$10<$I124,(TS_Income_Tax_Rate*((IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q39), MONTH(P$9)=MONTH(Hist_Inputs!$Q39)),PV!$J39,0))/$I124)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(P$10-$P$10<$I125,(TS_Income_Tax_Rate*((IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q40), MONTH(P$9)=MONTH(Hist_Inputs!$Q40)),PV!$J40,0))/$I125)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(P$10-$P$10<$I126,(TS_Income_Tax_Rate*((IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q41), MONTH(P$9)=MONTH(Hist_Inputs!$Q41)),PV!$J41,0))/$I126)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(P$10-$P$10<$I127,(TS_Income_Tax_Rate*((IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q42), MONTH(P$9)=MONTH(Hist_Inputs!$Q42)),PV!$J42,0))/$I127)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(P$10-$P$10<$I128,(TS_Income_Tax_Rate*((IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q43), MONTH(P$9)=MONTH(Hist_Inputs!$Q43)),PV!$J43,0))/$I128)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(P$10-$P$10<$I129,(TS_Income_Tax_Rate*((IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q44), MONTH(P$9)=MONTH(Hist_Inputs!$Q44)),PV!$J44,0))/$I129)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(P$10-$P$10<$I130,(TS_Income_Tax_Rate*((IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q45), MONTH(P$9)=MONTH(Hist_Inputs!$Q45)),PV!$J45,0))/$I130)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J121:J130)","v":0},{"$f":"SUM(K121:K130)","v":0},0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J133:AC133)),1,MIN(SUM(J133:AC133),1))","v":1},{"$f":"IF(ISERROR(J131),1,0)","v":0},{"$f":"IF(ISERROR(K131),1,0)","v":0},{"$f":"IF(ISERROR(L131),1,0)","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[8,{"$f":"Hist_Inputs!$B$33&\" Year \"&A135","v":"Delayed Capital Expenditure Year 8"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$35","v":"Delayed capex category"},null,null,null,null,null,{"$f":"I120","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I121","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Q$10-$Q$10<$I138,(TS_Income_Tax_Rate*((IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q36), MONTH(Q$9)=MONTH(Hist_Inputs!$Q36)),PV!$J36,0))/$I138)),0),0)","v":0},{"$f":"IF(S$10-$R$10<$I138,R138,0)","v":{"$error":"#N/A"}},{"$f":"IF(T$10-$R$10<$I138,S138,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I122","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Q$10-$Q$10<$I139,(TS_Income_Tax_Rate*((IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q37), MONTH(Q$9)=MONTH(Hist_Inputs!$Q37)),PV!$J37,0))/$I139)),0),0)","v":0},{"$f":"IF(S$10-$R$10<$I139,R139,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Q$10-$Q$10<$I140,(TS_Income_Tax_Rate*((IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q38), MONTH(Q$9)=MONTH(Hist_Inputs!$Q38)),PV!$J38,0))/$I140)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Q$10-$Q$10<$I141,(TS_Income_Tax_Rate*((IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q39), MONTH(Q$9)=MONTH(Hist_Inputs!$Q39)),PV!$J39,0))/$I141)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Q$10-$Q$10<$I142,(TS_Income_Tax_Rate*((IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q40), MONTH(Q$9)=MONTH(Hist_Inputs!$Q40)),PV!$J40,0))/$I142)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Q$10-$Q$10<$I143,(TS_Income_Tax_Rate*((IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q41), MONTH(Q$9)=MONTH(Hist_Inputs!$Q41)),PV!$J41,0))/$I143)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Q$10-$Q$10<$I144,(TS_Income_Tax_Rate*((IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q42), MONTH(Q$9)=MONTH(Hist_Inputs!$Q42)),PV!$J42,0))/$I144)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Q$10-$Q$10<$I145,(TS_Income_Tax_Rate*((IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q43), MONTH(Q$9)=MONTH(Hist_Inputs!$Q43)),PV!$J43,0))/$I145)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Q$10-$Q$10<$I146,(TS_Income_Tax_Rate*((IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q44), MONTH(Q$9)=MONTH(Hist_Inputs!$Q44)),PV!$J44,0))/$I146)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Q$10-$Q$10<$I147,(TS_Income_Tax_Rate*((IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q45), MONTH(Q$9)=MONTH(Hist_Inputs!$Q45)),PV!$J45,0))/$I147)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J138:J147)","v":0},{"$f":"SUM(K138:K147)","v":0},0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J150:AC150)),1,MIN(SUM(J150:AC150),1))","v":1},{"$f":"IF(ISERROR(J148),1,0)","v":0},{"$f":"IF(ISERROR(K148),1,0)","v":0},{"$f":"IF(ISERROR(L148),1,0)","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1]
[]
[9,{"$f":"Hist_Inputs!$B$33&\" Year \"&A152","v":"Delayed Capital Expenditure Year 9"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$35","v":"Delayed capex category"},null,null,null,null,null,{"$f":"I137","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I138","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(R$10-$R$10<$I155,(TS_Income_Tax_Rate*((IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q36), MONTH(R$9)=MONTH(Hist_Inputs!$Q36)),PV!$J36,0))/$I155)),0),0)","v":0},{"$f":"IF(T$10-$S$10<$I155,S155,0)","v":{"$error":"#N/A"}},{"$f":"IF(U$10-$S$10<$I155,T155,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I139","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(R$10-$R$10<$I156,(TS_Income_Tax_Rate*((IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q37), MONTH(R$9)=MONTH(Hist_Inputs!$Q37)),PV!$J37,0))/$I156)),0),0)","v":0},{"$f":"IF(T$10-$S$10<$I156,S156,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(R$10-$R$10<$I157,(TS_Income_Tax_Rate*((IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q38), MONTH(R$9)=MONTH(Hist_Inputs!$Q38)),PV!$J38,0))/$I157)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(R$10-$R$10<$I158,(TS_Income_Tax_Rate*((IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q39), MONTH(R$9)=MONTH(Hist_Inputs!$Q39)),PV!$J39,0))/$I158)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(R$10-$R$10<$I159,(TS_Income_Tax_Rate*((IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q40), MONTH(R$9)=MONTH(Hist_Inputs!$Q40)),PV!$J40,0))/$I159)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(R$10-$R$10<$I160,(TS_Income_Tax_Rate*((IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q41), MONTH(R$9)=MONTH(Hist_Inputs!$Q41)),PV!$J41,0))/$I160)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(R$10-$R$10<$I161,(TS_Income_Tax_Rate*((IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q42), MONTH(R$9)=MONTH(Hist_Inputs!$Q42)),PV!$J42,0))/$I161)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(R$10-$R$10<$I162,(TS_Income_Tax_Rate*((IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q43), MONTH(R$9)=MONTH(Hist_Inputs!$Q43)),PV!$J43,0))/$I162)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(R$10-$R$10<$I163,(TS_Income_Tax_Rate*((IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q44), MONTH(R$9)=MONTH(Hist_Inputs!$Q44)),PV!$J44,0))/$I163)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(R$10-$R$10<$I164,(TS_Income_Tax_Rate*((IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q45), MONTH(R$9)=MONTH(Hist_Inputs!$Q45)),PV!$J45,0))/$I164)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J155:J164)","v":0},{"$f":"SUM(K155:K164)","v":0},0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J167:AC167)),1,MIN(SUM(J167:AC167),1))","v":1},{"$f":"IF(ISERROR(J165),1,0)","v":0},{"$f":"IF(ISERROR(K165),1,0)","v":0},{"$f":"IF(ISERROR(L165),1,0)","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1]
[]
[10,{"$f":"Hist_Inputs!$B$33&\" Year \"&A169","v":"Delayed Capital Expenditure Year 10"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$35","v":"Delayed capex category"},null,null,null,null,null,{"$f":"I154","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I155","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(S$10-$S$10<$I172,(TS_Income_Tax_Rate*((IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q36), MONTH(S$9)=MONTH(Hist_Inputs!$Q36)),PV!$J36,0))/$I172)),0),0)","v":0},{"$f":"IF(U$10-$T$10<$I172,T172,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I156","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(S$10-$S$10<$I173,(TS_Income_Tax_Rate*((IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q37), MONTH(S$9)=MONTH(Hist_Inputs!$Q37)),PV!$J37,0))/$I173)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(S$10-$S$10<$I174,(TS_Income_Tax_Rate*((IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q38), MONTH(S$9)=MONTH(Hist_Inputs!$Q38)),PV!$J38,0))/$I174)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(S$10-$S$10<$I175,(TS_Income_Tax_Rate*((IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q39), MONTH(S$9)=MONTH(Hist_Inputs!$Q39)),PV!$J39,0))/$I175)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(S$10-$S$10<$I176,(TS_Income_Tax_Rate*((IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q40), MONTH(S$9)=MONTH(Hist_Inputs!$Q40)),PV!$J40,0))/$I176)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(S$10-$S$10<$I177,(TS_Income_Tax_Rate*((IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q41), MONTH(S$9)=MONTH(Hist_Inputs!$Q41)),PV!$J41,0))/$I177)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(S$10-$S$10<$I178,(TS_Income_Tax_Rate*((IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q42), MONTH(S$9)=MONTH(Hist_Inputs!$Q42)),PV!$J42,0))/$I178)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(S$10-$S$10<$I179,(TS_Income_Tax_Rate*((IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q43), MONTH(S$9)=MONTH(Hist_Inputs!$Q43)),PV!$J43,0))/$I179)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(S$10-$S$10<$I180,(TS_Income_Tax_Rate*((IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q44), MONTH(S$9)=MONTH(Hist_Inputs!$Q44)),PV!$J44,0))/$I180)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(S$10-$S$10<$I181,(TS_Income_Tax_Rate*((IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q45), MONTH(S$9)=MONTH(Hist_Inputs!$Q45)),PV!$J45,0))/$I181)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J172:J181)","v":0},{"$f":"SUM(K172:K181)","v":0},0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J184:AC184)),1,MIN(SUM(J184:AC184),1))","v":1},{"$f":"IF(ISERROR(J182),1,0)","v":0},{"$f":"IF(ISERROR(K182),1,0)","v":0},{"$f":"IF(ISERROR(L182),1,0)","v":0},0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1]
[]
[11,{"$f":"Hist_Inputs!$B$33&\" Year \"&A186","v":"Delayed Capital Expenditure Year 11"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$35","v":"Delayed capex category"},null,null,null,null,null,{"$f":"I171","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I172","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T$10-$T$10<$I189,(TS_Income_Tax_Rate*((IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q36), MONTH(T$9)=MONTH(Hist_Inputs!$Q36)),PV!$J36,0))/$I189)),0),0)","v":0},{"$f":"IF(V$10-$U$10<$I189,U189,0)","v":{"$error":"#N/A"}},{"$f":"IF(W$10-$U$10<$I189,V189,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I173","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T$10-$T$10<$I190,(TS_Income_Tax_Rate*((IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q37), MONTH(T$9)=MONTH(Hist_Inputs!$Q37)),PV!$J37,0))/$I190)),0),0)","v":0},{"$f":"IF(V$10-$U$10<$I190,U190,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T$10-$T$10<$I191,(TS_Income_Tax_Rate*((IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q38), MONTH(T$9)=MONTH(Hist_Inputs!$Q38)),PV!$J38,0))/$I191)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T$10-$T$10<$I192,(TS_Income_Tax_Rate*((IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q39), MONTH(T$9)=MONTH(Hist_Inputs!$Q39)),PV!$J39,0))/$I192)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T$10-$T$10<$I193,(TS_Income_Tax_Rate*((IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q40), MONTH(T$9)=MONTH(Hist_Inputs!$Q40)),PV!$J40,0))/$I193)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T$10-$T$10<$I194,(TS_Income_Tax_Rate*((IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q41), MONTH(T$9)=MONTH(Hist_Inputs!$Q41)),PV!$J41,0))/$I194)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T$10-$T$10<$I195,(TS_Income_Tax_Rate*((IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q42), MONTH(T$9)=MONTH(Hist_Inputs!$Q42)),PV!$J42,0))/$I195)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T$10-$T$10<$I196,(TS_Income_Tax_Rate*((IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q43), MONTH(T$9)=MONTH(Hist_Inputs!$Q43)),PV!$J43,0))/$I196)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T$10-$T$10<$I197,(TS_Income_Tax_Rate*((IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q44), MONTH(T$9)=MONTH(Hist_Inputs!$Q44)),PV!$J44,0))/$I197)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(T$10-$T$10<$I198,(TS_Income_Tax_Rate*((IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q45), MONTH(T$9)=MONTH(Hist_Inputs!$Q45)),PV!$J45,0))/$I198)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J189:J198)","v":0},{"$f":"SUM(K189:K198)","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J201:AC201)),1,MIN(SUM(J201:AC201),1))","v":1},{"$f":"IF(ISERROR(J199),1,0)","v":0},{"$f":"IF(ISERROR(K199),1,0)","v":0},{"$f":"IF(ISERROR(L199),1,0)","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1]
[]
[12,{"$f":"Hist_Inputs!$B$33&\" Year \"&A203","v":"Delayed Capital Expenditure Year 12"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$35","v":"Delayed capex category"},null,null,null,null,null,{"$f":"I188","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I189","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(U$10-$U$10<$I206,(TS_Income_Tax_Rate*((IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q36), MONTH(U$9)=MONTH(Hist_Inputs!$Q36)),PV!$J36,0))/$I206)),0),0)","v":0},{"$f":"IF(W$10-$V$10<$I206,V206,0)","v":{"$error":"#N/A"}},{"$f":"IF(X$10-$V$10<$I206,W206,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I190","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(U$10-$U$10<$I207,(TS_Income_Tax_Rate*((IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q37), MONTH(U$9)=MONTH(Hist_Inputs!$Q37)),PV!$J37,0))/$I207)),0),0)","v":0},{"$f":"IF(W$10-$V$10<$I207,V207,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(U$10-$U$10<$I208,(TS_Income_Tax_Rate*((IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q38), MONTH(U$9)=MONTH(Hist_Inputs!$Q38)),PV!$J38,0))/$I208)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(U$10-$U$10<$I209,(TS_Income_Tax_Rate*((IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q39), MONTH(U$9)=MONTH(Hist_Inputs!$Q39)),PV!$J39,0))/$I209)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(U$10-$U$10<$I210,(TS_Income_Tax_Rate*((IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q40), MONTH(U$9)=MONTH(Hist_Inputs!$Q40)),PV!$J40,0))/$I210)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(U$10-$U$10<$I211,(TS_Income_Tax_Rate*((IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q41), MONTH(U$9)=MONTH(Hist_Inputs!$Q41)),PV!$J41,0))/$I211)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(U$10-$U$10<$I212,(TS_Income_Tax_Rate*((IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q42), MONTH(U$9)=MONTH(Hist_Inputs!$Q42)),PV!$J42,0))/$I212)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(U$10-$U$10<$I213,(TS_Income_Tax_Rate*((IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q43), MONTH(U$9)=MONTH(Hist_Inputs!$Q43)),PV!$J43,0))/$I213)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(U$10-$U$10<$I214,(TS_Income_Tax_Rate*((IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q44), MONTH(U$9)=MONTH(Hist_Inputs!$Q44)),PV!$J44,0))/$I214)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(U$10-$U$10<$I215,(TS_Income_Tax_Rate*((IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q45), MONTH(U$9)=MONTH(Hist_Inputs!$Q45)),PV!$J45,0))/$I215)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J206:J215)","v":0},{"$f":"SUM(K206:K215)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J218:AC218)),1,MIN(SUM(J218:AC218),1))","v":1},{"$f":"IF(ISERROR(J216),1,0)","v":0},{"$f":"IF(ISERROR(K216),1,0)","v":0},{"$f":"IF(ISERROR(L216),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1]
[]
[13,{"$f":"Hist_Inputs!$B$33&\" Year \"&A220","v":"Delayed Capital Expenditure Year 13"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$35","v":"Delayed capex category"},null,null,null,null,null,{"$f":"I205","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(V$10-$V$10<$I223,(TS_Income_Tax_Rate*((IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q36), MONTH(V$9)=MONTH(Hist_Inputs!$Q36)),PV!$J36,0))/$I223)),0),0)","v":0},{"$f":"IF(X$10-$W$10<$I223,W223,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(V$10-$V$10<$I224,(TS_Income_Tax_Rate*((IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q37), MONTH(V$9)=MONTH(Hist_Inputs!$Q37)),PV!$J37,0))/$I224)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(V$10-$V$10<$I225,(TS_Income_Tax_Rate*((IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q38), MONTH(V$9)=MONTH(Hist_Inputs!$Q38)),PV!$J38,0))/$I225)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(V$10-$V$10<$I226,(TS_Income_Tax_Rate*((IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q39), MONTH(V$9)=MONTH(Hist_Inputs!$Q39)),PV!$J39,0))/$I226)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(V$10-$V$10<$I227,(TS_Income_Tax_Rate*((IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q40), MONTH(V$9)=MONTH(Hist_Inputs!$Q40)),PV!$J40,0))/$I227)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(V$10-$V$10<$I228,(TS_Income_Tax_Rate*((IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q41), MONTH(V$9)=MONTH(Hist_Inputs!$Q41)),PV!$J41,0))/$I228)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(V$10-$V$10<$I229,(TS_Income_Tax_Rate*((IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q42), MONTH(V$9)=MONTH(Hist_Inputs!$Q42)),PV!$J42,0))/$I229)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(V$10-$V$10<$I230,(TS_Income_Tax_Rate*((IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q43), MONTH(V$9)=MONTH(Hist_Inputs!$Q43)),PV!$J43,0))/$I230)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(V$10-$V$10<$I231,(TS_Income_Tax_Rate*((IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q44), MONTH(V$9)=MONTH(Hist_Inputs!$Q44)),PV!$J44,0))/$I231)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(V$10-$V$10<$I232,(TS_Income_Tax_Rate*((IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q45), MONTH(V$9)=MONTH(Hist_Inputs!$Q45)),PV!$J45,0))/$I232)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J223:J232)","v":0},{"$f":"SUM(K223:K232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J235:AC235)),1,MIN(SUM(J235:AC235),1))","v":1},{"$f":"IF(ISERROR(J233),1,0)","v":0},{"$f":"IF(ISERROR(K233),1,0)","v":0},{"$f":"IF(ISERROR(L233),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1]
[]
[14,{"$f":"Hist_Inputs!$B$33&\" Year \"&A237","v":"Delayed Capital Expenditure Year 14"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$35","v":"Delayed capex category"},null,null,null,null,null,{"$f":"I222","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I223","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(W$10-$W$10<$I240,(TS_Income_Tax_Rate*((IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q36), MONTH(W$9)=MONTH(Hist_Inputs!$Q36)),PV!$J36,0))/$I240)),0),0)","v":0},{"$f":"IF(Y$10-$X$10<$I240,X240,0)","v":{"$error":"#N/A"}},{"$f":"IF(Z$10-$X$10<$I240,Y240,0)","v":{"$error":"#N/A"}},{"$f":"IF(AA$10-$X$10<$I240,Z240,0)","v":{"$error":"#N/A"}},{"$f":"IF(AB$10-$X$10<$I240,AA240,0)","v":{"$error":"#N/A"}},{"$f":"IF(AC$10-$X$10<$I240,AB240,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I224","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(W$10-$W$10<$I241,(TS_Income_Tax_Rate*((IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q37), MONTH(W$9)=MONTH(Hist_Inputs!$Q37)),PV!$J37,0))/$I241)),0),0)","v":0},{"$f":"IF(Y$10-$X$10<$I241,X241,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(W$10-$W$10<$I242,(TS_Income_Tax_Rate*((IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q38), MONTH(W$9)=MONTH(Hist_Inputs!$Q38)),PV!$J38,0))/$I242)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(W$10-$W$10<$I243,(TS_Income_Tax_Rate*((IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q39), MONTH(W$9)=MONTH(Hist_Inputs!$Q39)),PV!$J39,0))/$I243)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(W$10-$W$10<$I244,(TS_Income_Tax_Rate*((IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q40), MONTH(W$9)=MONTH(Hist_Inputs!$Q40)),PV!$J40,0))/$I244)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(W$10-$W$10<$I245,(TS_Income_Tax_Rate*((IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q41), MONTH(W$9)=MONTH(Hist_Inputs!$Q41)),PV!$J41,0))/$I245)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(W$10-$W$10<$I246,(TS_Income_Tax_Rate*((IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q42), MONTH(W$9)=MONTH(Hist_Inputs!$Q42)),PV!$J42,0))/$I246)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(W$10-$W$10<$I247,(TS_Income_Tax_Rate*((IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q43), MONTH(W$9)=MONTH(Hist_Inputs!$Q43)),PV!$J43,0))/$I247)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(W$10-$W$10<$I248,(TS_Income_Tax_Rate*((IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q44), MONTH(W$9)=MONTH(Hist_Inputs!$Q44)),PV!$J44,0))/$I248)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(W$10-$W$10<$I249,(TS_Income_Tax_Rate*((IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q45), MONTH(W$9)=MONTH(Hist_Inputs!$Q45)),PV!$J45,0))/$I249)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J240:J249)","v":0},{"$f":"SUM(K240:K249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J252:AC252)),1,MIN(SUM(J252:AC252),1))","v":1},{"$f":"IF(ISERROR(J250),1,0)","v":0},{"$f":"IF(ISERROR(K250),1,0)","v":0},{"$f":"IF(ISERROR(L250),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1]
[]
[15,{"$f":"Hist_Inputs!$B$33&\" Year \"&A254","v":"Delayed Capital Expenditure Year 15"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$35","v":"Delayed capex category"},null,null,null,null,null,{"$f":"I239","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(X$10-$X$10<$I257,(TS_Income_Tax_Rate*((IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q36), MONTH(X$9)=MONTH(Hist_Inputs!$Q36)),PV!$J36,0))/$I257)),0),0)","v":0},{"$f":"IF(Z$10-$Y$10<$I257,Y257,0)","v":{"$error":"#N/A"}},{"$f":"IF(AA$10-$Y$10<$I257,Z257,0)","v":{"$error":"#N/A"}},{"$f":"IF(AB$10-$Y$10<$I257,AA257,0)","v":{"$error":"#N/A"}},{"$f":"IF(AC$10-$Y$10<$I257,AB257,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I241","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(X$10-$X$10<$I258,(TS_Income_Tax_Rate*((IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q37), MONTH(X$9)=MONTH(Hist_Inputs!$Q37)),PV!$J37,0))/$I258)),0),0)","v":0},{"$f":"IF(Z$10-$Y$10<$I258,Y258,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(X$10-$X$10<$I259,(TS_Income_Tax_Rate*((IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q38), MONTH(X$9)=MONTH(Hist_Inputs!$Q38)),PV!$J38,0))/$I259)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(X$10-$X$10<$I260,(TS_Income_Tax_Rate*((IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q39), MONTH(X$9)=MONTH(Hist_Inputs!$Q39)),PV!$J39,0))/$I260)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(X$10-$X$10<$I261,(TS_Income_Tax_Rate*((IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q40), MONTH(X$9)=MONTH(Hist_Inputs!$Q40)),PV!$J40,0))/$I261)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(X$10-$X$10<$I262,(TS_Income_Tax_Rate*((IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q41), MONTH(X$9)=MONTH(Hist_Inputs!$Q41)),PV!$J41,0))/$I262)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(X$10-$X$10<$I263,(TS_Income_Tax_Rate*((IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q42), MONTH(X$9)=MONTH(Hist_Inputs!$Q42)),PV!$J42,0))/$I263)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(X$10-$X$10<$I264,(TS_Income_Tax_Rate*((IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q43), MONTH(X$9)=MONTH(Hist_Inputs!$Q43)),PV!$J43,0))/$I264)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(X$10-$X$10<$I265,(TS_Income_Tax_Rate*((IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q44), MONTH(X$9)=MONTH(Hist_Inputs!$Q44)),PV!$J44,0))/$I265)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(X$10-$X$10<$I266,(TS_Income_Tax_Rate*((IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q45), MONTH(X$9)=MONTH(Hist_Inputs!$Q45)),PV!$J45,0))/$I266)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J257:J266)","v":0},{"$f":"SUM(K257:K266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J269:AC269)),1,MIN(SUM(J269:AC269),1))","v":1},{"$f":"IF(ISERROR(J267),1,0)","v":0},{"$f":"IF(ISERROR(K267),1,0)","v":0},{"$f":"IF(ISERROR(L267),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1]
[]
[16,{"$f":"Hist_Inputs!$B$33&\" Year \"&A271","v":"Delayed Capital Expenditure Year 16"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$35","v":"Delayed capex category"},null,null,null,null,null,{"$f":"I256","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I257","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Y$10-$Y$10<$I274,(TS_Income_Tax_Rate*((IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q36), MONTH(Y$9)=MONTH(Hist_Inputs!$Q36)),PV!$J36,0))/$I274)),0),0)","v":0},{"$f":"IF(AA$10-$Z$10<$I274,Z274,0)","v":{"$error":"#N/A"}},{"$f":"IF(AB$10-$Z$10<$I274,AA274,0)","v":{"$error":"#N/A"}},{"$f":"IF(AC$10-$Z$10<$I274,AB274,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Y$10-$Y$10<$I275,(TS_Income_Tax_Rate*((IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q37), MONTH(Y$9)=MONTH(Hist_Inputs!$Q37)),PV!$J37,0))/$I275)),0),0)","v":0},{"$f":"IF(AA$10-$Z$10<$I275,Z275,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Y$10-$Y$10<$I276,(TS_Income_Tax_Rate*((IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q38), MONTH(Y$9)=MONTH(Hist_Inputs!$Q38)),PV!$J38,0))/$I276)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Y$10-$Y$10<$I277,(TS_Income_Tax_Rate*((IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q39), MONTH(Y$9)=MONTH(Hist_Inputs!$Q39)),PV!$J39,0))/$I277)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Y$10-$Y$10<$I278,(TS_Income_Tax_Rate*((IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q40), MONTH(Y$9)=MONTH(Hist_Inputs!$Q40)),PV!$J40,0))/$I278)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Y$10-$Y$10<$I279,(TS_Income_Tax_Rate*((IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q41), MONTH(Y$9)=MONTH(Hist_Inputs!$Q41)),PV!$J41,0))/$I279)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Y$10-$Y$10<$I280,(TS_Income_Tax_Rate*((IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q42), MONTH(Y$9)=MONTH(Hist_Inputs!$Q42)),PV!$J42,0))/$I280)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Y$10-$Y$10<$I281,(TS_Income_Tax_Rate*((IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q43), MONTH(Y$9)=MONTH(Hist_Inputs!$Q43)),PV!$J43,0))/$I281)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Y$10-$Y$10<$I282,(TS_Income_Tax_Rate*((IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q44), MONTH(Y$9)=MONTH(Hist_Inputs!$Q44)),PV!$J44,0))/$I282)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Y$10-$Y$10<$I283,(TS_Income_Tax_Rate*((IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q45), MONTH(Y$9)=MONTH(Hist_Inputs!$Q45)),PV!$J45,0))/$I283)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J274:J283)","v":0},{"$f":"SUM(K274:K283)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J286:AC286)),1,MIN(SUM(J286:AC286),1))","v":1},{"$f":"IF(ISERROR(J284),1,0)","v":0},{"$f":"IF(ISERROR(K284),1,0)","v":0},{"$f":"IF(ISERROR(L284),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1]
[]
[17,{"$f":"Hist_Inputs!$B$33&\" Year \"&A288","v":"Delayed Capital Expenditure Year 17"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$35","v":"Delayed capex category"},null,null,null,null,null,{"$f":"I273","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I274","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Z$10-$Z$10<$I291,(TS_Income_Tax_Rate*((IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q36), MONTH(Z$9)=MONTH(Hist_Inputs!$Q36)),PV!$J36,0))/$I291)),0),0)","v":0},{"$f":"IF(AB$10-$AA$10<$I291,AA291,0)","v":{"$error":"#N/A"}},{"$f":"IF(AC$10-$AA$10<$I291,AB291,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I275","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Z$10-$Z$10<$I292,(TS_Income_Tax_Rate*((IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q37), MONTH(Z$9)=MONTH(Hist_Inputs!$Q37)),PV!$J37,0))/$I292)),0),0)","v":0},{"$f":"IF(AB$10-$AA$10<$I292,AA292,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Z$10-$Z$10<$I293,(TS_Income_Tax_Rate*((IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q38), MONTH(Z$9)=MONTH(Hist_Inputs!$Q38)),PV!$J38,0))/$I293)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Z$10-$Z$10<$I294,(TS_Income_Tax_Rate*((IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q39), MONTH(Z$9)=MONTH(Hist_Inputs!$Q39)),PV!$J39,0))/$I294)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Z$10-$Z$10<$I295,(TS_Income_Tax_Rate*((IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q40), MONTH(Z$9)=MONTH(Hist_Inputs!$Q40)),PV!$J40,0))/$I295)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Z$10-$Z$10<$I296,(TS_Income_Tax_Rate*((IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q41), MONTH(Z$9)=MONTH(Hist_Inputs!$Q41)),PV!$J41,0))/$I296)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Z$10-$Z$10<$I297,(TS_Income_Tax_Rate*((IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q42), MONTH(Z$9)=MONTH(Hist_Inputs!$Q42)),PV!$J42,0))/$I297)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Z$10-$Z$10<$I298,(TS_Income_Tax_Rate*((IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q43), MONTH(Z$9)=MONTH(Hist_Inputs!$Q43)),PV!$J43,0))/$I298)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Z$10-$Z$10<$I299,(TS_Income_Tax_Rate*((IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q44), MONTH(Z$9)=MONTH(Hist_Inputs!$Q44)),PV!$J44,0))/$I299)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(Z$10-$Z$10<$I300,(TS_Income_Tax_Rate*((IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q45), MONTH(Z$9)=MONTH(Hist_Inputs!$Q45)),PV!$J45,0))/$I300)),0),0)","v":0},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J291:J300)","v":0},{"$f":"SUM(K291:K300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J303:AC303)),1,MIN(SUM(J303:AC303),1))","v":1},{"$f":"IF(ISERROR(J301),1,0)","v":0},{"$f":"IF(ISERROR(K301),1,0)","v":0},{"$f":"IF(ISERROR(L301),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1]
[]
[18,{"$f":"Hist_Inputs!$B$33&\" Year \"&A305","v":"Delayed Capital Expenditure Year 18"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$35","v":"Delayed capex category"},null,null,null,null,null,{"$f":"I290","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AA$10-$AA$10<$I308,(TS_Income_Tax_Rate*((IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q36), MONTH(AA$9)=MONTH(Hist_Inputs!$Q36)),PV!$J36,0))/$I308)),0),0)","v":0},{"$f":"IF(AC$10-$AB$10<$I308,AB308,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I292","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AA$10-$AA$10<$I309,(TS_Income_Tax_Rate*((IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q37), MONTH(AA$9)=MONTH(Hist_Inputs!$Q37)),PV!$J37,0))/$I309)),0),0)","v":0},{"$f":"IF(AC$10-$AB$10<$I309,AB309,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AA$10-$AA$10<$I310,(TS_Income_Tax_Rate*((IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q38), MONTH(AA$9)=MONTH(Hist_Inputs!$Q38)),PV!$J38,0))/$I310)),0),0)","v":0},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AA$10-$AA$10<$I311,(TS_Income_Tax_Rate*((IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q39), MONTH(AA$9)=MONTH(Hist_Inputs!$Q39)),PV!$J39,0))/$I311)),0),0)","v":0},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AA$10-$AA$10<$I312,(TS_Income_Tax_Rate*((IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q40), MONTH(AA$9)=MONTH(Hist_Inputs!$Q40)),PV!$J40,0))/$I312)),0),0)","v":0},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AA$10-$AA$10<$I313,(TS_Income_Tax_Rate*((IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q41), MONTH(AA$9)=MONTH(Hist_Inputs!$Q41)),PV!$J41,0))/$I313)),0),0)","v":0},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AA$10-$AA$10<$I314,(TS_Income_Tax_Rate*((IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q42), MONTH(AA$9)=MONTH(Hist_Inputs!$Q42)),PV!$J42,0))/$I314)),0),0)","v":0},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AA$10-$AA$10<$I315,(TS_Income_Tax_Rate*((IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q43), MONTH(AA$9)=MONTH(Hist_Inputs!$Q43)),PV!$J43,0))/$I315)),0),0)","v":0},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AA$10-$AA$10<$I316,(TS_Income_Tax_Rate*((IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q44), MONTH(AA$9)=MONTH(Hist_Inputs!$Q44)),PV!$J44,0))/$I316)),0),0)","v":0},{"$error":"#N/A"}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AA$10-$AA$10<$I317,(TS_Income_Tax_Rate*((IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q45), MONTH(AA$9)=MONTH(Hist_Inputs!$Q45)),PV!$J45,0))/$I317)),0),0)","v":0},{"$error":"#N/A"}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J308:J317)","v":0},{"$f":"SUM(K308:K317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"}]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J320:AC320)),1,MIN(SUM(J320:AC320),1))","v":1},{"$f":"IF(ISERROR(J318),1,0)","v":0},{"$f":"IF(ISERROR(K318),1,0)","v":0},{"$f":"IF(ISERROR(L318),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[]
[19,{"$f":"Hist_Inputs!$B$33&\" Year \"&A322","v":"Delayed Capital Expenditure Year 19"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$35","v":"Delayed capex category"},null,null,null,null,null,{"$f":"I307","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AB$10-$AB$10<$I325,(TS_Income_Tax_Rate*((IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q36), MONTH(AB$9)=MONTH(Hist_Inputs!$Q36)),PV!$J36,0))/$I325)),0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I309","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AB$10-$AB$10<$I326,(TS_Income_Tax_Rate*((IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q37), MONTH(AB$9)=MONTH(Hist_Inputs!$Q37)),PV!$J37,0))/$I326)),0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AB$10-$AB$10<$I327,(TS_Income_Tax_Rate*((IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q38), MONTH(AB$9)=MONTH(Hist_Inputs!$Q38)),PV!$J38,0))/$I327)),0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AB$10-$AB$10<$I328,(TS_Income_Tax_Rate*((IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q39), MONTH(AB$9)=MONTH(Hist_Inputs!$Q39)),PV!$J39,0))/$I328)),0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AB$10-$AB$10<$I329,(TS_Income_Tax_Rate*((IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q40), MONTH(AB$9)=MONTH(Hist_Inputs!$Q40)),PV!$J40,0))/$I329)),0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AB$10-$AB$10<$I330,(TS_Income_Tax_Rate*((IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q41), MONTH(AB$9)=MONTH(Hist_Inputs!$Q41)),PV!$J41,0))/$I330)),0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AB$10-$AB$10<$I331,(TS_Income_Tax_Rate*((IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q42), MONTH(AB$9)=MONTH(Hist_Inputs!$Q42)),PV!$J42,0))/$I331)),0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AB$10-$AB$10<$I332,(TS_Income_Tax_Rate*((IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q43), MONTH(AB$9)=MONTH(Hist_Inputs!$Q43)),PV!$J43,0))/$I332)),0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AB$10-$AB$10<$I333,(TS_Income_Tax_Rate*((IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q44), MONTH(AB$9)=MONTH(Hist_Inputs!$Q44)),PV!$J44,0))/$I333)),0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AB$10-$AB$10<$I334,(TS_Income_Tax_Rate*((IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q45), MONTH(AB$9)=MONTH(Hist_Inputs!$Q45)),PV!$J45,0))/$I334)),0),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J325:J334)","v":0},{"$f":"SUM(K325:K334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J337:AC337)),1,MIN(SUM(J337:AC337),1))","v":0},{"$f":"IF(ISERROR(J335),1,0)","v":0},{"$f":"IF(ISERROR(K335),1,0)","v":0},{"$f":"IF(ISERROR(L335),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[20,{"$f":"Hist_Inputs!$B$33&\" Year \"&A339","v":"Delayed Capital Expenditure Year 20"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$35","v":"Delayed capex category"},null,null,null,null,null,{"$f":"I324","v":"Tax Life"},{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,{"$f":"I325","v":0}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,{"$f":"I326","v":0}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,0]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,0]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,0]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,0]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,0]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,0]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,0]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,0]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J342:J351)","v":0},{"$f":"SUM(K342:K351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J354:AC354)),1,MIN(SUM(J354:AC354),1))","v":0},{"$f":"IF(ISERROR(J352),1,0)","v":0},{"$f":"IF(ISERROR(K352),1,0)","v":0},{"$f":"IF(ISERROR(L352),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Total \"&Hist_Inputs!$B$33","v":"Total Delayed Capital Expenditure"}]
[]
[null,null,{"$f":"Hist_Inputs!$C$35","v":"Delayed capex category"},null,null,null,null,null,null,{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,null,{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_1_Name,DCapex_Depreciation!J$19:J$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_1_Name,DCapex_Depreciation!K$19:K$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_1_Name,DCapex_Depreciation!L$19:L$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_1_Name,DCapex_Depreciation!M$19:M$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_1_Name,DCapex_Depreciation!N$19:N$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_1_Name,DCapex_Depreciation!O$19:O$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_1_Name,DCapex_Depreciation!P$19:P$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_1_Name,DCapex_Depreciation!Q$19:Q$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_1_Name,DCapex_Depreciation!R$19:R$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_1_Name,DCapex_Depreciation!S$19:S$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_1_Name,DCapex_Depreciation!T$19:T$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_1_Name,DCapex_Depreciation!U$19:U$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_1_Name,DCapex_Depreciation!V$19:V$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_1_Name,DCapex_Depreciation!W$19:W$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_1_Name,DCapex_Depreciation!X$19:X$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_1_Name,DCapex_Depreciation!Y$19:Y$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_1_Name,DCapex_Depreciation!Z$19:Z$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_1_Name,DCapex_Depreciation!AA$19:AA$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_1_Name,DCapex_Depreciation!AB$19:AB$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_1_Name,DCapex_Depreciation!AC$19:AC$352)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,null,{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_2_Name,DCapex_Depreciation!J$19:J$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_2_Name,DCapex_Depreciation!K$19:K$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_2_Name,DCapex_Depreciation!L$19:L$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_2_Name,DCapex_Depreciation!M$19:M$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_2_Name,DCapex_Depreciation!N$19:N$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_2_Name,DCapex_Depreciation!O$19:O$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_2_Name,DCapex_Depreciation!P$19:P$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_2_Name,DCapex_Depreciation!Q$19:Q$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_2_Name,DCapex_Depreciation!R$19:R$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_2_Name,DCapex_Depreciation!S$19:S$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_2_Name,DCapex_Depreciation!T$19:T$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_2_Name,DCapex_Depreciation!U$19:U$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_2_Name,DCapex_Depreciation!V$19:V$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_2_Name,DCapex_Depreciation!W$19:W$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_2_Name,DCapex_Depreciation!X$19:X$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_2_Name,DCapex_Depreciation!Y$19:Y$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_2_Name,DCapex_Depreciation!Z$19:Z$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_2_Name,DCapex_Depreciation!AA$19:AA$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_2_Name,DCapex_Depreciation!AB$19:AB$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_2_Name,DCapex_Depreciation!AC$19:AC$352)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,null,{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_3_Name,DCapex_Depreciation!J$19:J$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_3_Name,DCapex_Depreciation!K$19:K$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_3_Name,DCapex_Depreciation!L$19:L$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_3_Name,DCapex_Depreciation!M$19:M$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_3_Name,DCapex_Depreciation!N$19:N$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_3_Name,DCapex_Depreciation!O$19:O$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_3_Name,DCapex_Depreciation!P$19:P$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_3_Name,DCapex_Depreciation!Q$19:Q$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_3_Name,DCapex_Depreciation!R$19:R$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_3_Name,DCapex_Depreciation!S$19:S$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_3_Name,DCapex_Depreciation!T$19:T$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_3_Name,DCapex_Depreciation!U$19:U$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_3_Name,DCapex_Depreciation!V$19:V$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_3_Name,DCapex_Depreciation!W$19:W$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_3_Name,DCapex_Depreciation!X$19:X$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_3_Name,DCapex_Depreciation!Y$19:Y$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_3_Name,DCapex_Depreciation!Z$19:Z$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_3_Name,DCapex_Depreciation!AA$19:AA$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_3_Name,DCapex_Depreciation!AB$19:AB$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_3_Name,DCapex_Depreciation!AC$19:AC$352)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,null,{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_4_Name,DCapex_Depreciation!J$19:J$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_4_Name,DCapex_Depreciation!K$19:K$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_4_Name,DCapex_Depreciation!L$19:L$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_4_Name,DCapex_Depreciation!M$19:M$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_4_Name,DCapex_Depreciation!N$19:N$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_4_Name,DCapex_Depreciation!O$19:O$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_4_Name,DCapex_Depreciation!P$19:P$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_4_Name,DCapex_Depreciation!Q$19:Q$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_4_Name,DCapex_Depreciation!R$19:R$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_4_Name,DCapex_Depreciation!S$19:S$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_4_Name,DCapex_Depreciation!T$19:T$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_4_Name,DCapex_Depreciation!U$19:U$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_4_Name,DCapex_Depreciation!V$19:V$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_4_Name,DCapex_Depreciation!W$19:W$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_4_Name,DCapex_Depreciation!X$19:X$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_4_Name,DCapex_Depreciation!Y$19:Y$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_4_Name,DCapex_Depreciation!Z$19:Z$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_4_Name,DCapex_Depreciation!AA$19:AA$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_4_Name,DCapex_Depreciation!AB$19:AB$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_4_Name,DCapex_Depreciation!AC$19:AC$352)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,null,{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_5_Name,DCapex_Depreciation!J$19:J$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_5_Name,DCapex_Depreciation!K$19:K$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_5_Name,DCapex_Depreciation!L$19:L$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_5_Name,DCapex_Depreciation!M$19:M$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_5_Name,DCapex_Depreciation!N$19:N$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_5_Name,DCapex_Depreciation!O$19:O$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_5_Name,DCapex_Depreciation!P$19:P$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_5_Name,DCapex_Depreciation!Q$19:Q$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_5_Name,DCapex_Depreciation!R$19:R$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_5_Name,DCapex_Depreciation!S$19:S$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_5_Name,DCapex_Depreciation!T$19:T$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_5_Name,DCapex_Depreciation!U$19:U$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_5_Name,DCapex_Depreciation!V$19:V$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_5_Name,DCapex_Depreciation!W$19:W$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_5_Name,DCapex_Depreciation!X$19:X$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_5_Name,DCapex_Depreciation!Y$19:Y$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_5_Name,DCapex_Depreciation!Z$19:Z$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_5_Name,DCapex_Depreciation!AA$19:AA$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_5_Name,DCapex_Depreciation!AB$19:AB$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_5_Name,DCapex_Depreciation!AC$19:AC$352)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,null,{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_6_Name,DCapex_Depreciation!J$19:J$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_6_Name,DCapex_Depreciation!K$19:K$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_6_Name,DCapex_Depreciation!L$19:L$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_6_Name,DCapex_Depreciation!M$19:M$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_6_Name,DCapex_Depreciation!N$19:N$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_6_Name,DCapex_Depreciation!O$19:O$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_6_Name,DCapex_Depreciation!P$19:P$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_6_Name,DCapex_Depreciation!Q$19:Q$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_6_Name,DCapex_Depreciation!R$19:R$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_6_Name,DCapex_Depreciation!S$19:S$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_6_Name,DCapex_Depreciation!T$19:T$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_6_Name,DCapex_Depreciation!U$19:U$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_6_Name,DCapex_Depreciation!V$19:V$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_6_Name,DCapex_Depreciation!W$19:W$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_6_Name,DCapex_Depreciation!X$19:X$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_6_Name,DCapex_Depreciation!Y$19:Y$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_6_Name,DCapex_Depreciation!Z$19:Z$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_6_Name,DCapex_Depreciation!AA$19:AA$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_6_Name,DCapex_Depreciation!AB$19:AB$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_6_Name,DCapex_Depreciation!AC$19:AC$352)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,null,{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_7_Name,DCapex_Depreciation!J$19:J$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_7_Name,DCapex_Depreciation!K$19:K$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_7_Name,DCapex_Depreciation!L$19:L$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_7_Name,DCapex_Depreciation!M$19:M$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_7_Name,DCapex_Depreciation!N$19:N$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_7_Name,DCapex_Depreciation!O$19:O$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_7_Name,DCapex_Depreciation!P$19:P$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_7_Name,DCapex_Depreciation!Q$19:Q$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_7_Name,DCapex_Depreciation!R$19:R$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_7_Name,DCapex_Depreciation!S$19:S$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_7_Name,DCapex_Depreciation!T$19:T$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_7_Name,DCapex_Depreciation!U$19:U$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_7_Name,DCapex_Depreciation!V$19:V$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_7_Name,DCapex_Depreciation!W$19:W$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_7_Name,DCapex_Depreciation!X$19:X$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_7_Name,DCapex_Depreciation!Y$19:Y$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_7_Name,DCapex_Depreciation!Z$19:Z$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_7_Name,DCapex_Depreciation!AA$19:AA$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_7_Name,DCapex_Depreciation!AB$19:AB$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_7_Name,DCapex_Depreciation!AC$19:AC$352)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,null,{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_8_Name,DCapex_Depreciation!J$19:J$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_8_Name,DCapex_Depreciation!K$19:K$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_8_Name,DCapex_Depreciation!L$19:L$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_8_Name,DCapex_Depreciation!M$19:M$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_8_Name,DCapex_Depreciation!N$19:N$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_8_Name,DCapex_Depreciation!O$19:O$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_8_Name,DCapex_Depreciation!P$19:P$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_8_Name,DCapex_Depreciation!Q$19:Q$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_8_Name,DCapex_Depreciation!R$19:R$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_8_Name,DCapex_Depreciation!S$19:S$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_8_Name,DCapex_Depreciation!T$19:T$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_8_Name,DCapex_Depreciation!U$19:U$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_8_Name,DCapex_Depreciation!V$19:V$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_8_Name,DCapex_Depreciation!W$19:W$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_8_Name,DCapex_Depreciation!X$19:X$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_8_Name,DCapex_Depreciation!Y$19:Y$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_8_Name,DCapex_Depreciation!Z$19:Z$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_8_Name,DCapex_Depreciation!AA$19:AA$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_8_Name,DCapex_Depreciation!AB$19:AB$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_8_Name,DCapex_Depreciation!AC$19:AC$352)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,null,{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_9_Name,DCapex_Depreciation!J$19:J$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_9_Name,DCapex_Depreciation!K$19:K$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_9_Name,DCapex_Depreciation!L$19:L$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_9_Name,DCapex_Depreciation!M$19:M$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_9_Name,DCapex_Depreciation!N$19:N$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_9_Name,DCapex_Depreciation!O$19:O$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_9_Name,DCapex_Depreciation!P$19:P$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_9_Name,DCapex_Depreciation!Q$19:Q$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_9_Name,DCapex_Depreciation!R$19:R$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_9_Name,DCapex_Depreciation!S$19:S$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_9_Name,DCapex_Depreciation!T$19:T$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_9_Name,DCapex_Depreciation!U$19:U$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_9_Name,DCapex_Depreciation!V$19:V$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_9_Name,DCapex_Depreciation!W$19:W$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_9_Name,DCapex_Depreciation!X$19:X$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_9_Name,DCapex_Depreciation!Y$19:Y$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_9_Name,DCapex_Depreciation!Z$19:Z$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_9_Name,DCapex_Depreciation!AA$19:AA$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_9_Name,DCapex_Depreciation!AB$19:AB$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_9_Name,DCapex_Depreciation!AC$19:AC$352)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,null,{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_10_Name,DCapex_Depreciation!J$19:J$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_10_Name,DCapex_Depreciation!K$19:K$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_10_Name,DCapex_Depreciation!L$19:L$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_10_Name,DCapex_Depreciation!M$19:M$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_10_Name,DCapex_Depreciation!N$19:N$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_10_Name,DCapex_Depreciation!O$19:O$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_10_Name,DCapex_Depreciation!P$19:P$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_10_Name,DCapex_Depreciation!Q$19:Q$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_10_Name,DCapex_Depreciation!R$19:R$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_10_Name,DCapex_Depreciation!S$19:S$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_10_Name,DCapex_Depreciation!T$19:T$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_10_Name,DCapex_Depreciation!U$19:U$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_10_Name,DCapex_Depreciation!V$19:V$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_10_Name,DCapex_Depreciation!W$19:W$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_10_Name,DCapex_Depreciation!X$19:X$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_10_Name,DCapex_Depreciation!Y$19:Y$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_10_Name,DCapex_Depreciation!Z$19:Z$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_10_Name,DCapex_Depreciation!AA$19:AA$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_10_Name,DCapex_Depreciation!AB$19:AB$352)","v":0},{"$f":"SUMIF(DCapex_Depreciation!$C$19:$C$352,DCapex_Category_10_Name,DCapex_Depreciation!AC$19:AC$352)","v":0}]
[null,null,{"$f":"Hist_Inputs!$C$29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J359:J368)","v":0},0,0,0,0,0,{"$f":"SUM(P359:P368)","v":0},{"$f":"SUM(Q359:Q368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J371:U371)),1,MIN(SUM(J371:U371),1))","v":0},{"$f":"IF(ISERROR(J369),1,0)","v":0},{"$f":"IF(ISERROR(K369),1,0)","v":0},{"$f":"IF(ISERROR(L369),1,0)","v":0},{"$f":"IF(ISERROR(M369),1,0)","v":0},{"$f":"IF(ISERROR(N369),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(Y369),1,0)","v":0},{"$f":"IF(ISERROR(Z369),1,0)","v":0},{"$f":"IF(ISERROR(AA369),1,0)","v":0},{"$f":"IF(ISERROR(AB369),1,0)","v":0},{"$f":"IF(ISERROR(AC369),1,0)","v":0}]

{"sheet":"All_Tax","index":13,"n_rows":128,"n_cols":29,"rows_kept":128,"cut":false,"hidden":true,"merged":[[2,1,2,5]]}
[{"$f":"HL_Err_Chk_47+HL_Err_Chk_48+HL_Err_Chk_49+HL_Err_Chk_50+HL_Err_Chk_51+HL_Err_Chk_52","v":0},"All Tax - No Present Value Effect"]
[null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,"Go to Table of Contents"]
["é","ç","è","x","h","O"]
[]
[null,{"$f":"IF(TS_Pers_In_Yr=1,\"\",TS_Per_Type_Name&\" Ending\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(TS_Pers_In_Yr=1,\"\",LEFT(INDEX(LU_Mth_Names,MONTH(J9)),3)&\"-\"&RIGHT(YEAR(J9),2))&\" \"","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,{"$f":"IF(TS_Pers_In_Yr=1,Yr_Name&\" Ending \"&DAY(TS_Per_1_End_Date)&\" \"&INDEX(LU_Mth_Names,DD_TS_Fin_YE_Mth),TS_Per_Type_Name)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"IF(TS_Model_Year_End=\"Financial Year\",RIGHT(J10-1,2)&\"/\"&RIGHT(J10,2),J10)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Period Start Date (From Start of Day...)",null,null,null,null,null,null,null,{"$f":"IF(J12=1,TS_Start_Date,I9+1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Period End Date (Until End of Day...)",null,null,null,null,null,null,null,{"$f":"IF(J12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+J12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+J12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(K12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+K12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+K12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(L12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+L12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+L12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(M12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+M12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+M12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(N12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+N12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+N12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(Y12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+Y12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+Y12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(Z12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+Z12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+Z12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(AA12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AA12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AA12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(AB12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AB12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AB12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(AC12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AC12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AC12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}}]
[null,"Financial Year",null,null,null,null,null,null,null,{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+J12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+K12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+L12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+M12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+N12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+Y12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+Z12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+AA12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+AB12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+AC12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}}]
[null,"Financial Year Period",null,null,null,null,null,null,null,{"$f":"IF(TS_Pers_In_Yr=1,Yr_Name,TS_Per_Type_Prefix&IF(MOD(TS_Per_1_Number+J12-1,TS_Pers_In_Yr)=0,TS_Pers_In_Yr,MOD(TS_Per_1_Number+J12-1,TS_Pers_In_Yr)))&\" \"","v":"Year "},"Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year "]
[null,"Counter",null,null,null,null,null,null,null,{"$f":"COLUMN(J12)-COLUMN($J12)+1","v":1},{"$f":"COLUMN(K12)-COLUMN($J12)+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Period Key",null,null,null,null,null,null,null,{"$f":"J10&\"-\"&J11","v":{"$error":"#N/A"}},{"$f":"K10&\"-\"&K11","v":{"$error":"#N/A"}},{"$f":"L10&\"-\"&L11","v":{"$error":"#N/A"}},{"$f":"M10&\"-\"&M11","v":{"$error":"#N/A"}},{"$f":"N10&\"-\"&N11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"Y10&\"-\"&Y11","v":{"$error":"#N/A"}},{"$f":"Z10&\"-\"&Z11","v":{"$error":"#N/A"}},{"$f":"AA10&\"-\"&AA11","v":{"$error":"#N/A"}},{"$f":"AB10&\"-\"&AB11","v":{"$error":"#N/A"}},{"$f":"AC10&\"-\"&AC11","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"Hist_Inputs!B16","v":"Avoided Capital Expenditure"}]
[]
[null,null,{"$f":"Hist_Inputs!C18","v":"Avoided capex category"},null,null,null,null,null,null,{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,null,{"$f":"-Capex_Depreciation!J359","v":0},{"$f":"-Capex_Depreciation!K359","v":0},{"$f":"-Capex_Depreciation!L359","v":0},{"$f":"-Capex_Depreciation!M359","v":0},{"$f":"-Capex_Depreciation!N359","v":0},{"$f":"-Capex_Depreciation!O359","v":0},{"$f":"-Capex_Depreciation!P359","v":0},{"$f":"-Capex_Depreciation!Q359","v":0},{"$f":"-Capex_Depreciation!R359","v":0},{"$f":"-Capex_Depreciation!S359","v":0},{"$f":"-Capex_Depreciation!T359","v":0},{"$f":"-Capex_Depreciation!U359","v":0},{"$f":"-Capex_Depreciation!V359","v":0},{"$f":"-Capex_Depreciation!W359","v":0},{"$f":"-Capex_Depreciation!X359","v":0},{"$f":"-Capex_Depreciation!Y359","v":0},{"$f":"-Capex_Depreciation!Z359","v":0},{"$f":"-Capex_Depreciation!AA359","v":0},{"$f":"-Capex_Depreciation!AB359","v":0},{"$f":"-Capex_Depreciation!AC359","v":0}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,null,{"$f":"-Capex_Depreciation!J360","v":0},{"$f":"-Capex_Depreciation!K360","v":0},{"$f":"-Capex_Depreciation!L360","v":0},{"$f":"-Capex_Depreciation!M360","v":0},{"$f":"-Capex_Depreciation!N360","v":0},{"$f":"-Capex_Depreciation!O360","v":0},{"$f":"-Capex_Depreciation!P360","v":0},{"$f":"-Capex_Depreciation!Q360","v":0},{"$f":"-Capex_Depreciation!R360","v":0},{"$f":"-Capex_Depreciation!S360","v":0},{"$f":"-Capex_Depreciation!T360","v":0},{"$f":"-Capex_Depreciation!U360","v":0},{"$f":"-Capex_Depreciation!V360","v":0},{"$f":"-Capex_Depreciation!W360","v":0},{"$f":"-Capex_Depreciation!X360","v":0},{"$f":"-Capex_Depreciation!Y360","v":0},{"$f":"-Capex_Depreciation!Z360","v":0},{"$f":"-Capex_Depreciation!AA360","v":0},{"$f":"-Capex_Depreciation!AB360","v":0},{"$f":"-Capex_Depreciation!AC360","v":0}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,null,{"$f":"-Capex_Depreciation!J361","v":0},{"$f":"-Capex_Depreciation!K361","v":0},{"$f":"-Capex_Depreciation!L361","v":0},{"$f":"-Capex_Depreciation!M361","v":0},{"$f":"-Capex_Depreciation!N361","v":0},{"$f":"-Capex_Depreciation!O361","v":0},{"$f":"-Capex_Depreciation!P361","v":0},{"$f":"-Capex_Depreciation!Q361","v":0},{"$f":"-Capex_Depreciation!R361","v":0},{"$f":"-Capex_Depreciation!S361","v":0},{"$f":"-Capex_Depreciation!T361","v":0},{"$f":"-Capex_Depreciation!U361","v":0},{"$f":"-Capex_Depreciation!V361","v":0},{"$f":"-Capex_Depreciation!W361","v":0},{"$f":"-Capex_Depreciation!X361","v":0},{"$f":"-Capex_Depreciation!Y361","v":0},{"$f":"-Capex_Depreciation!Z361","v":0},{"$f":"-Capex_Depreciation!AA361","v":0},{"$f":"-Capex_Depreciation!AB361","v":0},{"$f":"-Capex_Depreciation!AC361","v":0}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,null,{"$f":"-Capex_Depreciation!J362","v":0},{"$f":"-Capex_Depreciation!K362","v":0},{"$f":"-Capex_Depreciation!L362","v":0},{"$f":"-Capex_Depreciation!M362","v":0},{"$f":"-Capex_Depreciation!N362","v":0},{"$f":"-Capex_Depreciation!O362","v":0},{"$f":"-Capex_Depreciation!P362","v":0},{"$f":"-Capex_Depreciation!Q362","v":0},{"$f":"-Capex_Depreciation!R362","v":0},{"$f":"-Capex_Depreciation!S362","v":0},{"$f":"-Capex_Depreciation!T362","v":0},{"$f":"-Capex_Depreciation!U362","v":0},{"$f":"-Capex_Depreciation!V362","v":0},{"$f":"-Capex_Depreciation!W362","v":0},{"$f":"-Capex_Depreciation!X362","v":0},{"$f":"-Capex_Depreciation!Y362","v":0},{"$f":"-Capex_Depreciation!Z362","v":0},{"$f":"-Capex_Depreciation!AA362","v":0},{"$f":"-Capex_Depreciation!AB362","v":0},{"$f":"-Capex_Depreciation!AC362","v":0}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,null,{"$f":"-Capex_Depreciation!J363","v":0},{"$f":"-Capex_Depreciation!K363","v":0},{"$f":"-Capex_Depreciation!L363","v":0},{"$f":"-Capex_Depreciation!M363","v":0},{"$f":"-Capex_Depreciation!N363","v":0},{"$f":"-Capex_Depreciation!O363","v":0},{"$f":"-Capex_Depreciation!P363","v":0},{"$f":"-Capex_Depreciation!Q363","v":0},{"$f":"-Capex_Depreciation!R363","v":0},{"$f":"-Capex_Depreciation!S363","v":0},{"$f":"-Capex_Depreciation!T363","v":0},{"$f":"-Capex_Depreciation!U363","v":0},{"$f":"-Capex_Depreciation!V363","v":0},{"$f":"-Capex_Depreciation!W363","v":0},{"$f":"-Capex_Depreciation!X363","v":0},{"$f":"-Capex_Depreciation!Y363","v":0},{"$f":"-Capex_Depreciation!Z363","v":0},{"$f":"-Capex_Depreciation!AA363","v":0},{"$f":"-Capex_Depreciation!AB363","v":0},{"$f":"-Capex_Depreciation!AC363","v":0}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,null,{"$f":"-Capex_Depreciation!J364","v":0},{"$f":"-Capex_Depreciation!K364","v":0},{"$f":"-Capex_Depreciation!L364","v":0},{"$f":"-Capex_Depreciation!M364","v":0},{"$f":"-Capex_Depreciation!N364","v":0},{"$f":"-Capex_Depreciation!O364","v":0},{"$f":"-Capex_Depreciation!P364","v":0},{"$f":"-Capex_Depreciation!Q364","v":0},{"$f":"-Capex_Depreciation!R364","v":0},{"$f":"-Capex_Depreciation!S364","v":0},{"$f":"-Capex_Depreciation!T364","v":0},{"$f":"-Capex_Depreciation!U364","v":0},{"$f":"-Capex_Depreciation!V364","v":0},{"$f":"-Capex_Depreciation!W364","v":0},{"$f":"-Capex_Depreciation!X364","v":0},{"$f":"-Capex_Depreciation!Y364","v":0},{"$f":"-Capex_Depreciation!Z364","v":0},{"$f":"-Capex_Depreciation!AA364","v":0},{"$f":"-Capex_Depreciation!AB364","v":0},{"$f":"-Capex_Depreciation!AC364","v":0}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,null,{"$f":"-Capex_Depreciation!J365","v":0},{"$f":"-Capex_Depreciation!K365","v":0},{"$f":"-Capex_Depreciation!L365","v":0},{"$f":"-Capex_Depreciation!M365","v":0},{"$f":"-Capex_Depreciation!N365","v":0},{"$f":"-Capex_Depreciation!O365","v":0},{"$f":"-Capex_Depreciation!P365","v":0},{"$f":"-Capex_Depreciation!Q365","v":0},{"$f":"-Capex_Depreciation!R365","v":0},{"$f":"-Capex_Depreciation!S365","v":0},{"$f":"-Capex_Depreciation!T365","v":0},{"$f":"-Capex_Depreciation!U365","v":0},{"$f":"-Capex_Depreciation!V365","v":0},{"$f":"-Capex_Depreciation!W365","v":0},{"$f":"-Capex_Depreciation!X365","v":0},{"$f":"-Capex_Depreciation!Y365","v":0},{"$f":"-Capex_Depreciation!Z365","v":0},{"$f":"-Capex_Depreciation!AA365","v":0},{"$f":"-Capex_Depreciation!AB365","v":0},{"$f":"-Capex_Depreciation!AC365","v":0}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,null,{"$f":"-Capex_Depreciation!J366","v":0},{"$f":"-Capex_Depreciation!K366","v":0},{"$f":"-Capex_Depreciation!L366","v":0},{"$f":"-Capex_Depreciation!M366","v":0},{"$f":"-Capex_Depreciation!N366","v":0},{"$f":"-Capex_Depreciation!O366","v":0},{"$f":"-Capex_Depreciation!P366","v":0},{"$f":"-Capex_Depreciation!Q366","v":0},{"$f":"-Capex_Depreciation!R366","v":0},{"$f":"-Capex_Depreciation!S366","v":0},{"$f":"-Capex_Depreciation!T366","v":0},{"$f":"-Capex_Depreciation!U366","v":0},{"$f":"-Capex_Depreciation!V366","v":0},{"$f":"-Capex_Depreciation!W366","v":0},{"$f":"-Capex_Depreciation!X366","v":0},{"$f":"-Capex_Depreciation!Y366","v":0},{"$f":"-Capex_Depreciation!Z366","v":0},{"$f":"-Capex_Depreciation!AA366","v":0},{"$f":"-Capex_Depreciation!AB366","v":0},{"$f":"-Capex_Depreciation!AC366","v":0}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,null,{"$f":"-Capex_Depreciation!J367","v":0},{"$f":"-Capex_Depreciation!K367","v":0},{"$f":"-Capex_Depreciation!L367","v":0},{"$f":"-Capex_Depreciation!M367","v":0},{"$f":"-Capex_Depreciation!N367","v":0},{"$f":"-Capex_Depreciation!O367","v":0},{"$f":"-Capex_Depreciation!P367","v":0},{"$f":"-Capex_Depreciation!Q367","v":0},{"$f":"-Capex_Depreciation!R367","v":0},{"$f":"-Capex_Depreciation!S367","v":0},{"$f":"-Capex_Depreciation!T367","v":0},{"$f":"-Capex_Depreciation!U367","v":0},{"$f":"-Capex_Depreciation!V367","v":0},{"$f":"-Capex_Depreciation!W367","v":0},{"$f":"-Capex_Depreciation!X367","v":0},{"$f":"-Capex_Depreciation!Y367","v":0},{"$f":"-Capex_Depreciation!Z367","v":0},{"$f":"-Capex_Depreciation!AA367","v":0},{"$f":"-Capex_Depreciation!AB367","v":0},{"$f":"-Capex_Depreciation!AC367","v":0}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,null,{"$f":"-Capex_Depreciation!J368","v":0},{"$f":"-Capex_Depreciation!K368","v":0},{"$f":"-Capex_Depreciation!L368","v":0},{"$f":"-Capex_Depreciation!M368","v":0},{"$f":"-Capex_Depreciation!N368","v":0},{"$f":"-Capex_Depreciation!O368","v":0},{"$f":"-Capex_Depreciation!P368","v":0},{"$f":"-Capex_Depreciation!Q368","v":0},{"$f":"-Capex_Depreciation!R368","v":0},{"$f":"-Capex_Depreciation!S368","v":0},{"$f":"-Capex_Depreciation!T368","v":0},{"$f":"-Capex_Depreciation!U368","v":0},{"$f":"-Capex_Depreciation!V368","v":0},{"$f":"-Capex_Depreciation!W368","v":0},{"$f":"-Capex_Depreciation!X368","v":0},{"$f":"-Capex_Depreciation!Y368","v":0},{"$f":"-Capex_Depreciation!Z368","v":0},{"$f":"-Capex_Depreciation!AA368","v":0},{"$f":"-Capex_Depreciation!AB368","v":0},{"$f":"-Capex_Depreciation!AC368","v":0}]
[null,null,{"$f":"Hist_Inputs!C29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J19:J28)","v":0},0,0,0,0,0,{"$f":"SUM(P19:P28)","v":0},{"$f":"SUM(Q19:Q28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J31:U31)),1,MIN(SUM(J31:U31),1))","v":0},{"$f":"IF(ISERROR(J29),1,0)","v":0},{"$f":"IF(ISERROR(K29),1,0)","v":0},{"$f":"IF(ISERROR(L29),1,0)","v":0},{"$f":"IF(ISERROR(M29),1,0)","v":0},{"$f":"IF(ISERROR(N29),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(Y29),1,0)","v":0},{"$f":"IF(ISERROR(Z29),1,0)","v":0},{"$f":"IF(ISERROR(AA29),1,0)","v":0},{"$f":"IF(ISERROR(AB29),1,0)","v":0},{"$f":"IF(ISERROR(AC29),1,0)","v":0}]
[]
[null,{"$f":"Hist_Inputs!B33","v":"Delayed Capital Expenditure"}]
[]
[null,null,{"$f":"Hist_Inputs!C35","v":"Delayed capex category"},null,null,null,null,null,null,{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,null,{"$f":"-DCapex_Depreciation!J359","v":0},{"$f":"-DCapex_Depreciation!K359","v":0},{"$f":"-DCapex_Depreciation!L359","v":0},{"$f":"-DCapex_Depreciation!M359","v":0},{"$f":"-DCapex_Depreciation!N359","v":0},{"$f":"-DCapex_Depreciation!O359","v":0},{"$f":"-DCapex_Depreciation!P359","v":0},{"$f":"-DCapex_Depreciation!Q359","v":0},{"$f":"-DCapex_Depreciation!R359","v":0},{"$f":"-DCapex_Depreciation!S359","v":0},{"$f":"-DCapex_Depreciation!T359","v":0},{"$f":"-DCapex_Depreciation!U359","v":0},{"$f":"-DCapex_Depreciation!V359","v":0},{"$f":"-DCapex_Depreciation!W359","v":0},{"$f":"-DCapex_Depreciation!X359","v":0},{"$f":"-DCapex_Depreciation!Y359","v":0},{"$f":"-DCapex_Depreciation!Z359","v":0},{"$f":"-DCapex_Depreciation!AA359","v":0},{"$f":"-DCapex_Depreciation!AB359","v":0},{"$f":"-DCapex_Depreciation!AC359","v":0}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,null,{"$f":"-DCapex_Depreciation!J360","v":0},{"$f":"-DCapex_Depreciation!K360","v":0},{"$f":"-DCapex_Depreciation!L360","v":0},{"$f":"-DCapex_Depreciation!M360","v":0},{"$f":"-DCapex_Depreciation!N360","v":0},{"$f":"-DCapex_Depreciation!O360","v":0},{"$f":"-DCapex_Depreciation!P360","v":0},{"$f":"-DCapex_Depreciation!Q360","v":0},{"$f":"-DCapex_Depreciation!R360","v":0},{"$f":"-DCapex_Depreciation!S360","v":0},{"$f":"-DCapex_Depreciation!T360","v":0},{"$f":"-DCapex_Depreciation!U360","v":0},{"$f":"-DCapex_Depreciation!V360","v":0},{"$f":"-DCapex_Depreciation!W360","v":0},{"$f":"-DCapex_Depreciation!X360","v":0},{"$f":"-DCapex_Depreciation!Y360","v":0},{"$f":"-DCapex_Depreciation!Z360","v":0},{"$f":"-DCapex_Depreciation!AA360","v":0},{"$f":"-DCapex_Depreciation!AB360","v":0},{"$f":"-DCapex_Depreciation!AC360","v":0}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,null,{"$f":"-DCapex_Depreciation!J361","v":0},{"$f":"-DCapex_Depreciation!K361","v":0},{"$f":"-DCapex_Depreciation!L361","v":0},{"$f":"-DCapex_Depreciation!M361","v":0},{"$f":"-DCapex_Depreciation!N361","v":0},{"$f":"-DCapex_Depreciation!O361","v":0},{"$f":"-DCapex_Depreciation!P361","v":0},{"$f":"-DCapex_Depreciation!Q361","v":0},{"$f":"-DCapex_Depreciation!R361","v":0},{"$f":"-DCapex_Depreciation!S361","v":0},{"$f":"-DCapex_Depreciation!T361","v":0},{"$f":"-DCapex_Depreciation!U361","v":0},{"$f":"-DCapex_Depreciation!V361","v":0},{"$f":"-DCapex_Depreciation!W361","v":0},{"$f":"-DCapex_Depreciation!X361","v":0},{"$f":"-DCapex_Depreciation!Y361","v":0},{"$f":"-DCapex_Depreciation!Z361","v":0},{"$f":"-DCapex_Depreciation!AA361","v":0},{"$f":"-DCapex_Depreciation!AB361","v":0},{"$f":"-DCapex_Depreciation!AC361","v":0}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,null,{"$f":"-DCapex_Depreciation!J362","v":0},{"$f":"-DCapex_Depreciation!K362","v":0},{"$f":"-DCapex_Depreciation!L362","v":0},{"$f":"-DCapex_Depreciation!M362","v":0},{"$f":"-DCapex_Depreciation!N362","v":0},{"$f":"-DCapex_Depreciation!O362","v":0},{"$f":"-DCapex_Depreciation!P362","v":0},{"$f":"-DCapex_Depreciation!Q362","v":0},{"$f":"-DCapex_Depreciation!R362","v":0},{"$f":"-DCapex_Depreciation!S362","v":0},{"$f":"-DCapex_Depreciation!T362","v":0},{"$f":"-DCapex_Depreciation!U362","v":0},{"$f":"-DCapex_Depreciation!V362","v":0},{"$f":"-DCapex_Depreciation!W362","v":0},{"$f":"-DCapex_Depreciation!X362","v":0},{"$f":"-DCapex_Depreciation!Y362","v":0},{"$f":"-DCapex_Depreciation!Z362","v":0},{"$f":"-DCapex_Depreciation!AA362","v":0},{"$f":"-DCapex_Depreciation!AB362","v":0},{"$f":"-DCapex_Depreciation!AC362","v":0}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,null,{"$f":"-DCapex_Depreciation!J363","v":0},{"$f":"-DCapex_Depreciation!K363","v":0},{"$f":"-DCapex_Depreciation!L363","v":0},{"$f":"-DCapex_Depreciation!M363","v":0},{"$f":"-DCapex_Depreciation!N363","v":0},{"$f":"-DCapex_Depreciation!O363","v":0},{"$f":"-DCapex_Depreciation!P363","v":0},{"$f":"-DCapex_Depreciation!Q363","v":0},{"$f":"-DCapex_Depreciation!R363","v":0},{"$f":"-DCapex_Depreciation!S363","v":0},{"$f":"-DCapex_Depreciation!T363","v":0},{"$f":"-DCapex_Depreciation!U363","v":0},{"$f":"-DCapex_Depreciation!V363","v":0},{"$f":"-DCapex_Depreciation!W363","v":0},{"$f":"-DCapex_Depreciation!X363","v":0},{"$f":"-DCapex_Depreciation!Y363","v":0},{"$f":"-DCapex_Depreciation!Z363","v":0},{"$f":"-DCapex_Depreciation!AA363","v":0},{"$f":"-DCapex_Depreciation!AB363","v":0},{"$f":"-DCapex_Depreciation!AC363","v":0}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,null,{"$f":"-DCapex_Depreciation!J364","v":0},{"$f":"-DCapex_Depreciation!K364","v":0},{"$f":"-DCapex_Depreciation!L364","v":0},{"$f":"-DCapex_Depreciation!M364","v":0},{"$f":"-DCapex_Depreciation!N364","v":0},{"$f":"-DCapex_Depreciation!O364","v":0},{"$f":"-DCapex_Depreciation!P364","v":0},{"$f":"-DCapex_Depreciation!Q364","v":0},{"$f":"-DCapex_Depreciation!R364","v":0},{"$f":"-DCapex_Depreciation!S364","v":0},{"$f":"-DCapex_Depreciation!T364","v":0},{"$f":"-DCapex_Depreciation!U364","v":0},{"$f":"-DCapex_Depreciation!V364","v":0},{"$f":"-DCapex_Depreciation!W364","v":0},{"$f":"-DCapex_Depreciation!X364","v":0},{"$f":"-DCapex_Depreciation!Y364","v":0},{"$f":"-DCapex_Depreciation!Z364","v":0},{"$f":"-DCapex_Depreciation!AA364","v":0},{"$f":"-DCapex_Depreciation!AB364","v":0},{"$f":"-DCapex_Depreciation!AC364","v":0}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,null,{"$f":"-DCapex_Depreciation!J365","v":0},{"$f":"-DCapex_Depreciation!K365","v":0},{"$f":"-DCapex_Depreciation!L365","v":0},{"$f":"-DCapex_Depreciation!M365","v":0},{"$f":"-DCapex_Depreciation!N365","v":0},{"$f":"-DCapex_Depreciation!O365","v":0},{"$f":"-DCapex_Depreciation!P365","v":0},{"$f":"-DCapex_Depreciation!Q365","v":0},{"$f":"-DCapex_Depreciation!R365","v":0},{"$f":"-DCapex_Depreciation!S365","v":0},{"$f":"-DCapex_Depreciation!T365","v":0},{"$f":"-DCapex_Depreciation!U365","v":0},{"$f":"-DCapex_Depreciation!V365","v":0},{"$f":"-DCapex_Depreciation!W365","v":0},{"$f":"-DCapex_Depreciation!X365","v":0},{"$f":"-DCapex_Depreciation!Y365","v":0},{"$f":"-DCapex_Depreciation!Z365","v":0},{"$f":"-DCapex_Depreciation!AA365","v":0},{"$f":"-DCapex_Depreciation!AB365","v":0},{"$f":"-DCapex_Depreciation!AC365","v":0}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,null,{"$f":"-DCapex_Depreciation!J366","v":0},{"$f":"-DCapex_Depreciation!K366","v":0},{"$f":"-DCapex_Depreciation!L366","v":0},{"$f":"-DCapex_Depreciation!M366","v":0},{"$f":"-DCapex_Depreciation!N366","v":0},{"$f":"-DCapex_Depreciation!O366","v":0},{"$f":"-DCapex_Depreciation!P366","v":0},{"$f":"-DCapex_Depreciation!Q366","v":0},{"$f":"-DCapex_Depreciation!R366","v":0},{"$f":"-DCapex_Depreciation!S366","v":0},{"$f":"-DCapex_Depreciation!T366","v":0},{"$f":"-DCapex_Depreciation!U366","v":0},{"$f":"-DCapex_Depreciation!V366","v":0},{"$f":"-DCapex_Depreciation!W366","v":0},{"$f":"-DCapex_Depreciation!X366","v":0},{"$f":"-DCapex_Depreciation!Y366","v":0},{"$f":"-DCapex_Depreciation!Z366","v":0},{"$f":"-DCapex_Depreciation!AA366","v":0},{"$f":"-DCapex_Depreciation!AB366","v":0},{"$f":"-DCapex_Depreciation!AC366","v":0}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,null,{"$f":"-DCapex_Depreciation!J367","v":0},{"$f":"-DCapex_Depreciation!K367","v":0},{"$f":"-DCapex_Depreciation!L367","v":0},{"$f":"-DCapex_Depreciation!M367","v":0},{"$f":"-DCapex_Depreciation!N367","v":0},{"$f":"-DCapex_Depreciation!O367","v":0},{"$f":"-DCapex_Depreciation!P367","v":0},{"$f":"-DCapex_Depreciation!Q367","v":0},{"$f":"-DCapex_Depreciation!R367","v":0},{"$f":"-DCapex_Depreciation!S367","v":0},{"$f":"-DCapex_Depreciation!T367","v":0},{"$f":"-DCapex_Depreciation!U367","v":0},{"$f":"-DCapex_Depreciation!V367","v":0},{"$f":"-DCapex_Depreciation!W367","v":0},{"$f":"-DCapex_Depreciation!X367","v":0},{"$f":"-DCapex_Depreciation!Y367","v":0},{"$f":"-DCapex_Depreciation!Z367","v":0},{"$f":"-DCapex_Depreciation!AA367","v":0},{"$f":"-DCapex_Depreciation!AB367","v":0},{"$f":"-DCapex_Depreciation!AC367","v":0}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,null,{"$f":"-DCapex_Depreciation!J368","v":0},{"$f":"-DCapex_Depreciation!K368","v":0},{"$f":"-DCapex_Depreciation!L368","v":0},{"$f":"-DCapex_Depreciation!M368","v":0},{"$f":"-DCapex_Depreciation!N368","v":0},{"$f":"-DCapex_Depreciation!O368","v":0},{"$f":"-DCapex_Depreciation!P368","v":0},{"$f":"-DCapex_Depreciation!Q368","v":0},{"$f":"-DCapex_Depreciation!R368","v":0},{"$f":"-DCapex_Depreciation!S368","v":0},{"$f":"-DCapex_Depreciation!T368","v":0},{"$f":"-DCapex_Depreciation!U368","v":0},{"$f":"-DCapex_Depreciation!V368","v":0},{"$f":"-DCapex_Depreciation!W368","v":0},{"$f":"-DCapex_Depreciation!X368","v":0},{"$f":"-DCapex_Depreciation!Y368","v":0},{"$f":"-DCapex_Depreciation!Z368","v":0},{"$f":"-DCapex_Depreciation!AA368","v":0},{"$f":"-DCapex_Depreciation!AB368","v":0},{"$f":"-DCapex_Depreciation!AC368","v":0}]
[null,null,{"$f":"Hist_Inputs!C46","v":"Total Delayed Capital Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J36:J45)","v":0},0,0,0,0,0,{"$f":"SUM(P36:P45)","v":0},{"$f":"SUM(Q36:Q45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J48:U48)),1,MIN(SUM(J48:U48),1))","v":0},{"$f":"IF(ISERROR(J46),1,0)","v":0},{"$f":"IF(ISERROR(K46),1,0)","v":0},{"$f":"IF(ISERROR(L46),1,0)","v":0},{"$f":"IF(ISERROR(M46),1,0)","v":0},{"$f":"IF(ISERROR(N46),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(Y46),1,0)","v":0},{"$f":"IF(ISERROR(Z46),1,0)","v":0},{"$f":"IF(ISERROR(AA46),1,0)","v":0},{"$f":"IF(ISERROR(AB46),1,0)","v":0},{"$f":"IF(ISERROR(AC46),1,0)","v":0}]
[]
[null,{"$f":"Hist_Inputs!B50","v":"Avoided Operating Expenditure"}]
[]
[null,null,{"$f":"Hist_Inputs!C52","v":"Tax deductible avoided opex category"},null,null,null,null,null,null,{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Opex_Category_1_Name=0,\"\",Opex_Category_1_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(-IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q53), MONTH(J$9)=MONTH(Hist_Inputs!$Q53)),(Hist_Inputs!$J53)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q53), MONTH(K$9)=MONTH(Hist_Inputs!$Q53)),(Hist_Inputs!$J53)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q53), MONTH(L$9)=MONTH(Hist_Inputs!$Q53)),(Hist_Inputs!$J53)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q53), MONTH(M$9)=MONTH(Hist_Inputs!$Q53)),(Hist_Inputs!$J53)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q53), MONTH(N$9)=MONTH(Hist_Inputs!$Q53)),(Hist_Inputs!$J53)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q53), MONTH(O$9)=MONTH(Hist_Inputs!$Q53)),(Hist_Inputs!$J53)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q53), MONTH(P$9)=MONTH(Hist_Inputs!$Q53)),(Hist_Inputs!$J53)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q53), MONTH(Q$9)=MONTH(Hist_Inputs!$Q53)),(Hist_Inputs!$J53)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q53), MONTH(R$9)=MONTH(Hist_Inputs!$Q53)),(Hist_Inputs!$J53)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q53), MONTH(S$9)=MONTH(Hist_Inputs!$Q53)),(Hist_Inputs!$J53)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q53), MONTH(T$9)=MONTH(Hist_Inputs!$Q53)),(Hist_Inputs!$J53)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q53), MONTH(U$9)=MONTH(Hist_Inputs!$Q53)),(Hist_Inputs!$J53)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q53), MONTH(V$9)=MONTH(Hist_Inputs!$Q53)),(Hist_Inputs!$J53)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q53), MONTH(W$9)=MONTH(Hist_Inputs!$Q53)),(Hist_Inputs!$J53)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q53), MONTH(X$9)=MONTH(Hist_Inputs!$Q53)),(Hist_Inputs!$J53)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q53), MONTH(Y$9)=MONTH(Hist_Inputs!$Q53)),(Hist_Inputs!$J53)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q53), MONTH(Z$9)=MONTH(Hist_Inputs!$Q53)),(Hist_Inputs!$J53)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q53), MONTH(AA$9)=MONTH(Hist_Inputs!$Q53)),(Hist_Inputs!$J53)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q53), MONTH(AB$9)=MONTH(Hist_Inputs!$Q53)),(Hist_Inputs!$J53)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_2_Name=0,\"\",Opex_Category_2_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(-IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q54), MONTH(J$9)=MONTH(Hist_Inputs!$Q54)),(Hist_Inputs!$J54)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q54), MONTH(K$9)=MONTH(Hist_Inputs!$Q54)),(Hist_Inputs!$J54)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q54), MONTH(L$9)=MONTH(Hist_Inputs!$Q54)),(Hist_Inputs!$J54)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q54), MONTH(M$9)=MONTH(Hist_Inputs!$Q54)),(Hist_Inputs!$J54)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q54), MONTH(N$9)=MONTH(Hist_Inputs!$Q54)),(Hist_Inputs!$J54)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q54), MONTH(O$9)=MONTH(Hist_Inputs!$Q54)),(Hist_Inputs!$J54)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q54), MONTH(P$9)=MONTH(Hist_Inputs!$Q54)),(Hist_Inputs!$J54)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q54), MONTH(Q$9)=MONTH(Hist_Inputs!$Q54)),(Hist_Inputs!$J54)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q54), MONTH(R$9)=MONTH(Hist_Inputs!$Q54)),(Hist_Inputs!$J54)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q54), MONTH(S$9)=MONTH(Hist_Inputs!$Q54)),(Hist_Inputs!$J54)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q54), MONTH(T$9)=MONTH(Hist_Inputs!$Q54)),(Hist_Inputs!$J54)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q54), MONTH(U$9)=MONTH(Hist_Inputs!$Q54)),(Hist_Inputs!$J54)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q54), MONTH(V$9)=MONTH(Hist_Inputs!$Q54)),(Hist_Inputs!$J54)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q54), MONTH(W$9)=MONTH(Hist_Inputs!$Q54)),(Hist_Inputs!$J54)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q54), MONTH(X$9)=MONTH(Hist_Inputs!$Q54)),(Hist_Inputs!$J54)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q54), MONTH(Y$9)=MONTH(Hist_Inputs!$Q54)),(Hist_Inputs!$J54)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q54), MONTH(Z$9)=MONTH(Hist_Inputs!$Q54)),(Hist_Inputs!$J54)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q54), MONTH(AA$9)=MONTH(Hist_Inputs!$Q54)),(Hist_Inputs!$J54)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q54), MONTH(AB$9)=MONTH(Hist_Inputs!$Q54)),(Hist_Inputs!$J54)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_3_Name=0,\"\",Opex_Category_3_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(-IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q55), MONTH(J$9)=MONTH(Hist_Inputs!$Q55)),(Hist_Inputs!$J55)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q55), MONTH(K$9)=MONTH(Hist_Inputs!$Q55)),(Hist_Inputs!$J55)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q55), MONTH(L$9)=MONTH(Hist_Inputs!$Q55)),(Hist_Inputs!$J55)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q55), MONTH(M$9)=MONTH(Hist_Inputs!$Q55)),(Hist_Inputs!$J55)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q55), MONTH(N$9)=MONTH(Hist_Inputs!$Q55)),(Hist_Inputs!$J55)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q55), MONTH(O$9)=MONTH(Hist_Inputs!$Q55)),(Hist_Inputs!$J55)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q55), MONTH(P$9)=MONTH(Hist_Inputs!$Q55)),(Hist_Inputs!$J55)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q55), MONTH(Q$9)=MONTH(Hist_Inputs!$Q55)),(Hist_Inputs!$J55)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q55), MONTH(R$9)=MONTH(Hist_Inputs!$Q55)),(Hist_Inputs!$J55)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q55), MONTH(S$9)=MONTH(Hist_Inputs!$Q55)),(Hist_Inputs!$J55)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q55), MONTH(T$9)=MONTH(Hist_Inputs!$Q55)),(Hist_Inputs!$J55)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q55), MONTH(U$9)=MONTH(Hist_Inputs!$Q55)),(Hist_Inputs!$J55)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q55), MONTH(V$9)=MONTH(Hist_Inputs!$Q55)),(Hist_Inputs!$J55)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q55), MONTH(W$9)=MONTH(Hist_Inputs!$Q55)),(Hist_Inputs!$J55)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q55), MONTH(X$9)=MONTH(Hist_Inputs!$Q55)),(Hist_Inputs!$J55)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q55), MONTH(Y$9)=MONTH(Hist_Inputs!$Q55)),(Hist_Inputs!$J55)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q55), MONTH(Z$9)=MONTH(Hist_Inputs!$Q55)),(Hist_Inputs!$J55)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q55), MONTH(AA$9)=MONTH(Hist_Inputs!$Q55)),(Hist_Inputs!$J55)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q55), MONTH(AB$9)=MONTH(Hist_Inputs!$Q55)),(Hist_Inputs!$J55)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_4_Name=0,\"\",Opex_Category_4_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(-IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q56), MONTH(J$9)=MONTH(Hist_Inputs!$Q56)),(Hist_Inputs!$J56)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q56), MONTH(K$9)=MONTH(Hist_Inputs!$Q56)),(Hist_Inputs!$J56)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q56), MONTH(L$9)=MONTH(Hist_Inputs!$Q56)),(Hist_Inputs!$J56)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q56), MONTH(M$9)=MONTH(Hist_Inputs!$Q56)),(Hist_Inputs!$J56)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q56), MONTH(N$9)=MONTH(Hist_Inputs!$Q56)),(Hist_Inputs!$J56)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q56), MONTH(O$9)=MONTH(Hist_Inputs!$Q56)),(Hist_Inputs!$J56)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q56), MONTH(P$9)=MONTH(Hist_Inputs!$Q56)),(Hist_Inputs!$J56)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q56), MONTH(Q$9)=MONTH(Hist_Inputs!$Q56)),(Hist_Inputs!$J56)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q56), MONTH(R$9)=MONTH(Hist_Inputs!$Q56)),(Hist_Inputs!$J56)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q56), MONTH(S$9)=MONTH(Hist_Inputs!$Q56)),(Hist_Inputs!$J56)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q56), MONTH(T$9)=MONTH(Hist_Inputs!$Q56)),(Hist_Inputs!$J56)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q56), MONTH(U$9)=MONTH(Hist_Inputs!$Q56)),(Hist_Inputs!$J56)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q56), MONTH(V$9)=MONTH(Hist_Inputs!$Q56)),(Hist_Inputs!$J56)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q56), MONTH(W$9)=MONTH(Hist_Inputs!$Q56)),(Hist_Inputs!$J56)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q56), MONTH(X$9)=MONTH(Hist_Inputs!$Q56)),(Hist_Inputs!$J56)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q56), MONTH(Y$9)=MONTH(Hist_Inputs!$Q56)),(Hist_Inputs!$J56)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q56), MONTH(Z$9)=MONTH(Hist_Inputs!$Q56)),(Hist_Inputs!$J56)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q56), MONTH(AA$9)=MONTH(Hist_Inputs!$Q56)),(Hist_Inputs!$J56)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q56), MONTH(AB$9)=MONTH(Hist_Inputs!$Q56)),(Hist_Inputs!$J56)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_5_Name=0,\"\",Opex_Category_5_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(-IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q57), MONTH(J$9)=MONTH(Hist_Inputs!$Q57)),(Hist_Inputs!$J57)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q57), MONTH(K$9)=MONTH(Hist_Inputs!$Q57)),(Hist_Inputs!$J57)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q57), MONTH(L$9)=MONTH(Hist_Inputs!$Q57)),(Hist_Inputs!$J57)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q57), MONTH(M$9)=MONTH(Hist_Inputs!$Q57)),(Hist_Inputs!$J57)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q57), MONTH(N$9)=MONTH(Hist_Inputs!$Q57)),(Hist_Inputs!$J57)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q57), MONTH(O$9)=MONTH(Hist_Inputs!$Q57)),(Hist_Inputs!$J57)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q57), MONTH(P$9)=MONTH(Hist_Inputs!$Q57)),(Hist_Inputs!$J57)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q57), MONTH(Q$9)=MONTH(Hist_Inputs!$Q57)),(Hist_Inputs!$J57)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q57), MONTH(R$9)=MONTH(Hist_Inputs!$Q57)),(Hist_Inputs!$J57)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q57), MONTH(S$9)=MONTH(Hist_Inputs!$Q57)),(Hist_Inputs!$J57)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q57), MONTH(T$9)=MONTH(Hist_Inputs!$Q57)),(Hist_Inputs!$J57)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q57), MONTH(U$9)=MONTH(Hist_Inputs!$Q57)),(Hist_Inputs!$J57)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q57), MONTH(V$9)=MONTH(Hist_Inputs!$Q57)),(Hist_Inputs!$J57)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q57), MONTH(W$9)=MONTH(Hist_Inputs!$Q57)),(Hist_Inputs!$J57)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q57), MONTH(X$9)=MONTH(Hist_Inputs!$Q57)),(Hist_Inputs!$J57)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q57), MONTH(Y$9)=MONTH(Hist_Inputs!$Q57)),(Hist_Inputs!$J57)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q57), MONTH(Z$9)=MONTH(Hist_Inputs!$Q57)),(Hist_Inputs!$J57)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q57), MONTH(AA$9)=MONTH(Hist_Inputs!$Q57)),(Hist_Inputs!$J57)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q57), MONTH(AB$9)=MONTH(Hist_Inputs!$Q57)),(Hist_Inputs!$J57)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_6_Name=0,\"\",Opex_Category_6_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(-IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q58), MONTH(J$9)=MONTH(Hist_Inputs!$Q58)),(Hist_Inputs!$J58)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q58), MONTH(K$9)=MONTH(Hist_Inputs!$Q58)),(Hist_Inputs!$J58)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q58), MONTH(L$9)=MONTH(Hist_Inputs!$Q58)),(Hist_Inputs!$J58)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q58), MONTH(M$9)=MONTH(Hist_Inputs!$Q58)),(Hist_Inputs!$J58)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q58), MONTH(N$9)=MONTH(Hist_Inputs!$Q58)),(Hist_Inputs!$J58)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q58), MONTH(O$9)=MONTH(Hist_Inputs!$Q58)),(Hist_Inputs!$J58)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q58), MONTH(P$9)=MONTH(Hist_Inputs!$Q58)),(Hist_Inputs!$J58)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q58), MONTH(Q$9)=MONTH(Hist_Inputs!$Q58)),(Hist_Inputs!$J58)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q58), MONTH(R$9)=MONTH(Hist_Inputs!$Q58)),(Hist_Inputs!$J58)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q58), MONTH(S$9)=MONTH(Hist_Inputs!$Q58)),(Hist_Inputs!$J58)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q58), MONTH(T$9)=MONTH(Hist_Inputs!$Q58)),(Hist_Inputs!$J58)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q58), MONTH(U$9)=MONTH(Hist_Inputs!$Q58)),(Hist_Inputs!$J58)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q58), MONTH(V$9)=MONTH(Hist_Inputs!$Q58)),(Hist_Inputs!$J58)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q58), MONTH(W$9)=MONTH(Hist_Inputs!$Q58)),(Hist_Inputs!$J58)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q58), MONTH(X$9)=MONTH(Hist_Inputs!$Q58)),(Hist_Inputs!$J58)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q58), MONTH(Y$9)=MONTH(Hist_Inputs!$Q58)),(Hist_Inputs!$J58)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q58), MONTH(Z$9)=MONTH(Hist_Inputs!$Q58)),(Hist_Inputs!$J58)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q58), MONTH(AA$9)=MONTH(Hist_Inputs!$Q58)),(Hist_Inputs!$J58)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q58), MONTH(AB$9)=MONTH(Hist_Inputs!$Q58)),(Hist_Inputs!$J58)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_7_Name=0,\"\",Opex_Category_7_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(-IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q59), MONTH(J$9)=MONTH(Hist_Inputs!$Q59)),(Hist_Inputs!$J59)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q59), MONTH(K$9)=MONTH(Hist_Inputs!$Q59)),(Hist_Inputs!$J59)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q59), MONTH(L$9)=MONTH(Hist_Inputs!$Q59)),(Hist_Inputs!$J59)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q59), MONTH(M$9)=MONTH(Hist_Inputs!$Q59)),(Hist_Inputs!$J59)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q59), MONTH(N$9)=MONTH(Hist_Inputs!$Q59)),(Hist_Inputs!$J59)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q59), MONTH(O$9)=MONTH(Hist_Inputs!$Q59)),(Hist_Inputs!$J59)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q59), MONTH(P$9)=MONTH(Hist_Inputs!$Q59)),(Hist_Inputs!$J59)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q59), MONTH(Q$9)=MONTH(Hist_Inputs!$Q59)),(Hist_Inputs!$J59)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q59), MONTH(R$9)=MONTH(Hist_Inputs!$Q59)),(Hist_Inputs!$J59)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q59), MONTH(S$9)=MONTH(Hist_Inputs!$Q59)),(Hist_Inputs!$J59)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q59), MONTH(T$9)=MONTH(Hist_Inputs!$Q59)),(Hist_Inputs!$J59)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q59), MONTH(U$9)=MONTH(Hist_Inputs!$Q59)),(Hist_Inputs!$J59)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q59), MONTH(V$9)=MONTH(Hist_Inputs!$Q59)),(Hist_Inputs!$J59)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q59), MONTH(W$9)=MONTH(Hist_Inputs!$Q59)),(Hist_Inputs!$J59)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q59), MONTH(X$9)=MONTH(Hist_Inputs!$Q59)),(Hist_Inputs!$J59)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q59), MONTH(Y$9)=MONTH(Hist_Inputs!$Q59)),(Hist_Inputs!$J59)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q59), MONTH(Z$9)=MONTH(Hist_Inputs!$Q59)),(Hist_Inputs!$J59)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q59), MONTH(AA$9)=MONTH(Hist_Inputs!$Q59)),(Hist_Inputs!$J59)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q59), MONTH(AB$9)=MONTH(Hist_Inputs!$Q59)),(Hist_Inputs!$J59)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_8_Name=0,\"\",Opex_Category_8_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(-IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q60), MONTH(J$9)=MONTH(Hist_Inputs!$Q60)),(Hist_Inputs!$J60)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q60), MONTH(K$9)=MONTH(Hist_Inputs!$Q60)),(Hist_Inputs!$J60)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q60), MONTH(L$9)=MONTH(Hist_Inputs!$Q60)),(Hist_Inputs!$J60)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q60), MONTH(M$9)=MONTH(Hist_Inputs!$Q60)),(Hist_Inputs!$J60)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q60), MONTH(N$9)=MONTH(Hist_Inputs!$Q60)),(Hist_Inputs!$J60)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q60), MONTH(O$9)=MONTH(Hist_Inputs!$Q60)),(Hist_Inputs!$J60)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q60), MONTH(P$9)=MONTH(Hist_Inputs!$Q60)),(Hist_Inputs!$J60)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q60), MONTH(Q$9)=MONTH(Hist_Inputs!$Q60)),(Hist_Inputs!$J60)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q60), MONTH(R$9)=MONTH(Hist_Inputs!$Q60)),(Hist_Inputs!$J60)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q60), MONTH(S$9)=MONTH(Hist_Inputs!$Q60)),(Hist_Inputs!$J60)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q60), MONTH(T$9)=MONTH(Hist_Inputs!$Q60)),(Hist_Inputs!$J60)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q60), MONTH(U$9)=MONTH(Hist_Inputs!$Q60)),(Hist_Inputs!$J60)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q60), MONTH(V$9)=MONTH(Hist_Inputs!$Q60)),(Hist_Inputs!$J60)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q60), MONTH(W$9)=MONTH(Hist_Inputs!$Q60)),(Hist_Inputs!$J60)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q60), MONTH(X$9)=MONTH(Hist_Inputs!$Q60)),(Hist_Inputs!$J60)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q60), MONTH(Y$9)=MONTH(Hist_Inputs!$Q60)),(Hist_Inputs!$J60)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q60), MONTH(Z$9)=MONTH(Hist_Inputs!$Q60)),(Hist_Inputs!$J60)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q60), MONTH(AA$9)=MONTH(Hist_Inputs!$Q60)),(Hist_Inputs!$J60)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q60), MONTH(AB$9)=MONTH(Hist_Inputs!$Q60)),(Hist_Inputs!$J60)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_9_Name=0,\"\",Opex_Category_9_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(-IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q61), MONTH(J$9)=MONTH(Hist_Inputs!$Q61)),(Hist_Inputs!$J61)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q61), MONTH(K$9)=MONTH(Hist_Inputs!$Q61)),(Hist_Inputs!$J61)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q61), MONTH(L$9)=MONTH(Hist_Inputs!$Q61)),(Hist_Inputs!$J61)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q61), MONTH(M$9)=MONTH(Hist_Inputs!$Q61)),(Hist_Inputs!$J61)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q61), MONTH(N$9)=MONTH(Hist_Inputs!$Q61)),(Hist_Inputs!$J61)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q61), MONTH(O$9)=MONTH(Hist_Inputs!$Q61)),(Hist_Inputs!$J61)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q61), MONTH(P$9)=MONTH(Hist_Inputs!$Q61)),(Hist_Inputs!$J61)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q61), MONTH(Q$9)=MONTH(Hist_Inputs!$Q61)),(Hist_Inputs!$J61)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q61), MONTH(R$9)=MONTH(Hist_Inputs!$Q61)),(Hist_Inputs!$J61)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q61), MONTH(S$9)=MONTH(Hist_Inputs!$Q61)),(Hist_Inputs!$J61)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q61), MONTH(T$9)=MONTH(Hist_Inputs!$Q61)),(Hist_Inputs!$J61)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q61), MONTH(U$9)=MONTH(Hist_Inputs!$Q61)),(Hist_Inputs!$J61)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q61), MONTH(V$9)=MONTH(Hist_Inputs!$Q61)),(Hist_Inputs!$J61)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q61), MONTH(W$9)=MONTH(Hist_Inputs!$Q61)),(Hist_Inputs!$J61)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q61), MONTH(X$9)=MONTH(Hist_Inputs!$Q61)),(Hist_Inputs!$J61)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q61), MONTH(Y$9)=MONTH(Hist_Inputs!$Q61)),(Hist_Inputs!$J61)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q61), MONTH(Z$9)=MONTH(Hist_Inputs!$Q61)),(Hist_Inputs!$J61)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q61), MONTH(AA$9)=MONTH(Hist_Inputs!$Q61)),(Hist_Inputs!$J61)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q61), MONTH(AB$9)=MONTH(Hist_Inputs!$Q61)),(Hist_Inputs!$J61)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_10_Name=0,\"\",Opex_Category_10_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(-IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q62), MONTH(J$9)=MONTH(Hist_Inputs!$Q62)),(Hist_Inputs!$J62)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q62), MONTH(K$9)=MONTH(Hist_Inputs!$Q62)),(Hist_Inputs!$J62)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q62), MONTH(L$9)=MONTH(Hist_Inputs!$Q62)),(Hist_Inputs!$J62)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q62), MONTH(M$9)=MONTH(Hist_Inputs!$Q62)),(Hist_Inputs!$J62)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q62), MONTH(N$9)=MONTH(Hist_Inputs!$Q62)),(Hist_Inputs!$J62)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q62), MONTH(O$9)=MONTH(Hist_Inputs!$Q62)),(Hist_Inputs!$J62)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q62), MONTH(P$9)=MONTH(Hist_Inputs!$Q62)),(Hist_Inputs!$J62)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q62), MONTH(Q$9)=MONTH(Hist_Inputs!$Q62)),(Hist_Inputs!$J62)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q62), MONTH(R$9)=MONTH(Hist_Inputs!$Q62)),(Hist_Inputs!$J62)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q62), MONTH(S$9)=MONTH(Hist_Inputs!$Q62)),(Hist_Inputs!$J62)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q62), MONTH(T$9)=MONTH(Hist_Inputs!$Q62)),(Hist_Inputs!$J62)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q62), MONTH(U$9)=MONTH(Hist_Inputs!$Q62)),(Hist_Inputs!$J62)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q62), MONTH(V$9)=MONTH(Hist_Inputs!$Q62)),(Hist_Inputs!$J62)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q62), MONTH(W$9)=MONTH(Hist_Inputs!$Q62)),(Hist_Inputs!$J62)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q62), MONTH(X$9)=MONTH(Hist_Inputs!$Q62)),(Hist_Inputs!$J62)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q62), MONTH(Y$9)=MONTH(Hist_Inputs!$Q62)),(Hist_Inputs!$J62)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q62), MONTH(Z$9)=MONTH(Hist_Inputs!$Q62)),(Hist_Inputs!$J62)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q62), MONTH(AA$9)=MONTH(Hist_Inputs!$Q62)),(Hist_Inputs!$J62)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q62), MONTH(AB$9)=MONTH(Hist_Inputs!$Q62)),(Hist_Inputs!$J62)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C63","v":"Non tax deductible avoided opex category"}]
[null,null,{"$f":"IF(NDOpex_Category_1_Name=0,\"\",NDOpex_Category_1_Name)","v":""}]
[null,null,{"$f":"IF(NDOpex_Category_2_Name=0,\"\",NDOpex_Category_2_Name)","v":""}]
[null,null,{"$f":"IF(NDOpex_Category_3_Name=0,\"\",NDOpex_Category_3_Name)","v":""}]
[null,null,{"$f":"IF(NDOpex_Category_4_Name=0,\"\",NDOpex_Category_4_Name)","v":""}]
[null,null,{"$f":"IF(NDOpex_Category_5_Name=0,\"\",NDOpex_Category_5_Name)","v":""}]
[null,null,{"$f":"Hist_Inputs!C69","v":"Total Avoided Operating Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J53:J68)","v":0},{"$f":"SUM(K53:K68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J71:U71)),1,MIN(SUM(J71:U71),1))","v":0},{"$f":"IF(ISERROR(J69),1,0)","v":0},{"$f":"IF(ISERROR(K69),1,0)","v":0},{"$f":"IF(ISERROR(L69),1,0)","v":0},{"$f":"IF(ISERROR(M69),1,0)","v":0},{"$f":"IF(ISERROR(N69),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(Y69),1,0)","v":0},{"$f":"IF(ISERROR(Z69),1,0)","v":0},{"$f":"IF(ISERROR(AA69),1,0)","v":0},{"$f":"IF(ISERROR(AB69),1,0)","v":0},{"$f":"IF(ISERROR(AC69),1,0)","v":0}]
[]
[null,{"$f":"Hist_Inputs!B73","v":"Delayed Operating Expenditure"}]
[]
[null,null,{"$f":"Hist_Inputs!C75","v":"Tax deductible delayed opex category"},null,null,null,null,null,null,{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DOpex_Category_1_Name=0,\"\",DOpex_Category_1_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(-IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q76), MONTH(J$9)=MONTH(Hist_Inputs!$Q76)),(Hist_Inputs!$J76)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q76), MONTH(K$9)=MONTH(Hist_Inputs!$Q76)),(Hist_Inputs!$J76)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q76), MONTH(L$9)=MONTH(Hist_Inputs!$Q76)),(Hist_Inputs!$J76)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q76), MONTH(M$9)=MONTH(Hist_Inputs!$Q76)),(Hist_Inputs!$J76)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q76), MONTH(N$9)=MONTH(Hist_Inputs!$Q76)),(Hist_Inputs!$J76)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q76), MONTH(O$9)=MONTH(Hist_Inputs!$Q76)),(Hist_Inputs!$J76)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q76), MONTH(P$9)=MONTH(Hist_Inputs!$Q76)),(Hist_Inputs!$J76)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q76), MONTH(Q$9)=MONTH(Hist_Inputs!$Q76)),(Hist_Inputs!$J76)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q76), MONTH(R$9)=MONTH(Hist_Inputs!$Q76)),(Hist_Inputs!$J76)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q76), MONTH(S$9)=MONTH(Hist_Inputs!$Q76)),(Hist_Inputs!$J76)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q76), MONTH(T$9)=MONTH(Hist_Inputs!$Q76)),(Hist_Inputs!$J76)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q76), MONTH(U$9)=MONTH(Hist_Inputs!$Q76)),(Hist_Inputs!$J76)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q76), MONTH(V$9)=MONTH(Hist_Inputs!$Q76)),(Hist_Inputs!$J76)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q76), MONTH(W$9)=MONTH(Hist_Inputs!$Q76)),(Hist_Inputs!$J76)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q76), MONTH(X$9)=MONTH(Hist_Inputs!$Q76)),(Hist_Inputs!$J76)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q76), MONTH(Y$9)=MONTH(Hist_Inputs!$Q76)),(Hist_Inputs!$J76)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q76), MONTH(Z$9)=MONTH(Hist_Inputs!$Q76)),(Hist_Inputs!$J76)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q76), MONTH(AA$9)=MONTH(Hist_Inputs!$Q76)),(Hist_Inputs!$J76)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q76), MONTH(AB$9)=MONTH(Hist_Inputs!$Q76)),(Hist_Inputs!$J76)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_2_Name=0,\"\",DOpex_Category_2_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(-IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q77), MONTH(J$9)=MONTH(Hist_Inputs!$Q77)),(Hist_Inputs!$J77)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q77), MONTH(K$9)=MONTH(Hist_Inputs!$Q77)),(Hist_Inputs!$J77)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q77), MONTH(L$9)=MONTH(Hist_Inputs!$Q77)),(Hist_Inputs!$J77)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q77), MONTH(M$9)=MONTH(Hist_Inputs!$Q77)),(Hist_Inputs!$J77)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q77), MONTH(N$9)=MONTH(Hist_Inputs!$Q77)),(Hist_Inputs!$J77)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q77), MONTH(O$9)=MONTH(Hist_Inputs!$Q77)),(Hist_Inputs!$J77)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q77), MONTH(P$9)=MONTH(Hist_Inputs!$Q77)),(Hist_Inputs!$J77)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q77), MONTH(Q$9)=MONTH(Hist_Inputs!$Q77)),(Hist_Inputs!$J77)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q77), MONTH(R$9)=MONTH(Hist_Inputs!$Q77)),(Hist_Inputs!$J77)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q77), MONTH(S$9)=MONTH(Hist_Inputs!$Q77)),(Hist_Inputs!$J77)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q77), MONTH(T$9)=MONTH(Hist_Inputs!$Q77)),(Hist_Inputs!$J77)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q77), MONTH(U$9)=MONTH(Hist_Inputs!$Q77)),(Hist_Inputs!$J77)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q77), MONTH(V$9)=MONTH(Hist_Inputs!$Q77)),(Hist_Inputs!$J77)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q77), MONTH(W$9)=MONTH(Hist_Inputs!$Q77)),(Hist_Inputs!$J77)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q77), MONTH(X$9)=MONTH(Hist_Inputs!$Q77)),(Hist_Inputs!$J77)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q77), MONTH(Y$9)=MONTH(Hist_Inputs!$Q77)),(Hist_Inputs!$J77)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q77), MONTH(Z$9)=MONTH(Hist_Inputs!$Q77)),(Hist_Inputs!$J77)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q77), MONTH(AA$9)=MONTH(Hist_Inputs!$Q77)),(Hist_Inputs!$J77)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q77), MONTH(AB$9)=MONTH(Hist_Inputs!$Q77)),(Hist_Inputs!$J77)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_3_Name=0,\"\",DOpex_Category_3_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(-IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q78), MONTH(J$9)=MONTH(Hist_Inputs!$Q78)),(Hist_Inputs!$J78)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q78), MONTH(K$9)=MONTH(Hist_Inputs!$Q78)),(Hist_Inputs!$J78)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q78), MONTH(L$9)=MONTH(Hist_Inputs!$Q78)),(Hist_Inputs!$J78)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q78), MONTH(M$9)=MONTH(Hist_Inputs!$Q78)),(Hist_Inputs!$J78)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q78), MONTH(N$9)=MONTH(Hist_Inputs!$Q78)),(Hist_Inputs!$J78)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q78), MONTH(O$9)=MONTH(Hist_Inputs!$Q78)),(Hist_Inputs!$J78)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q78), MONTH(P$9)=MONTH(Hist_Inputs!$Q78)),(Hist_Inputs!$J78)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q78), MONTH(Q$9)=MONTH(Hist_Inputs!$Q78)),(Hist_Inputs!$J78)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q78), MONTH(R$9)=MONTH(Hist_Inputs!$Q78)),(Hist_Inputs!$J78)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q78), MONTH(S$9)=MONTH(Hist_Inputs!$Q78)),(Hist_Inputs!$J78)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q78), MONTH(T$9)=MONTH(Hist_Inputs!$Q78)),(Hist_Inputs!$J78)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q78), MONTH(U$9)=MONTH(Hist_Inputs!$Q78)),(Hist_Inputs!$J78)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q78), MONTH(V$9)=MONTH(Hist_Inputs!$Q78)),(Hist_Inputs!$J78)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q78), MONTH(W$9)=MONTH(Hist_Inputs!$Q78)),(Hist_Inputs!$J78)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q78), MONTH(X$9)=MONTH(Hist_Inputs!$Q78)),(Hist_Inputs!$J78)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q78), MONTH(Y$9)=MONTH(Hist_Inputs!$Q78)),(Hist_Inputs!$J78)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q78), MONTH(Z$9)=MONTH(Hist_Inputs!$Q78)),(Hist_Inputs!$J78)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q78), MONTH(AA$9)=MONTH(Hist_Inputs!$Q78)),(Hist_Inputs!$J78)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q78), MONTH(AB$9)=MONTH(Hist_Inputs!$Q78)),(Hist_Inputs!$J78)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_4_Name=0,\"\",DOpex_Category_4_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(-IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q79), MONTH(J$9)=MONTH(Hist_Inputs!$Q79)),(Hist_Inputs!$J79)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q79), MONTH(K$9)=MONTH(Hist_Inputs!$Q79)),(Hist_Inputs!$J79)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q79), MONTH(L$9)=MONTH(Hist_Inputs!$Q79)),(Hist_Inputs!$J79)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q79), MONTH(M$9)=MONTH(Hist_Inputs!$Q79)),(Hist_Inputs!$J79)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q79), MONTH(N$9)=MONTH(Hist_Inputs!$Q79)),(Hist_Inputs!$J79)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q79), MONTH(O$9)=MONTH(Hist_Inputs!$Q79)),(Hist_Inputs!$J79)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q79), MONTH(P$9)=MONTH(Hist_Inputs!$Q79)),(Hist_Inputs!$J79)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q79), MONTH(Q$9)=MONTH(Hist_Inputs!$Q79)),(Hist_Inputs!$J79)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q79), MONTH(R$9)=MONTH(Hist_Inputs!$Q79)),(Hist_Inputs!$J79)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q79), MONTH(S$9)=MONTH(Hist_Inputs!$Q79)),(Hist_Inputs!$J79)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q79), MONTH(T$9)=MONTH(Hist_Inputs!$Q79)),(Hist_Inputs!$J79)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q79), MONTH(U$9)=MONTH(Hist_Inputs!$Q79)),(Hist_Inputs!$J79)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q79), MONTH(V$9)=MONTH(Hist_Inputs!$Q79)),(Hist_Inputs!$J79)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q79), MONTH(W$9)=MONTH(Hist_Inputs!$Q79)),(Hist_Inputs!$J79)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q79), MONTH(X$9)=MONTH(Hist_Inputs!$Q79)),(Hist_Inputs!$J79)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q79), MONTH(Y$9)=MONTH(Hist_Inputs!$Q79)),(Hist_Inputs!$J79)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q79), MONTH(Z$9)=MONTH(Hist_Inputs!$Q79)),(Hist_Inputs!$J79)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q79), MONTH(AA$9)=MONTH(Hist_Inputs!$Q79)),(Hist_Inputs!$J79)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q79), MONTH(AB$9)=MONTH(Hist_Inputs!$Q79)),(Hist_Inputs!$J79)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_5_Name=0,\"\",DOpex_Category_5_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(-IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q80), MONTH(J$9)=MONTH(Hist_Inputs!$Q80)),(Hist_Inputs!$J80)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q80), MONTH(K$9)=MONTH(Hist_Inputs!$Q80)),(Hist_Inputs!$J80)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q80), MONTH(L$9)=MONTH(Hist_Inputs!$Q80)),(Hist_Inputs!$J80)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q80), MONTH(M$9)=MONTH(Hist_Inputs!$Q80)),(Hist_Inputs!$J80)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q80), MONTH(N$9)=MONTH(Hist_Inputs!$Q80)),(Hist_Inputs!$J80)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q80), MONTH(O$9)=MONTH(Hist_Inputs!$Q80)),(Hist_Inputs!$J80)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q80), MONTH(P$9)=MONTH(Hist_Inputs!$Q80)),(Hist_Inputs!$J80)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q80), MONTH(Q$9)=MONTH(Hist_Inputs!$Q80)),(Hist_Inputs!$J80)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q80), MONTH(R$9)=MONTH(Hist_Inputs!$Q80)),(Hist_Inputs!$J80)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q80), MONTH(S$9)=MONTH(Hist_Inputs!$Q80)),(Hist_Inputs!$J80)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q80), MONTH(T$9)=MONTH(Hist_Inputs!$Q80)),(Hist_Inputs!$J80)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q80), MONTH(U$9)=MONTH(Hist_Inputs!$Q80)),(Hist_Inputs!$J80)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q80), MONTH(V$9)=MONTH(Hist_Inputs!$Q80)),(Hist_Inputs!$J80)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q80), MONTH(W$9)=MONTH(Hist_Inputs!$Q80)),(Hist_Inputs!$J80)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q80), MONTH(X$9)=MONTH(Hist_Inputs!$Q80)),(Hist_Inputs!$J80)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q80), MONTH(Y$9)=MONTH(Hist_Inputs!$Q80)),(Hist_Inputs!$J80)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q80), MONTH(Z$9)=MONTH(Hist_Inputs!$Q80)),(Hist_Inputs!$J80)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q80), MONTH(AA$9)=MONTH(Hist_Inputs!$Q80)),(Hist_Inputs!$J80)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q80), MONTH(AB$9)=MONTH(Hist_Inputs!$Q80)),(Hist_Inputs!$J80)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_6_Name=0,\"\",DOpex_Category_6_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(-IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q81), MONTH(J$9)=MONTH(Hist_Inputs!$Q81)),(Hist_Inputs!$J81)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q81), MONTH(K$9)=MONTH(Hist_Inputs!$Q81)),(Hist_Inputs!$J81)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q81), MONTH(L$9)=MONTH(Hist_Inputs!$Q81)),(Hist_Inputs!$J81)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q81), MONTH(M$9)=MONTH(Hist_Inputs!$Q81)),(Hist_Inputs!$J81)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q81), MONTH(N$9)=MONTH(Hist_Inputs!$Q81)),(Hist_Inputs!$J81)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q81), MONTH(O$9)=MONTH(Hist_Inputs!$Q81)),(Hist_Inputs!$J81)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q81), MONTH(P$9)=MONTH(Hist_Inputs!$Q81)),(Hist_Inputs!$J81)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q81), MONTH(Q$9)=MONTH(Hist_Inputs!$Q81)),(Hist_Inputs!$J81)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q81), MONTH(R$9)=MONTH(Hist_Inputs!$Q81)),(Hist_Inputs!$J81)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q81), MONTH(S$9)=MONTH(Hist_Inputs!$Q81)),(Hist_Inputs!$J81)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q81), MONTH(T$9)=MONTH(Hist_Inputs!$Q81)),(Hist_Inputs!$J81)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q81), MONTH(U$9)=MONTH(Hist_Inputs!$Q81)),(Hist_Inputs!$J81)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q81), MONTH(V$9)=MONTH(Hist_Inputs!$Q81)),(Hist_Inputs!$J81)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q81), MONTH(W$9)=MONTH(Hist_Inputs!$Q81)),(Hist_Inputs!$J81)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q81), MONTH(X$9)=MONTH(Hist_Inputs!$Q81)),(Hist_Inputs!$J81)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q81), MONTH(Y$9)=MONTH(Hist_Inputs!$Q81)),(Hist_Inputs!$J81)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q81), MONTH(Z$9)=MONTH(Hist_Inputs!$Q81)),(Hist_Inputs!$J81)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q81), MONTH(AA$9)=MONTH(Hist_Inputs!$Q81)),(Hist_Inputs!$J81)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q81), MONTH(AB$9)=MONTH(Hist_Inputs!$Q81)),(Hist_Inputs!$J81)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_7_Name=0,\"\",DOpex_Category_7_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(-IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q82), MONTH(J$9)=MONTH(Hist_Inputs!$Q82)),(Hist_Inputs!$J82)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q82), MONTH(K$9)=MONTH(Hist_Inputs!$Q82)),(Hist_Inputs!$J82)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q82), MONTH(L$9)=MONTH(Hist_Inputs!$Q82)),(Hist_Inputs!$J82)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q82), MONTH(M$9)=MONTH(Hist_Inputs!$Q82)),(Hist_Inputs!$J82)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q82), MONTH(N$9)=MONTH(Hist_Inputs!$Q82)),(Hist_Inputs!$J82)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q82), MONTH(O$9)=MONTH(Hist_Inputs!$Q82)),(Hist_Inputs!$J82)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q82), MONTH(P$9)=MONTH(Hist_Inputs!$Q82)),(Hist_Inputs!$J82)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q82), MONTH(Q$9)=MONTH(Hist_Inputs!$Q82)),(Hist_Inputs!$J82)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q82), MONTH(R$9)=MONTH(Hist_Inputs!$Q82)),(Hist_Inputs!$J82)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q82), MONTH(S$9)=MONTH(Hist_Inputs!$Q82)),(Hist_Inputs!$J82)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q82), MONTH(T$9)=MONTH(Hist_Inputs!$Q82)),(Hist_Inputs!$J82)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q82), MONTH(U$9)=MONTH(Hist_Inputs!$Q82)),(Hist_Inputs!$J82)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q82), MONTH(V$9)=MONTH(Hist_Inputs!$Q82)),(Hist_Inputs!$J82)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q82), MONTH(W$9)=MONTH(Hist_Inputs!$Q82)),(Hist_Inputs!$J82)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q82), MONTH(X$9)=MONTH(Hist_Inputs!$Q82)),(Hist_Inputs!$J82)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q82), MONTH(Y$9)=MONTH(Hist_Inputs!$Q82)),(Hist_Inputs!$J82)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q82), MONTH(Z$9)=MONTH(Hist_Inputs!$Q82)),(Hist_Inputs!$J82)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q82), MONTH(AA$9)=MONTH(Hist_Inputs!$Q82)),(Hist_Inputs!$J82)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q82), MONTH(AB$9)=MONTH(Hist_Inputs!$Q82)),(Hist_Inputs!$J82)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_8_Name=0,\"\",DOpex_Category_8_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(-IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q83), MONTH(J$9)=MONTH(Hist_Inputs!$Q83)),(Hist_Inputs!$J83)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q83), MONTH(K$9)=MONTH(Hist_Inputs!$Q83)),(Hist_Inputs!$J83)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q83), MONTH(L$9)=MONTH(Hist_Inputs!$Q83)),(Hist_Inputs!$J83)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q83), MONTH(M$9)=MONTH(Hist_Inputs!$Q83)),(Hist_Inputs!$J83)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q83), MONTH(N$9)=MONTH(Hist_Inputs!$Q83)),(Hist_Inputs!$J83)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q83), MONTH(O$9)=MONTH(Hist_Inputs!$Q83)),(Hist_Inputs!$J83)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q83), MONTH(P$9)=MONTH(Hist_Inputs!$Q83)),(Hist_Inputs!$J83)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q83), MONTH(Q$9)=MONTH(Hist_Inputs!$Q83)),(Hist_Inputs!$J83)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q83), MONTH(R$9)=MONTH(Hist_Inputs!$Q83)),(Hist_Inputs!$J83)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q83), MONTH(S$9)=MONTH(Hist_Inputs!$Q83)),(Hist_Inputs!$J83)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q83), MONTH(T$9)=MONTH(Hist_Inputs!$Q83)),(Hist_Inputs!$J83)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q83), MONTH(U$9)=MONTH(Hist_Inputs!$Q83)),(Hist_Inputs!$J83)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q83), MONTH(V$9)=MONTH(Hist_Inputs!$Q83)),(Hist_Inputs!$J83)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q83), MONTH(W$9)=MONTH(Hist_Inputs!$Q83)),(Hist_Inputs!$J83)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q83), MONTH(X$9)=MONTH(Hist_Inputs!$Q83)),(Hist_Inputs!$J83)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q83), MONTH(Y$9)=MONTH(Hist_Inputs!$Q83)),(Hist_Inputs!$J83)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q83), MONTH(Z$9)=MONTH(Hist_Inputs!$Q83)),(Hist_Inputs!$J83)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q83), MONTH(AA$9)=MONTH(Hist_Inputs!$Q83)),(Hist_Inputs!$J83)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q83), MONTH(AB$9)=MONTH(Hist_Inputs!$Q83)),(Hist_Inputs!$J83)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_9_Name=0,\"\",DOpex_Category_9_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(-IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q84), MONTH(J$9)=MONTH(Hist_Inputs!$Q84)),(Hist_Inputs!$J84)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q84), MONTH(K$9)=MONTH(Hist_Inputs!$Q84)),(Hist_Inputs!$J84)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q84), MONTH(L$9)=MONTH(Hist_Inputs!$Q84)),(Hist_Inputs!$J84)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q84), MONTH(M$9)=MONTH(Hist_Inputs!$Q84)),(Hist_Inputs!$J84)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q84), MONTH(N$9)=MONTH(Hist_Inputs!$Q84)),(Hist_Inputs!$J84)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q84), MONTH(O$9)=MONTH(Hist_Inputs!$Q84)),(Hist_Inputs!$J84)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q84), MONTH(P$9)=MONTH(Hist_Inputs!$Q84)),(Hist_Inputs!$J84)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q84), MONTH(Q$9)=MONTH(Hist_Inputs!$Q84)),(Hist_Inputs!$J84)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q84), MONTH(R$9)=MONTH(Hist_Inputs!$Q84)),(Hist_Inputs!$J84)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q84), MONTH(S$9)=MONTH(Hist_Inputs!$Q84)),(Hist_Inputs!$J84)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q84), MONTH(T$9)=MONTH(Hist_Inputs!$Q84)),(Hist_Inputs!$J84)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q84), MONTH(U$9)=MONTH(Hist_Inputs!$Q84)),(Hist_Inputs!$J84)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q84), MONTH(V$9)=MONTH(Hist_Inputs!$Q84)),(Hist_Inputs!$J84)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q84), MONTH(W$9)=MONTH(Hist_Inputs!$Q84)),(Hist_Inputs!$J84)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q84), MONTH(X$9)=MONTH(Hist_Inputs!$Q84)),(Hist_Inputs!$J84)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q84), MONTH(Y$9)=MONTH(Hist_Inputs!$Q84)),(Hist_Inputs!$J84)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q84), MONTH(Z$9)=MONTH(Hist_Inputs!$Q84)),(Hist_Inputs!$J84)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q84), MONTH(AA$9)=MONTH(Hist_Inputs!$Q84)),(Hist_Inputs!$J84)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q84), MONTH(AB$9)=MONTH(Hist_Inputs!$Q84)),(Hist_Inputs!$J84)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_10_Name=0,\"\",DOpex_Category_10_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(-IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q85), MONTH(J$9)=MONTH(Hist_Inputs!$Q85)),(Hist_Inputs!$J85)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q85), MONTH(K$9)=MONTH(Hist_Inputs!$Q85)),(Hist_Inputs!$J85)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q85), MONTH(L$9)=MONTH(Hist_Inputs!$Q85)),(Hist_Inputs!$J85)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q85), MONTH(M$9)=MONTH(Hist_Inputs!$Q85)),(Hist_Inputs!$J85)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q85), MONTH(N$9)=MONTH(Hist_Inputs!$Q85)),(Hist_Inputs!$J85)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q85), MONTH(O$9)=MONTH(Hist_Inputs!$Q85)),(Hist_Inputs!$J85)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q85), MONTH(P$9)=MONTH(Hist_Inputs!$Q85)),(Hist_Inputs!$J85)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q85), MONTH(Q$9)=MONTH(Hist_Inputs!$Q85)),(Hist_Inputs!$J85)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q85), MONTH(R$9)=MONTH(Hist_Inputs!$Q85)),(Hist_Inputs!$J85)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q85), MONTH(S$9)=MONTH(Hist_Inputs!$Q85)),(Hist_Inputs!$J85)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q85), MONTH(T$9)=MONTH(Hist_Inputs!$Q85)),(Hist_Inputs!$J85)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q85), MONTH(U$9)=MONTH(Hist_Inputs!$Q85)),(Hist_Inputs!$J85)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q85), MONTH(V$9)=MONTH(Hist_Inputs!$Q85)),(Hist_Inputs!$J85)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q85), MONTH(W$9)=MONTH(Hist_Inputs!$Q85)),(Hist_Inputs!$J85)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q85), MONTH(X$9)=MONTH(Hist_Inputs!$Q85)),(Hist_Inputs!$J85)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q85), MONTH(Y$9)=MONTH(Hist_Inputs!$Q85)),(Hist_Inputs!$J85)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q85), MONTH(Z$9)=MONTH(Hist_Inputs!$Q85)),(Hist_Inputs!$J85)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q85), MONTH(AA$9)=MONTH(Hist_Inputs!$Q85)),(Hist_Inputs!$J85)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(-IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q85), MONTH(AB$9)=MONTH(Hist_Inputs!$Q85)),(Hist_Inputs!$J85)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C86","v":"Non tax deductible delayed opex category"}]
[null,null,{"$f":"IF(DNDOpex_Category_1_Name=0,\"\",DNDOpex_Category_1_Name)","v":""}]
[null,null,{"$f":"IF(DNDOpex_Category_2_Name=0,\"\",DNDOpex_Category_2_Name)","v":""}]
[null,null,{"$f":"IF(DNDOpex_Category_3_Name=0,\"\",DNDOpex_Category_3_Name)","v":""}]
[null,null,{"$f":"IF(DNDOpex_Category_4_Name=0,\"\",DNDOpex_Category_4_Name)","v":""}]
[null,null,{"$f":"IF(DNDOpex_Category_5_Name=0,\"\",DNDOpex_Category_5_Name)","v":""}]
[null,null,{"$f":"Hist_Inputs!C92","v":"Total Delayed Operating Expenditure"},null,null,null,null,null,null,{"$f":"SUM(J76:J91)","v":0},{"$f":"SUM(K77:K91)","v":0},{"$f":"SUM(L76:L91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J94:U94)),1,MIN(SUM(J94:U94),1))","v":0},{"$f":"IF(ISERROR(J92),1,0)","v":0},{"$f":"IF(ISERROR(K92),1,0)","v":0},{"$f":"IF(ISERROR(L92),1,0)","v":0},{"$f":"IF(ISERROR(M92),1,0)","v":0},{"$f":"IF(ISERROR(N92),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(Y92),1,0)","v":0},{"$f":"IF(ISERROR(Z92),1,0)","v":0},{"$f":"IF(ISERROR(AA92),1,0)","v":0},{"$f":"IF(ISERROR(AB92),1,0)","v":0},{"$f":"IF(ISERROR(AC92),1,0)","v":0}]
[]
[null,{"$f":"Hist_Inputs!B96","v":"Additional Sales Margin"}]
[]
[null,null,{"$f":"Hist_Inputs!C98","v":"Additional sales margin category"},null,null,null,null,null,null,{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Revenue_Category_1_Name=0,\"\",Revenue_Category_1_Name)","v":""},null,null,null,null,null,null,null,{"$f":"-IFERROR(IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q99), MONTH(J$9)=MONTH(Hist_Inputs!$Q99)),(Hist_Inputs!$J99)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q99), MONTH(K$9)=MONTH(Hist_Inputs!$Q99)),(Hist_Inputs!$J99)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q99), MONTH(L$9)=MONTH(Hist_Inputs!$Q99)),(Hist_Inputs!$J99)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q99), MONTH(M$9)=MONTH(Hist_Inputs!$Q99)),(Hist_Inputs!$J99)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q99), MONTH(N$9)=MONTH(Hist_Inputs!$Q99)),(Hist_Inputs!$J99)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q99), MONTH(O$9)=MONTH(Hist_Inputs!$Q99)),(Hist_Inputs!$J99)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q99), MONTH(P$9)=MONTH(Hist_Inputs!$Q99)),(Hist_Inputs!$J99)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q99), MONTH(Q$9)=MONTH(Hist_Inputs!$Q99)),(Hist_Inputs!$J99)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q99), MONTH(R$9)=MONTH(Hist_Inputs!$Q99)),(Hist_Inputs!$J99)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q99), MONTH(S$9)=MONTH(Hist_Inputs!$Q99)),(Hist_Inputs!$J99)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q99), MONTH(T$9)=MONTH(Hist_Inputs!$Q99)),(Hist_Inputs!$J99)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q99), MONTH(U$9)=MONTH(Hist_Inputs!$Q99)),(Hist_Inputs!$J99)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q99), MONTH(V$9)=MONTH(Hist_Inputs!$Q99)),(Hist_Inputs!$J99)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q99), MONTH(W$9)=MONTH(Hist_Inputs!$Q99)),(Hist_Inputs!$J99)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q99), MONTH(X$9)=MONTH(Hist_Inputs!$Q99)),(Hist_Inputs!$J99)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q99), MONTH(Y$9)=MONTH(Hist_Inputs!$Q99)),(Hist_Inputs!$J99)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q99), MONTH(Z$9)=MONTH(Hist_Inputs!$Q99)),(Hist_Inputs!$J99)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q99), MONTH(AA$9)=MONTH(Hist_Inputs!$Q99)),(Hist_Inputs!$J99)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q99), MONTH(AB$9)=MONTH(Hist_Inputs!$Q99)),(Hist_Inputs!$J99)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_2_Name=0,\"\",Revenue_Category_2_Name)","v":""},null,null,null,null,null,null,null,{"$f":"-IFERROR(IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q100), MONTH(J$9)=MONTH(Hist_Inputs!$Q100)),(Hist_Inputs!$J100)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q100), MONTH(K$9)=MONTH(Hist_Inputs!$Q100)),(Hist_Inputs!$J100)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q100), MONTH(L$9)=MONTH(Hist_Inputs!$Q100)),(Hist_Inputs!$J100)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q100), MONTH(M$9)=MONTH(Hist_Inputs!$Q100)),(Hist_Inputs!$J100)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q100), MONTH(N$9)=MONTH(Hist_Inputs!$Q100)),(Hist_Inputs!$J100)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q100), MONTH(O$9)=MONTH(Hist_Inputs!$Q100)),(Hist_Inputs!$J100)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q100), MONTH(P$9)=MONTH(Hist_Inputs!$Q100)),(Hist_Inputs!$J100)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q100), MONTH(Q$9)=MONTH(Hist_Inputs!$Q100)),(Hist_Inputs!$J100)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q100), MONTH(R$9)=MONTH(Hist_Inputs!$Q100)),(Hist_Inputs!$J100)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q100), MONTH(S$9)=MONTH(Hist_Inputs!$Q100)),(Hist_Inputs!$J100)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q100), MONTH(T$9)=MONTH(Hist_Inputs!$Q100)),(Hist_Inputs!$J100)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q100), MONTH(U$9)=MONTH(Hist_Inputs!$Q100)),(Hist_Inputs!$J100)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q100), MONTH(V$9)=MONTH(Hist_Inputs!$Q100)),(Hist_Inputs!$J100)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q100), MONTH(W$9)=MONTH(Hist_Inputs!$Q100)),(Hist_Inputs!$J100)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q100), MONTH(X$9)=MONTH(Hist_Inputs!$Q100)),(Hist_Inputs!$J100)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q100), MONTH(Y$9)=MONTH(Hist_Inputs!$Q100)),(Hist_Inputs!$J100)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q100), MONTH(Z$9)=MONTH(Hist_Inputs!$Q100)),(Hist_Inputs!$J100)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q100), MONTH(AA$9)=MONTH(Hist_Inputs!$Q100)),(Hist_Inputs!$J100)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q100), MONTH(AB$9)=MONTH(Hist_Inputs!$Q100)),(Hist_Inputs!$J100)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_3_Name=0,\"\",Revenue_Category_3_Name)","v":""},null,null,null,null,null,null,null,{"$f":"-IFERROR(IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q101), MONTH(J$9)=MONTH(Hist_Inputs!$Q101)),(Hist_Inputs!$J101)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q101), MONTH(K$9)=MONTH(Hist_Inputs!$Q101)),(Hist_Inputs!$J101)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q101), MONTH(L$9)=MONTH(Hist_Inputs!$Q101)),(Hist_Inputs!$J101)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q101), MONTH(M$9)=MONTH(Hist_Inputs!$Q101)),(Hist_Inputs!$J101)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q101), MONTH(N$9)=MONTH(Hist_Inputs!$Q101)),(Hist_Inputs!$J101)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q101), MONTH(O$9)=MONTH(Hist_Inputs!$Q101)),(Hist_Inputs!$J101)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q101), MONTH(P$9)=MONTH(Hist_Inputs!$Q101)),(Hist_Inputs!$J101)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q101), MONTH(Q$9)=MONTH(Hist_Inputs!$Q101)),(Hist_Inputs!$J101)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q101), MONTH(R$9)=MONTH(Hist_Inputs!$Q101)),(Hist_Inputs!$J101)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q101), MONTH(S$9)=MONTH(Hist_Inputs!$Q101)),(Hist_Inputs!$J101)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q101), MONTH(T$9)=MONTH(Hist_Inputs!$Q101)),(Hist_Inputs!$J101)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q101), MONTH(U$9)=MONTH(Hist_Inputs!$Q101)),(Hist_Inputs!$J101)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q101), MONTH(V$9)=MONTH(Hist_Inputs!$Q101)),(Hist_Inputs!$J101)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q101), MONTH(W$9)=MONTH(Hist_Inputs!$Q101)),(Hist_Inputs!$J101)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q101), MONTH(X$9)=MONTH(Hist_Inputs!$Q101)),(Hist_Inputs!$J101)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q101), MONTH(Y$9)=MONTH(Hist_Inputs!$Q101)),(Hist_Inputs!$J101)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q101), MONTH(Z$9)=MONTH(Hist_Inputs!$Q101)),(Hist_Inputs!$J101)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q101), MONTH(AA$9)=MONTH(Hist_Inputs!$Q101)),(Hist_Inputs!$J101)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q101), MONTH(AB$9)=MONTH(Hist_Inputs!$Q101)),(Hist_Inputs!$J101)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_4_Name=0,\"\",Revenue_Category_4_Name)","v":""},null,null,null,null,null,null,null,{"$f":"-IFERROR(IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q102), MONTH(J$9)=MONTH(Hist_Inputs!$Q102)),(Hist_Inputs!$J102)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q102), MONTH(K$9)=MONTH(Hist_Inputs!$Q102)),(Hist_Inputs!$J102)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q102), MONTH(L$9)=MONTH(Hist_Inputs!$Q102)),(Hist_Inputs!$J102)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q102), MONTH(M$9)=MONTH(Hist_Inputs!$Q102)),(Hist_Inputs!$J102)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q102), MONTH(N$9)=MONTH(Hist_Inputs!$Q102)),(Hist_Inputs!$J102)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q102), MONTH(O$9)=MONTH(Hist_Inputs!$Q102)),(Hist_Inputs!$J102)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q102), MONTH(P$9)=MONTH(Hist_Inputs!$Q102)),(Hist_Inputs!$J102)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q102), MONTH(Q$9)=MONTH(Hist_Inputs!$Q102)),(Hist_Inputs!$J102)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q102), MONTH(R$9)=MONTH(Hist_Inputs!$Q102)),(Hist_Inputs!$J102)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q102), MONTH(S$9)=MONTH(Hist_Inputs!$Q102)),(Hist_Inputs!$J102)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q102), MONTH(T$9)=MONTH(Hist_Inputs!$Q102)),(Hist_Inputs!$J102)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q102), MONTH(U$9)=MONTH(Hist_Inputs!$Q102)),(Hist_Inputs!$J102)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q102), MONTH(V$9)=MONTH(Hist_Inputs!$Q102)),(Hist_Inputs!$J102)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q102), MONTH(W$9)=MONTH(Hist_Inputs!$Q102)),(Hist_Inputs!$J102)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q102), MONTH(X$9)=MONTH(Hist_Inputs!$Q102)),(Hist_Inputs!$J102)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q102), MONTH(Y$9)=MONTH(Hist_Inputs!$Q102)),(Hist_Inputs!$J102)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q102), MONTH(Z$9)=MONTH(Hist_Inputs!$Q102)),(Hist_Inputs!$J102)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q102), MONTH(AA$9)=MONTH(Hist_Inputs!$Q102)),(Hist_Inputs!$J102)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q102), MONTH(AB$9)=MONTH(Hist_Inputs!$Q102)),(Hist_Inputs!$J102)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_5_Name=0,\"\",Revenue_Category_5_Name)","v":""},null,null,null,null,null,null,null,{"$f":"-IFERROR(IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q103), MONTH(J$9)=MONTH(Hist_Inputs!$Q103)),(Hist_Inputs!$J103)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q103), MONTH(K$9)=MONTH(Hist_Inputs!$Q103)),(Hist_Inputs!$J103)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q103), MONTH(L$9)=MONTH(Hist_Inputs!$Q103)),(Hist_Inputs!$J103)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q103), MONTH(M$9)=MONTH(Hist_Inputs!$Q103)),(Hist_Inputs!$J103)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q103), MONTH(N$9)=MONTH(Hist_Inputs!$Q103)),(Hist_Inputs!$J103)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q103), MONTH(O$9)=MONTH(Hist_Inputs!$Q103)),(Hist_Inputs!$J103)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q103), MONTH(P$9)=MONTH(Hist_Inputs!$Q103)),(Hist_Inputs!$J103)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q103), MONTH(Q$9)=MONTH(Hist_Inputs!$Q103)),(Hist_Inputs!$J103)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q103), MONTH(R$9)=MONTH(Hist_Inputs!$Q103)),(Hist_Inputs!$J103)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q103), MONTH(S$9)=MONTH(Hist_Inputs!$Q103)),(Hist_Inputs!$J103)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q103), MONTH(T$9)=MONTH(Hist_Inputs!$Q103)),(Hist_Inputs!$J103)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q103), MONTH(U$9)=MONTH(Hist_Inputs!$Q103)),(Hist_Inputs!$J103)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q103), MONTH(V$9)=MONTH(Hist_Inputs!$Q103)),(Hist_Inputs!$J103)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q103), MONTH(W$9)=MONTH(Hist_Inputs!$Q103)),(Hist_Inputs!$J103)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q103), MONTH(X$9)=MONTH(Hist_Inputs!$Q103)),(Hist_Inputs!$J103)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q103), MONTH(Y$9)=MONTH(Hist_Inputs!$Q103)),(Hist_Inputs!$J103)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q103), MONTH(Z$9)=MONTH(Hist_Inputs!$Q103)),(Hist_Inputs!$J103)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q103), MONTH(AA$9)=MONTH(Hist_Inputs!$Q103)),(Hist_Inputs!$J103)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q103), MONTH(AB$9)=MONTH(Hist_Inputs!$Q103)),(Hist_Inputs!$J103)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_6_Name=0,\"\",Revenue_Category_6_Name)","v":""},null,null,null,null,null,null,null,{"$f":"-IFERROR(IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q104), MONTH(J$9)=MONTH(Hist_Inputs!$Q104)),(Hist_Inputs!$J104)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q104), MONTH(K$9)=MONTH(Hist_Inputs!$Q104)),(Hist_Inputs!$J104)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q104), MONTH(L$9)=MONTH(Hist_Inputs!$Q104)),(Hist_Inputs!$J104)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q104), MONTH(M$9)=MONTH(Hist_Inputs!$Q104)),(Hist_Inputs!$J104)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q104), MONTH(N$9)=MONTH(Hist_Inputs!$Q104)),(Hist_Inputs!$J104)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q104), MONTH(O$9)=MONTH(Hist_Inputs!$Q104)),(Hist_Inputs!$J104)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q104), MONTH(P$9)=MONTH(Hist_Inputs!$Q104)),(Hist_Inputs!$J104)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q104), MONTH(Q$9)=MONTH(Hist_Inputs!$Q104)),(Hist_Inputs!$J104)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q104), MONTH(R$9)=MONTH(Hist_Inputs!$Q104)),(Hist_Inputs!$J104)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q104), MONTH(S$9)=MONTH(Hist_Inputs!$Q104)),(Hist_Inputs!$J104)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q104), MONTH(T$9)=MONTH(Hist_Inputs!$Q104)),(Hist_Inputs!$J104)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q104), MONTH(U$9)=MONTH(Hist_Inputs!$Q104)),(Hist_Inputs!$J104)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q104), MONTH(V$9)=MONTH(Hist_Inputs!$Q104)),(Hist_Inputs!$J104)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q104), MONTH(W$9)=MONTH(Hist_Inputs!$Q104)),(Hist_Inputs!$J104)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q104), MONTH(X$9)=MONTH(Hist_Inputs!$Q104)),(Hist_Inputs!$J104)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q104), MONTH(Y$9)=MONTH(Hist_Inputs!$Q104)),(Hist_Inputs!$J104)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q104), MONTH(Z$9)=MONTH(Hist_Inputs!$Q104)),(Hist_Inputs!$J104)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q104), MONTH(AA$9)=MONTH(Hist_Inputs!$Q104)),(Hist_Inputs!$J104)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q104), MONTH(AB$9)=MONTH(Hist_Inputs!$Q104)),(Hist_Inputs!$J104)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_7_Name=0,\"\",Revenue_Category_7_Name)","v":""},null,null,null,null,null,null,null,{"$f":"-IFERROR(IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q105), MONTH(J$9)=MONTH(Hist_Inputs!$Q105)),(Hist_Inputs!$J105)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q105), MONTH(K$9)=MONTH(Hist_Inputs!$Q105)),(Hist_Inputs!$J105)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q105), MONTH(L$9)=MONTH(Hist_Inputs!$Q105)),(Hist_Inputs!$J105)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q105), MONTH(M$9)=MONTH(Hist_Inputs!$Q105)),(Hist_Inputs!$J105)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q105), MONTH(N$9)=MONTH(Hist_Inputs!$Q105)),(Hist_Inputs!$J105)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q105), MONTH(O$9)=MONTH(Hist_Inputs!$Q105)),(Hist_Inputs!$J105)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q105), MONTH(P$9)=MONTH(Hist_Inputs!$Q105)),(Hist_Inputs!$J105)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q105), MONTH(Q$9)=MONTH(Hist_Inputs!$Q105)),(Hist_Inputs!$J105)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q105), MONTH(R$9)=MONTH(Hist_Inputs!$Q105)),(Hist_Inputs!$J105)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q105), MONTH(S$9)=MONTH(Hist_Inputs!$Q105)),(Hist_Inputs!$J105)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q105), MONTH(T$9)=MONTH(Hist_Inputs!$Q105)),(Hist_Inputs!$J105)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q105), MONTH(U$9)=MONTH(Hist_Inputs!$Q105)),(Hist_Inputs!$J105)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q105), MONTH(V$9)=MONTH(Hist_Inputs!$Q105)),(Hist_Inputs!$J105)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q105), MONTH(W$9)=MONTH(Hist_Inputs!$Q105)),(Hist_Inputs!$J105)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q105), MONTH(X$9)=MONTH(Hist_Inputs!$Q105)),(Hist_Inputs!$J105)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q105), MONTH(Y$9)=MONTH(Hist_Inputs!$Q105)),(Hist_Inputs!$J105)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q105), MONTH(Z$9)=MONTH(Hist_Inputs!$Q105)),(Hist_Inputs!$J105)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q105), MONTH(AA$9)=MONTH(Hist_Inputs!$Q105)),(Hist_Inputs!$J105)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q105), MONTH(AB$9)=MONTH(Hist_Inputs!$Q105)),(Hist_Inputs!$J105)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_8_Name=0,\"\",Revenue_Category_8_Name)","v":""},null,null,null,null,null,null,null,{"$f":"-IFERROR(IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q106), MONTH(J$9)=MONTH(Hist_Inputs!$Q106)),(Hist_Inputs!$J106)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q106), MONTH(K$9)=MONTH(Hist_Inputs!$Q106)),(Hist_Inputs!$J106)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q106), MONTH(L$9)=MONTH(Hist_Inputs!$Q106)),(Hist_Inputs!$J106)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q106), MONTH(M$9)=MONTH(Hist_Inputs!$Q106)),(Hist_Inputs!$J106)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q106), MONTH(N$9)=MONTH(Hist_Inputs!$Q106)),(Hist_Inputs!$J106)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q106), MONTH(O$9)=MONTH(Hist_Inputs!$Q106)),(Hist_Inputs!$J106)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q106), MONTH(P$9)=MONTH(Hist_Inputs!$Q106)),(Hist_Inputs!$J106)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q106), MONTH(Q$9)=MONTH(Hist_Inputs!$Q106)),(Hist_Inputs!$J106)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q106), MONTH(R$9)=MONTH(Hist_Inputs!$Q106)),(Hist_Inputs!$J106)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q106), MONTH(S$9)=MONTH(Hist_Inputs!$Q106)),(Hist_Inputs!$J106)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q106), MONTH(T$9)=MONTH(Hist_Inputs!$Q106)),(Hist_Inputs!$J106)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q106), MONTH(U$9)=MONTH(Hist_Inputs!$Q106)),(Hist_Inputs!$J106)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q106), MONTH(V$9)=MONTH(Hist_Inputs!$Q106)),(Hist_Inputs!$J106)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q106), MONTH(W$9)=MONTH(Hist_Inputs!$Q106)),(Hist_Inputs!$J106)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q106), MONTH(X$9)=MONTH(Hist_Inputs!$Q106)),(Hist_Inputs!$J106)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q106), MONTH(Y$9)=MONTH(Hist_Inputs!$Q106)),(Hist_Inputs!$J106)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q106), MONTH(Z$9)=MONTH(Hist_Inputs!$Q106)),(Hist_Inputs!$J106)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q106), MONTH(AA$9)=MONTH(Hist_Inputs!$Q106)),(Hist_Inputs!$J106)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q106), MONTH(AB$9)=MONTH(Hist_Inputs!$Q106)),(Hist_Inputs!$J106)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_9_Name=0,\"\",Revenue_Category_9_Name)","v":""},null,null,null,null,null,null,null,{"$f":"-IFERROR(IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q107), MONTH(J$9)=MONTH(Hist_Inputs!$Q107)),(Hist_Inputs!$J107)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q107), MONTH(K$9)=MONTH(Hist_Inputs!$Q107)),(Hist_Inputs!$J107)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q107), MONTH(L$9)=MONTH(Hist_Inputs!$Q107)),(Hist_Inputs!$J107)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q107), MONTH(M$9)=MONTH(Hist_Inputs!$Q107)),(Hist_Inputs!$J107)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q107), MONTH(N$9)=MONTH(Hist_Inputs!$Q107)),(Hist_Inputs!$J107)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q107), MONTH(O$9)=MONTH(Hist_Inputs!$Q107)),(Hist_Inputs!$J107)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q107), MONTH(P$9)=MONTH(Hist_Inputs!$Q107)),(Hist_Inputs!$J107)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q107), MONTH(Q$9)=MONTH(Hist_Inputs!$Q107)),(Hist_Inputs!$J107)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q107), MONTH(R$9)=MONTH(Hist_Inputs!$Q107)),(Hist_Inputs!$J107)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q107), MONTH(S$9)=MONTH(Hist_Inputs!$Q107)),(Hist_Inputs!$J107)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q107), MONTH(T$9)=MONTH(Hist_Inputs!$Q107)),(Hist_Inputs!$J107)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q107), MONTH(U$9)=MONTH(Hist_Inputs!$Q107)),(Hist_Inputs!$J107)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q107), MONTH(V$9)=MONTH(Hist_Inputs!$Q107)),(Hist_Inputs!$J107)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q107), MONTH(W$9)=MONTH(Hist_Inputs!$Q107)),(Hist_Inputs!$J107)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q107), MONTH(X$9)=MONTH(Hist_Inputs!$Q107)),(Hist_Inputs!$J107)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q107), MONTH(Y$9)=MONTH(Hist_Inputs!$Q107)),(Hist_Inputs!$J107)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q107), MONTH(Z$9)=MONTH(Hist_Inputs!$Q107)),(Hist_Inputs!$J107)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q107), MONTH(AA$9)=MONTH(Hist_Inputs!$Q107)),(Hist_Inputs!$J107)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q107), MONTH(AB$9)=MONTH(Hist_Inputs!$Q107)),(Hist_Inputs!$J107)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_10_Name=0,\"\",Revenue_Category_10_Name)","v":""},null,null,null,null,null,null,null,{"$f":"-IFERROR(IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q108), MONTH(J$9)=MONTH(Hist_Inputs!$Q108)),(Hist_Inputs!$J108)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q108), MONTH(K$9)=MONTH(Hist_Inputs!$Q108)),(Hist_Inputs!$J108)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q108), MONTH(L$9)=MONTH(Hist_Inputs!$Q108)),(Hist_Inputs!$J108)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q108), MONTH(M$9)=MONTH(Hist_Inputs!$Q108)),(Hist_Inputs!$J108)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q108), MONTH(N$9)=MONTH(Hist_Inputs!$Q108)),(Hist_Inputs!$J108)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q108), MONTH(O$9)=MONTH(Hist_Inputs!$Q108)),(Hist_Inputs!$J108)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q108), MONTH(P$9)=MONTH(Hist_Inputs!$Q108)),(Hist_Inputs!$J108)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q108), MONTH(Q$9)=MONTH(Hist_Inputs!$Q108)),(Hist_Inputs!$J108)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q108), MONTH(R$9)=MONTH(Hist_Inputs!$Q108)),(Hist_Inputs!$J108)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q108), MONTH(S$9)=MONTH(Hist_Inputs!$Q108)),(Hist_Inputs!$J108)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q108), MONTH(T$9)=MONTH(Hist_Inputs!$Q108)),(Hist_Inputs!$J108)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q108), MONTH(U$9)=MONTH(Hist_Inputs!$Q108)),(Hist_Inputs!$J108)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q108), MONTH(V$9)=MONTH(Hist_Inputs!$Q108)),(Hist_Inputs!$J108)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q108), MONTH(W$9)=MONTH(Hist_Inputs!$Q108)),(Hist_Inputs!$J108)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q108), MONTH(X$9)=MONTH(Hist_Inputs!$Q108)),(Hist_Inputs!$J108)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q108), MONTH(Y$9)=MONTH(Hist_Inputs!$Q108)),(Hist_Inputs!$J108)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q108), MONTH(Z$9)=MONTH(Hist_Inputs!$Q108)),(Hist_Inputs!$J108)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q108), MONTH(AA$9)=MONTH(Hist_Inputs!$Q108)),(Hist_Inputs!$J108)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"-IFERROR(IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q108), MONTH(AB$9)=MONTH(Hist_Inputs!$Q108)),(Hist_Inputs!$J108)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C109","v":"Total Additional Sales Margin"},null,null,null,null,null,null,{"$f":"SUM(J99:J108)","v":0},0,0,0,0,0,{"$f":"SUM(P99:P108)","v":0},{"$f":"SUM(Q99:Q108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J111:U111)),1,MIN(SUM(J111:U111),1))","v":0},{"$f":"IF(ISERROR(J109),1,0)","v":0},{"$f":"IF(ISERROR(K109),1,0)","v":0},{"$f":"IF(ISERROR(L109),1,0)","v":0},{"$f":"IF(ISERROR(M109),1,0)","v":0},{"$f":"IF(ISERROR(N109),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(Y109),1,0)","v":0},{"$f":"IF(ISERROR(Z109),1,0)","v":0},{"$f":"IF(ISERROR(AA109),1,0)","v":0},{"$f":"IF(ISERROR(AB109),1,0)","v":0},{"$f":"IF(ISERROR(AC109),1,0)","v":0}]
[]
[null,{"$f":"Hist_Inputs!B113","v":"Delayed Sales Margin"}]
[]
[null,null,{"$f":"Hist_Inputs!C115","v":"Delayed sales margin category"},null,null,null,null,null,null,{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Revenue_Category_1_Name=0,\"\",Revenue_Category_1_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q116), MONTH(J$9)=MONTH(Hist_Inputs!$Q116)),(Hist_Inputs!$J116)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q116), MONTH(K$9)=MONTH(Hist_Inputs!$Q116)),(Hist_Inputs!$J116)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q116), MONTH(L$9)=MONTH(Hist_Inputs!$Q116)),(Hist_Inputs!$J116)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q116), MONTH(M$9)=MONTH(Hist_Inputs!$Q116)),(Hist_Inputs!$J116)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q116), MONTH(N$9)=MONTH(Hist_Inputs!$Q116)),(Hist_Inputs!$J116)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q116), MONTH(O$9)=MONTH(Hist_Inputs!$Q116)),(Hist_Inputs!$J116)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q116), MONTH(P$9)=MONTH(Hist_Inputs!$Q116)),(Hist_Inputs!$J116)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q116), MONTH(Q$9)=MONTH(Hist_Inputs!$Q116)),(Hist_Inputs!$J116)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q116), MONTH(R$9)=MONTH(Hist_Inputs!$Q116)),(Hist_Inputs!$J116)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q116), MONTH(S$9)=MONTH(Hist_Inputs!$Q116)),(Hist_Inputs!$J116)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q116), MONTH(T$9)=MONTH(Hist_Inputs!$Q116)),(Hist_Inputs!$J116)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q116), MONTH(U$9)=MONTH(Hist_Inputs!$Q116)),(Hist_Inputs!$J116)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q116), MONTH(V$9)=MONTH(Hist_Inputs!$Q116)),(Hist_Inputs!$J116)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q116), MONTH(W$9)=MONTH(Hist_Inputs!$Q116)),(Hist_Inputs!$J116)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q116), MONTH(X$9)=MONTH(Hist_Inputs!$Q116)),(Hist_Inputs!$J116)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q116), MONTH(Y$9)=MONTH(Hist_Inputs!$Q116)),(Hist_Inputs!$J116)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q116), MONTH(Z$9)=MONTH(Hist_Inputs!$Q116)),(Hist_Inputs!$J116)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q116), MONTH(AA$9)=MONTH(Hist_Inputs!$Q116)),(Hist_Inputs!$J116)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q116), MONTH(AB$9)=MONTH(Hist_Inputs!$Q116)),(Hist_Inputs!$J116)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_2_Name=0,\"\",Revenue_Category_2_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q117), MONTH(J$9)=MONTH(Hist_Inputs!$Q117)),(Hist_Inputs!$J117)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q117), MONTH(K$9)=MONTH(Hist_Inputs!$Q117)),(Hist_Inputs!$J117)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q117), MONTH(L$9)=MONTH(Hist_Inputs!$Q117)),(Hist_Inputs!$J117)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q117), MONTH(M$9)=MONTH(Hist_Inputs!$Q117)),(Hist_Inputs!$J117)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q117), MONTH(N$9)=MONTH(Hist_Inputs!$Q117)),(Hist_Inputs!$J117)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q117), MONTH(O$9)=MONTH(Hist_Inputs!$Q117)),(Hist_Inputs!$J117)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q117), MONTH(P$9)=MONTH(Hist_Inputs!$Q117)),(Hist_Inputs!$J117)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q117), MONTH(Q$9)=MONTH(Hist_Inputs!$Q117)),(Hist_Inputs!$J117)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q117), MONTH(R$9)=MONTH(Hist_Inputs!$Q117)),(Hist_Inputs!$J117)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q117), MONTH(S$9)=MONTH(Hist_Inputs!$Q117)),(Hist_Inputs!$J117)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q117), MONTH(T$9)=MONTH(Hist_Inputs!$Q117)),(Hist_Inputs!$J117)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q117), MONTH(U$9)=MONTH(Hist_Inputs!$Q117)),(Hist_Inputs!$J117)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q117), MONTH(V$9)=MONTH(Hist_Inputs!$Q117)),(Hist_Inputs!$J117)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q117), MONTH(W$9)=MONTH(Hist_Inputs!$Q117)),(Hist_Inputs!$J117)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q117), MONTH(X$9)=MONTH(Hist_Inputs!$Q117)),(Hist_Inputs!$J117)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q117), MONTH(Y$9)=MONTH(Hist_Inputs!$Q117)),(Hist_Inputs!$J117)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q117), MONTH(Z$9)=MONTH(Hist_Inputs!$Q117)),(Hist_Inputs!$J117)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q117), MONTH(AA$9)=MONTH(Hist_Inputs!$Q117)),(Hist_Inputs!$J117)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q117), MONTH(AB$9)=MONTH(Hist_Inputs!$Q117)),(Hist_Inputs!$J117)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_3_Name=0,\"\",Revenue_Category_3_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q118), MONTH(J$9)=MONTH(Hist_Inputs!$Q118)),(Hist_Inputs!$J118)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q118), MONTH(K$9)=MONTH(Hist_Inputs!$Q118)),(Hist_Inputs!$J118)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q118), MONTH(L$9)=MONTH(Hist_Inputs!$Q118)),(Hist_Inputs!$J118)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q118), MONTH(M$9)=MONTH(Hist_Inputs!$Q118)),(Hist_Inputs!$J118)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q118), MONTH(N$9)=MONTH(Hist_Inputs!$Q118)),(Hist_Inputs!$J118)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q118), MONTH(O$9)=MONTH(Hist_Inputs!$Q118)),(Hist_Inputs!$J118)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q118), MONTH(P$9)=MONTH(Hist_Inputs!$Q118)),(Hist_Inputs!$J118)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q118), MONTH(Q$9)=MONTH(Hist_Inputs!$Q118)),(Hist_Inputs!$J118)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q118), MONTH(R$9)=MONTH(Hist_Inputs!$Q118)),(Hist_Inputs!$J118)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q118), MONTH(S$9)=MONTH(Hist_Inputs!$Q118)),(Hist_Inputs!$J118)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q118), MONTH(T$9)=MONTH(Hist_Inputs!$Q118)),(Hist_Inputs!$J118)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q118), MONTH(U$9)=MONTH(Hist_Inputs!$Q118)),(Hist_Inputs!$J118)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q118), MONTH(V$9)=MONTH(Hist_Inputs!$Q118)),(Hist_Inputs!$J118)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q118), MONTH(W$9)=MONTH(Hist_Inputs!$Q118)),(Hist_Inputs!$J118)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q118), MONTH(X$9)=MONTH(Hist_Inputs!$Q118)),(Hist_Inputs!$J118)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q118), MONTH(Y$9)=MONTH(Hist_Inputs!$Q118)),(Hist_Inputs!$J118)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q118), MONTH(Z$9)=MONTH(Hist_Inputs!$Q118)),(Hist_Inputs!$J118)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q118), MONTH(AA$9)=MONTH(Hist_Inputs!$Q118)),(Hist_Inputs!$J118)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q118), MONTH(AB$9)=MONTH(Hist_Inputs!$Q118)),(Hist_Inputs!$J118)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_4_Name=0,\"\",Revenue_Category_4_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q119), MONTH(J$9)=MONTH(Hist_Inputs!$Q119)),(Hist_Inputs!$J119)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q119), MONTH(K$9)=MONTH(Hist_Inputs!$Q119)),(Hist_Inputs!$J119)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q119), MONTH(L$9)=MONTH(Hist_Inputs!$Q119)),(Hist_Inputs!$J119)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q119), MONTH(M$9)=MONTH(Hist_Inputs!$Q119)),(Hist_Inputs!$J119)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q119), MONTH(N$9)=MONTH(Hist_Inputs!$Q119)),(Hist_Inputs!$J119)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q119), MONTH(O$9)=MONTH(Hist_Inputs!$Q119)),(Hist_Inputs!$J119)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q119), MONTH(P$9)=MONTH(Hist_Inputs!$Q119)),(Hist_Inputs!$J119)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q119), MONTH(Q$9)=MONTH(Hist_Inputs!$Q119)),(Hist_Inputs!$J119)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q119), MONTH(R$9)=MONTH(Hist_Inputs!$Q119)),(Hist_Inputs!$J119)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q119), MONTH(S$9)=MONTH(Hist_Inputs!$Q119)),(Hist_Inputs!$J119)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q119), MONTH(T$9)=MONTH(Hist_Inputs!$Q119)),(Hist_Inputs!$J119)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q119), MONTH(U$9)=MONTH(Hist_Inputs!$Q119)),(Hist_Inputs!$J119)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q119), MONTH(V$9)=MONTH(Hist_Inputs!$Q119)),(Hist_Inputs!$J119)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q119), MONTH(W$9)=MONTH(Hist_Inputs!$Q119)),(Hist_Inputs!$J119)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q119), MONTH(X$9)=MONTH(Hist_Inputs!$Q119)),(Hist_Inputs!$J119)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q119), MONTH(Y$9)=MONTH(Hist_Inputs!$Q119)),(Hist_Inputs!$J119)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q119), MONTH(Z$9)=MONTH(Hist_Inputs!$Q119)),(Hist_Inputs!$J119)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q119), MONTH(AA$9)=MONTH(Hist_Inputs!$Q119)),(Hist_Inputs!$J119)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q119), MONTH(AB$9)=MONTH(Hist_Inputs!$Q119)),(Hist_Inputs!$J119)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_5_Name=0,\"\",Revenue_Category_5_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q120), MONTH(J$9)=MONTH(Hist_Inputs!$Q120)),(Hist_Inputs!$J120)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q120), MONTH(K$9)=MONTH(Hist_Inputs!$Q120)),(Hist_Inputs!$J120)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q120), MONTH(L$9)=MONTH(Hist_Inputs!$Q120)),(Hist_Inputs!$J120)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q120), MONTH(M$9)=MONTH(Hist_Inputs!$Q120)),(Hist_Inputs!$J120)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q120), MONTH(N$9)=MONTH(Hist_Inputs!$Q120)),(Hist_Inputs!$J120)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q120), MONTH(O$9)=MONTH(Hist_Inputs!$Q120)),(Hist_Inputs!$J120)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q120), MONTH(P$9)=MONTH(Hist_Inputs!$Q120)),(Hist_Inputs!$J120)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q120), MONTH(Q$9)=MONTH(Hist_Inputs!$Q120)),(Hist_Inputs!$J120)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q120), MONTH(R$9)=MONTH(Hist_Inputs!$Q120)),(Hist_Inputs!$J120)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q120), MONTH(S$9)=MONTH(Hist_Inputs!$Q120)),(Hist_Inputs!$J120)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q120), MONTH(T$9)=MONTH(Hist_Inputs!$Q120)),(Hist_Inputs!$J120)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q120), MONTH(U$9)=MONTH(Hist_Inputs!$Q120)),(Hist_Inputs!$J120)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q120), MONTH(V$9)=MONTH(Hist_Inputs!$Q120)),(Hist_Inputs!$J120)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q120), MONTH(W$9)=MONTH(Hist_Inputs!$Q120)),(Hist_Inputs!$J120)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q120), MONTH(X$9)=MONTH(Hist_Inputs!$Q120)),(Hist_Inputs!$J120)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q120), MONTH(Y$9)=MONTH(Hist_Inputs!$Q120)),(Hist_Inputs!$J120)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q120), MONTH(Z$9)=MONTH(Hist_Inputs!$Q120)),(Hist_Inputs!$J120)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q120), MONTH(AA$9)=MONTH(Hist_Inputs!$Q120)),(Hist_Inputs!$J120)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q120), MONTH(AB$9)=MONTH(Hist_Inputs!$Q120)),(Hist_Inputs!$J120)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_6_Name=0,\"\",Revenue_Category_6_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q121), MONTH(J$9)=MONTH(Hist_Inputs!$Q121)),(Hist_Inputs!$J121)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q121), MONTH(K$9)=MONTH(Hist_Inputs!$Q121)),(Hist_Inputs!$J121)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q121), MONTH(L$9)=MONTH(Hist_Inputs!$Q121)),(Hist_Inputs!$J121)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q121), MONTH(M$9)=MONTH(Hist_Inputs!$Q121)),(Hist_Inputs!$J121)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q121), MONTH(N$9)=MONTH(Hist_Inputs!$Q121)),(Hist_Inputs!$J121)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q121), MONTH(O$9)=MONTH(Hist_Inputs!$Q121)),(Hist_Inputs!$J121)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q121), MONTH(P$9)=MONTH(Hist_Inputs!$Q121)),(Hist_Inputs!$J121)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q121), MONTH(Q$9)=MONTH(Hist_Inputs!$Q121)),(Hist_Inputs!$J121)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q121), MONTH(R$9)=MONTH(Hist_Inputs!$Q121)),(Hist_Inputs!$J121)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q121), MONTH(S$9)=MONTH(Hist_Inputs!$Q121)),(Hist_Inputs!$J121)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q121), MONTH(T$9)=MONTH(Hist_Inputs!$Q121)),(Hist_Inputs!$J121)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q121), MONTH(U$9)=MONTH(Hist_Inputs!$Q121)),(Hist_Inputs!$J121)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q121), MONTH(V$9)=MONTH(Hist_Inputs!$Q121)),(Hist_Inputs!$J121)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q121), MONTH(W$9)=MONTH(Hist_Inputs!$Q121)),(Hist_Inputs!$J121)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q121), MONTH(X$9)=MONTH(Hist_Inputs!$Q121)),(Hist_Inputs!$J121)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q121), MONTH(Y$9)=MONTH(Hist_Inputs!$Q121)),(Hist_Inputs!$J121)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q121), MONTH(Z$9)=MONTH(Hist_Inputs!$Q121)),(Hist_Inputs!$J121)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q121), MONTH(AA$9)=MONTH(Hist_Inputs!$Q121)),(Hist_Inputs!$J121)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q121), MONTH(AB$9)=MONTH(Hist_Inputs!$Q121)),(Hist_Inputs!$J121)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_7_Name=0,\"\",Revenue_Category_7_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q122), MONTH(J$9)=MONTH(Hist_Inputs!$Q122)),(Hist_Inputs!$J122)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q122), MONTH(K$9)=MONTH(Hist_Inputs!$Q122)),(Hist_Inputs!$J122)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q122), MONTH(L$9)=MONTH(Hist_Inputs!$Q122)),(Hist_Inputs!$J122)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q122), MONTH(M$9)=MONTH(Hist_Inputs!$Q122)),(Hist_Inputs!$J122)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q122), MONTH(N$9)=MONTH(Hist_Inputs!$Q122)),(Hist_Inputs!$J122)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q122), MONTH(O$9)=MONTH(Hist_Inputs!$Q122)),(Hist_Inputs!$J122)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q122), MONTH(P$9)=MONTH(Hist_Inputs!$Q122)),(Hist_Inputs!$J122)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q122), MONTH(Q$9)=MONTH(Hist_Inputs!$Q122)),(Hist_Inputs!$J122)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q122), MONTH(R$9)=MONTH(Hist_Inputs!$Q122)),(Hist_Inputs!$J122)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q122), MONTH(S$9)=MONTH(Hist_Inputs!$Q122)),(Hist_Inputs!$J122)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q122), MONTH(T$9)=MONTH(Hist_Inputs!$Q122)),(Hist_Inputs!$J122)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q122), MONTH(U$9)=MONTH(Hist_Inputs!$Q122)),(Hist_Inputs!$J122)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q122), MONTH(V$9)=MONTH(Hist_Inputs!$Q122)),(Hist_Inputs!$J122)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q122), MONTH(W$9)=MONTH(Hist_Inputs!$Q122)),(Hist_Inputs!$J122)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q122), MONTH(X$9)=MONTH(Hist_Inputs!$Q122)),(Hist_Inputs!$J122)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q122), MONTH(Y$9)=MONTH(Hist_Inputs!$Q122)),(Hist_Inputs!$J122)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q122), MONTH(Z$9)=MONTH(Hist_Inputs!$Q122)),(Hist_Inputs!$J122)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q122), MONTH(AA$9)=MONTH(Hist_Inputs!$Q122)),(Hist_Inputs!$J122)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q122), MONTH(AB$9)=MONTH(Hist_Inputs!$Q122)),(Hist_Inputs!$J122)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_8_Name=0,\"\",Revenue_Category_8_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q123), MONTH(J$9)=MONTH(Hist_Inputs!$Q123)),(Hist_Inputs!$J123)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q123), MONTH(K$9)=MONTH(Hist_Inputs!$Q123)),(Hist_Inputs!$J123)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q123), MONTH(L$9)=MONTH(Hist_Inputs!$Q123)),(Hist_Inputs!$J123)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q123), MONTH(M$9)=MONTH(Hist_Inputs!$Q123)),(Hist_Inputs!$J123)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q123), MONTH(N$9)=MONTH(Hist_Inputs!$Q123)),(Hist_Inputs!$J123)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q123), MONTH(O$9)=MONTH(Hist_Inputs!$Q123)),(Hist_Inputs!$J123)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q123), MONTH(P$9)=MONTH(Hist_Inputs!$Q123)),(Hist_Inputs!$J123)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q123), MONTH(Q$9)=MONTH(Hist_Inputs!$Q123)),(Hist_Inputs!$J123)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q123), MONTH(R$9)=MONTH(Hist_Inputs!$Q123)),(Hist_Inputs!$J123)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q123), MONTH(S$9)=MONTH(Hist_Inputs!$Q123)),(Hist_Inputs!$J123)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q123), MONTH(T$9)=MONTH(Hist_Inputs!$Q123)),(Hist_Inputs!$J123)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q123), MONTH(U$9)=MONTH(Hist_Inputs!$Q123)),(Hist_Inputs!$J123)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q123), MONTH(V$9)=MONTH(Hist_Inputs!$Q123)),(Hist_Inputs!$J123)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q123), MONTH(W$9)=MONTH(Hist_Inputs!$Q123)),(Hist_Inputs!$J123)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q123), MONTH(X$9)=MONTH(Hist_Inputs!$Q123)),(Hist_Inputs!$J123)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q123), MONTH(Y$9)=MONTH(Hist_Inputs!$Q123)),(Hist_Inputs!$J123)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q123), MONTH(Z$9)=MONTH(Hist_Inputs!$Q123)),(Hist_Inputs!$J123)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q123), MONTH(AA$9)=MONTH(Hist_Inputs!$Q123)),(Hist_Inputs!$J123)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q123), MONTH(AB$9)=MONTH(Hist_Inputs!$Q123)),(Hist_Inputs!$J123)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_9_Name=0,\"\",Revenue_Category_9_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q124), MONTH(J$9)=MONTH(Hist_Inputs!$Q124)),(Hist_Inputs!$J124)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q124), MONTH(K$9)=MONTH(Hist_Inputs!$Q124)),(Hist_Inputs!$J124)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q124), MONTH(L$9)=MONTH(Hist_Inputs!$Q124)),(Hist_Inputs!$J124)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q124), MONTH(M$9)=MONTH(Hist_Inputs!$Q124)),(Hist_Inputs!$J124)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q124), MONTH(N$9)=MONTH(Hist_Inputs!$Q124)),(Hist_Inputs!$J124)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q124), MONTH(O$9)=MONTH(Hist_Inputs!$Q124)),(Hist_Inputs!$J124)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q124), MONTH(P$9)=MONTH(Hist_Inputs!$Q124)),(Hist_Inputs!$J124)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q124), MONTH(Q$9)=MONTH(Hist_Inputs!$Q124)),(Hist_Inputs!$J124)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q124), MONTH(R$9)=MONTH(Hist_Inputs!$Q124)),(Hist_Inputs!$J124)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q124), MONTH(S$9)=MONTH(Hist_Inputs!$Q124)),(Hist_Inputs!$J124)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q124), MONTH(T$9)=MONTH(Hist_Inputs!$Q124)),(Hist_Inputs!$J124)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q124), MONTH(U$9)=MONTH(Hist_Inputs!$Q124)),(Hist_Inputs!$J124)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q124), MONTH(V$9)=MONTH(Hist_Inputs!$Q124)),(Hist_Inputs!$J124)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q124), MONTH(W$9)=MONTH(Hist_Inputs!$Q124)),(Hist_Inputs!$J124)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q124), MONTH(X$9)=MONTH(Hist_Inputs!$Q124)),(Hist_Inputs!$J124)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q124), MONTH(Y$9)=MONTH(Hist_Inputs!$Q124)),(Hist_Inputs!$J124)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q124), MONTH(Z$9)=MONTH(Hist_Inputs!$Q124)),(Hist_Inputs!$J124)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q124), MONTH(AA$9)=MONTH(Hist_Inputs!$Q124)),(Hist_Inputs!$J124)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q124), MONTH(AB$9)=MONTH(Hist_Inputs!$Q124)),(Hist_Inputs!$J124)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_10_Name=0,\"\",Revenue_Category_10_Name)","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(J$9)=YEAR(Hist_Inputs!$Q125), MONTH(J$9)=MONTH(Hist_Inputs!$Q125)),(Hist_Inputs!$J125)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(K$9)=YEAR(Hist_Inputs!$Q125), MONTH(K$9)=MONTH(Hist_Inputs!$Q125)),(Hist_Inputs!$J125)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(L$9)=YEAR(Hist_Inputs!$Q125), MONTH(L$9)=MONTH(Hist_Inputs!$Q125)),(Hist_Inputs!$J125)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(M$9)=YEAR(Hist_Inputs!$Q125), MONTH(M$9)=MONTH(Hist_Inputs!$Q125)),(Hist_Inputs!$J125)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(N$9)=YEAR(Hist_Inputs!$Q125), MONTH(N$9)=MONTH(Hist_Inputs!$Q125)),(Hist_Inputs!$J125)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(O$9)=YEAR(Hist_Inputs!$Q125), MONTH(O$9)=MONTH(Hist_Inputs!$Q125)),(Hist_Inputs!$J125)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(P$9)=YEAR(Hist_Inputs!$Q125), MONTH(P$9)=MONTH(Hist_Inputs!$Q125)),(Hist_Inputs!$J125)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Q$9)=YEAR(Hist_Inputs!$Q125), MONTH(Q$9)=MONTH(Hist_Inputs!$Q125)),(Hist_Inputs!$J125)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(R$9)=YEAR(Hist_Inputs!$Q125), MONTH(R$9)=MONTH(Hist_Inputs!$Q125)),(Hist_Inputs!$J125)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(S$9)=YEAR(Hist_Inputs!$Q125), MONTH(S$9)=MONTH(Hist_Inputs!$Q125)),(Hist_Inputs!$J125)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(T$9)=YEAR(Hist_Inputs!$Q125), MONTH(T$9)=MONTH(Hist_Inputs!$Q125)),(Hist_Inputs!$J125)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(U$9)=YEAR(Hist_Inputs!$Q125), MONTH(U$9)=MONTH(Hist_Inputs!$Q125)),(Hist_Inputs!$J125)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(V$9)=YEAR(Hist_Inputs!$Q125), MONTH(V$9)=MONTH(Hist_Inputs!$Q125)),(Hist_Inputs!$J125)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(W$9)=YEAR(Hist_Inputs!$Q125), MONTH(W$9)=MONTH(Hist_Inputs!$Q125)),(Hist_Inputs!$J125)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(X$9)=YEAR(Hist_Inputs!$Q125), MONTH(X$9)=MONTH(Hist_Inputs!$Q125)),(Hist_Inputs!$J125)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Y$9)=YEAR(Hist_Inputs!$Q125), MONTH(Y$9)=MONTH(Hist_Inputs!$Q125)),(Hist_Inputs!$J125)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Z$9)=YEAR(Hist_Inputs!$Q125), MONTH(Z$9)=MONTH(Hist_Inputs!$Q125)),(Hist_Inputs!$J125)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(AA$9)=YEAR(Hist_Inputs!$Q125), MONTH(AA$9)=MONTH(Hist_Inputs!$Q125)),(Hist_Inputs!$J125)*TS_Income_Tax_Rate,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(AB$9)=YEAR(Hist_Inputs!$Q125), MONTH(AB$9)=MONTH(Hist_Inputs!$Q125)),(Hist_Inputs!$J125)*TS_Income_Tax_Rate,0),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C126","v":"Total Delayed Sales Margin"},null,null,null,null,null,null,{"$f":"SUM(J116:J125)","v":0},0,0,0,0,0,{"$f":"SUM(P116:P125)","v":0},{"$f":"SUM(Q116:Q125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Error check",null,null,null,null,null,{"$f":"IF(ISERROR(SUM(J128:U128)),1,MIN(SUM(J128:U128),1))","v":0},{"$f":"IF(ISERROR(J126),1,0)","v":0},{"$f":"IF(ISERROR(K126),1,0)","v":0},{"$f":"IF(ISERROR(L126),1,0)","v":0},{"$f":"IF(ISERROR(M126),1,0)","v":0},{"$f":"IF(ISERROR(N126),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(Y126),1,0)","v":0},{"$f":"IF(ISERROR(Z126),1,0)","v":0},{"$f":"IF(ISERROR(AA126),1,0)","v":0},{"$f":"IF(ISERROR(AB126),1,0)","v":0},{"$f":"IF(ISERROR(AC126),1,0)","v":0}]

{"sheet":"PV_Tax","index":14,"n_rows":128,"n_cols":29,"rows_kept":128,"cut":false,"hidden":true,"merged":[[2,1,2,5]]}
[{"$f":"HL_Err_Chk_53+HL_Err_Chk_54+HL_Err_Chk_55+HL_Err_Chk_56+HL_Err_Chk_57+HL_Err_Chk_58","v":0},"Present Value of Tax From Start Date to Date for Assessment"]
[null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,"Go to Table of Contents"]
["é","ç","è","x","h","O"]
[]
[null,{"$f":"IF(TS_Pers_In_Yr=1,\"\",TS_Per_Type_Name&\" Ending\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(TS_Pers_In_Yr=1,\"\",LEFT(INDEX(LU_Mth_Names,MONTH(J9)),3)&\"-\"&RIGHT(YEAR(J9),2))&\" \"","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,{"$f":"IF(TS_Pers_In_Yr=1,Yr_Name&\" Ending \"&DAY(TS_Per_1_End_Date)&\" \"&INDEX(LU_Mth_Names,DD_TS_Fin_YE_Mth),TS_Per_Type_Name)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"IF(TS_Model_Year_End=\"Financial Year\",RIGHT(J10-1,2)&\"/\"&RIGHT(J10,2),J10)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Period Start Date (From Start of Day...)",null,null,null,null,null,null,null,{"$f":"IF(J12=1,TS_Start_Date,H9+1)","v":{"$error":"#N/A"}},{"$f":"IF(K12=1,TS_Start_Date,J9+1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Period End Date (Until End of Day...)",null,null,null,null,null,null,null,{"$f":"IF(J12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+J12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+J12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(K12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+K12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+K12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(L12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+L12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+L12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(M12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+M12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+M12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(N12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+N12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+N12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(Y12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+Y12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+Y12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(Z12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+Z12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+Z12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(AA12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AA12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AA12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(AB12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AB12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AB12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(AC12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AC12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AC12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}}]
[null,"Financial Year",null,null,null,null,null,null,null,{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+J12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+K12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+L12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+M12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+N12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+Y12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+Z12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+AA12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+AB12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+AC12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}}]
[null,"Financial Year Period",null,null,null,null,null,null,null,{"$f":"IF(TS_Pers_In_Yr=1,Yr_Name,TS_Per_Type_Prefix&IF(MOD(TS_Per_1_Number+J12-1,TS_Pers_In_Yr)=0,TS_Pers_In_Yr,MOD(TS_Per_1_Number+J12-1,TS_Pers_In_Yr)))&\" \"","v":"Year "},"Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year "]
[null,"Counter",null,null,null,null,null,null,null,{"$f":"COLUMN(J12)-COLUMN($J12)+1","v":1},{"$f":"COLUMN(K12)-COLUMN($J12)+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Period Key",null,null,null,null,null,null,null,{"$f":"J10&\"-\"&J11","v":{"$error":"#N/A"}},{"$f":"K10&\"-\"&K11","v":{"$error":"#N/A"}},{"$f":"L10&\"-\"&L11","v":{"$error":"#N/A"}},{"$f":"M10&\"-\"&M11","v":{"$error":"#N/A"}},{"$f":"N10&\"-\"&N11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"Y10&\"-\"&Y11","v":{"$error":"#N/A"}},{"$f":"Z10&\"-\"&Z11","v":{"$error":"#N/A"}},{"$f":"AA10&\"-\"&AA11","v":{"$error":"#N/A"}},{"$f":"AB10&\"-\"&AB11","v":{"$error":"#N/A"}},{"$f":"AC10&\"-\"&AC11","v":{"$error":"#N/A"}}]
[]
[]
[null,{"$f":"Hist_Inputs!B16","v":"Avoided Capital Expenditure"}]
[]
[null,null,{"$f":"Hist_Inputs!C18","v":"Avoided capex category"},null,null,null,null,"PV (Start Date - End Date)","PV (End Date - DfA)",{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,{"$f":"SUM(J19:AC19)","v":0},{"$f":"PV_Tax!H19","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y19,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L19),DAY(Hist_Inputs!$L19)),,All_Tax!J19),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y19,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L19),DAY(Hist_Inputs!$L19)),,All_Tax!K19),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y19,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L19),DAY(Hist_Inputs!$L19)),,All_Tax!L19),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y19,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L19),DAY(Hist_Inputs!$L19)),,All_Tax!M19),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y19,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L19),DAY(Hist_Inputs!$L19)),,All_Tax!N19),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y19,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L19),DAY(Hist_Inputs!$L19)),,All_Tax!O19),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y19,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L19),DAY(Hist_Inputs!$L19)),,All_Tax!P19),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y19,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L19),DAY(Hist_Inputs!$L19)),,All_Tax!Q19),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y19,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L19),DAY(Hist_Inputs!$L19)),,All_Tax!R19),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y19,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L19),DAY(Hist_Inputs!$L19)),,All_Tax!S19),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y19,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L19),DAY(Hist_Inputs!$L19)),,All_Tax!T19),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y19,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L19),DAY(Hist_Inputs!$L19)),,All_Tax!U19),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y19,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L19),DAY(Hist_Inputs!$L19)),,All_Tax!V19),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y19,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L19),DAY(Hist_Inputs!$L19)),,All_Tax!W19),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y19,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L19),DAY(Hist_Inputs!$L19)),,All_Tax!X19),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y19,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L19),DAY(Hist_Inputs!$L19)),,All_Tax!Y19),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y19,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L19),DAY(Hist_Inputs!$L19)),,All_Tax!Z19),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y19,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L19),DAY(Hist_Inputs!$L19)),,All_Tax!AA19),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y19,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L19),DAY(Hist_Inputs!$L19)),,All_Tax!AB19),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y19,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L19),DAY(Hist_Inputs!$L19)),,All_Tax!AC19),0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,{"$f":"SUM(J20:AC20)","v":0},{"$f":"PV_Tax!H20","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y20,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L20),DAY(Hist_Inputs!$L20)),,All_Tax!J20),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y20,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L20),DAY(Hist_Inputs!$L20)),,All_Tax!K20),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y20,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L20),DAY(Hist_Inputs!$L20)),,All_Tax!L20),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y20,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L20),DAY(Hist_Inputs!$L20)),,All_Tax!M20),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y20,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L20),DAY(Hist_Inputs!$L20)),,All_Tax!N20),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y20,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L20),DAY(Hist_Inputs!$L20)),,All_Tax!O20),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y20,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L20),DAY(Hist_Inputs!$L20)),,All_Tax!P20),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y20,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L20),DAY(Hist_Inputs!$L20)),,All_Tax!Q20),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y20,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L20),DAY(Hist_Inputs!$L20)),,All_Tax!R20),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y20,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L20),DAY(Hist_Inputs!$L20)),,All_Tax!S20),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y20,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L20),DAY(Hist_Inputs!$L20)),,All_Tax!T20),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y20,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L20),DAY(Hist_Inputs!$L20)),,All_Tax!U20),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y20,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L20),DAY(Hist_Inputs!$L20)),,All_Tax!V20),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y20,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L20),DAY(Hist_Inputs!$L20)),,All_Tax!W20),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y20,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L20),DAY(Hist_Inputs!$L20)),,All_Tax!X20),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y20,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L20),DAY(Hist_Inputs!$L20)),,All_Tax!Y20),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y20,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L20),DAY(Hist_Inputs!$L20)),,All_Tax!Z20),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y20,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L20),DAY(Hist_Inputs!$L20)),,All_Tax!AA20),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y20,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L20),DAY(Hist_Inputs!$L20)),,All_Tax!AB20),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y20,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L20),DAY(Hist_Inputs!$L20)),,All_Tax!AC20),0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H21","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y21,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L21),DAY(Hist_Inputs!$L21)),,All_Tax!J21),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y21,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L21),DAY(Hist_Inputs!$L21)),,All_Tax!K21),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y21,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L21),DAY(Hist_Inputs!$L21)),,All_Tax!L21),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y21,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L21),DAY(Hist_Inputs!$L21)),,All_Tax!M21),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y21,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L21),DAY(Hist_Inputs!$L21)),,All_Tax!N21),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y21,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L21),DAY(Hist_Inputs!$L21)),,All_Tax!O21),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y21,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L21),DAY(Hist_Inputs!$L21)),,All_Tax!P21),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y21,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L21),DAY(Hist_Inputs!$L21)),,All_Tax!Q21),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y21,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L21),DAY(Hist_Inputs!$L21)),,All_Tax!R21),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y21,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L21),DAY(Hist_Inputs!$L21)),,All_Tax!S21),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y21,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L21),DAY(Hist_Inputs!$L21)),,All_Tax!T21),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y21,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L21),DAY(Hist_Inputs!$L21)),,All_Tax!U21),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y21,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L21),DAY(Hist_Inputs!$L21)),,All_Tax!V21),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y21,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L21),DAY(Hist_Inputs!$L21)),,All_Tax!W21),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y21,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L21),DAY(Hist_Inputs!$L21)),,All_Tax!X21),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y21,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L21),DAY(Hist_Inputs!$L21)),,All_Tax!Y21),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y21,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L21),DAY(Hist_Inputs!$L21)),,All_Tax!Z21),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y21,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L21),DAY(Hist_Inputs!$L21)),,All_Tax!AA21),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y21,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L21),DAY(Hist_Inputs!$L21)),,All_Tax!AB21),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y21,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L21),DAY(Hist_Inputs!$L21)),,All_Tax!AC21),0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H22","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y22,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L22),DAY(Hist_Inputs!$L22)),,All_Tax!J22),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y22,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L22),DAY(Hist_Inputs!$L22)),,All_Tax!K22),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y22,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L22),DAY(Hist_Inputs!$L22)),,All_Tax!L22),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y22,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L22),DAY(Hist_Inputs!$L22)),,All_Tax!M22),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y22,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L22),DAY(Hist_Inputs!$L22)),,All_Tax!N22),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y22,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L22),DAY(Hist_Inputs!$L22)),,All_Tax!O22),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y22,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L22),DAY(Hist_Inputs!$L22)),,All_Tax!P22),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y22,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L22),DAY(Hist_Inputs!$L22)),,All_Tax!Q22),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y22,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L22),DAY(Hist_Inputs!$L22)),,All_Tax!R22),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y22,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L22),DAY(Hist_Inputs!$L22)),,All_Tax!S22),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y22,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L22),DAY(Hist_Inputs!$L22)),,All_Tax!T22),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y22,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L22),DAY(Hist_Inputs!$L22)),,All_Tax!U22),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y22,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L22),DAY(Hist_Inputs!$L22)),,All_Tax!V22),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y22,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L22),DAY(Hist_Inputs!$L22)),,All_Tax!W22),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y22,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L22),DAY(Hist_Inputs!$L22)),,All_Tax!X22),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y22,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L22),DAY(Hist_Inputs!$L22)),,All_Tax!Y22),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y22,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L22),DAY(Hist_Inputs!$L22)),,All_Tax!Z22),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y22,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L22),DAY(Hist_Inputs!$L22)),,All_Tax!AA22),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y22,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L22),DAY(Hist_Inputs!$L22)),,All_Tax!AB22),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y22,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L22),DAY(Hist_Inputs!$L22)),,All_Tax!AC22),0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H23","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y23,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L23),DAY(Hist_Inputs!$L23)),,All_Tax!J23),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y23,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L23),DAY(Hist_Inputs!$L23)),,All_Tax!K23),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y23,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L23),DAY(Hist_Inputs!$L23)),,All_Tax!L23),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y23,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L23),DAY(Hist_Inputs!$L23)),,All_Tax!M23),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y23,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L23),DAY(Hist_Inputs!$L23)),,All_Tax!N23),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y23,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L23),DAY(Hist_Inputs!$L23)),,All_Tax!O23),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y23,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L23),DAY(Hist_Inputs!$L23)),,All_Tax!P23),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y23,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L23),DAY(Hist_Inputs!$L23)),,All_Tax!Q23),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y23,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L23),DAY(Hist_Inputs!$L23)),,All_Tax!R23),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y23,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L23),DAY(Hist_Inputs!$L23)),,All_Tax!S23),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y23,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L23),DAY(Hist_Inputs!$L23)),,All_Tax!T23),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y23,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L23),DAY(Hist_Inputs!$L23)),,All_Tax!U23),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y23,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L23),DAY(Hist_Inputs!$L23)),,All_Tax!V23),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y23,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L23),DAY(Hist_Inputs!$L23)),,All_Tax!W23),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y23,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L23),DAY(Hist_Inputs!$L23)),,All_Tax!X23),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y23,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L23),DAY(Hist_Inputs!$L23)),,All_Tax!Y23),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y23,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L23),DAY(Hist_Inputs!$L23)),,All_Tax!Z23),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y23,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L23),DAY(Hist_Inputs!$L23)),,All_Tax!AA23),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y23,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L23),DAY(Hist_Inputs!$L23)),,All_Tax!AB23),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y23,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L23),DAY(Hist_Inputs!$L23)),,All_Tax!AC23),0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H24","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y24,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L24),DAY(Hist_Inputs!$L24)),,All_Tax!J24),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y24,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L24),DAY(Hist_Inputs!$L24)),,All_Tax!K24),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y24,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L24),DAY(Hist_Inputs!$L24)),,All_Tax!L24),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y24,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L24),DAY(Hist_Inputs!$L24)),,All_Tax!M24),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y24,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L24),DAY(Hist_Inputs!$L24)),,All_Tax!N24),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y24,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L24),DAY(Hist_Inputs!$L24)),,All_Tax!O24),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y24,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L24),DAY(Hist_Inputs!$L24)),,All_Tax!P24),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y24,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L24),DAY(Hist_Inputs!$L24)),,All_Tax!Q24),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y24,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L24),DAY(Hist_Inputs!$L24)),,All_Tax!R24),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y24,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L24),DAY(Hist_Inputs!$L24)),,All_Tax!S24),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y24,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L24),DAY(Hist_Inputs!$L24)),,All_Tax!T24),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y24,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L24),DAY(Hist_Inputs!$L24)),,All_Tax!U24),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y24,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L24),DAY(Hist_Inputs!$L24)),,All_Tax!V24),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y24,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L24),DAY(Hist_Inputs!$L24)),,All_Tax!W24),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y24,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L24),DAY(Hist_Inputs!$L24)),,All_Tax!X24),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y24,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L24),DAY(Hist_Inputs!$L24)),,All_Tax!Y24),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y24,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L24),DAY(Hist_Inputs!$L24)),,All_Tax!Z24),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y24,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L24),DAY(Hist_Inputs!$L24)),,All_Tax!AA24),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y24,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L24),DAY(Hist_Inputs!$L24)),,All_Tax!AB24),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y24,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L24),DAY(Hist_Inputs!$L24)),,All_Tax!AC24),0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H25","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y25,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L25),DAY(Hist_Inputs!$L25)),,All_Tax!J25),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y25,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L25),DAY(Hist_Inputs!$L25)),,All_Tax!K25),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y25,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L25),DAY(Hist_Inputs!$L25)),,All_Tax!L25),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y25,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L25),DAY(Hist_Inputs!$L25)),,All_Tax!M25),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y25,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L25),DAY(Hist_Inputs!$L25)),,All_Tax!N25),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y25,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L25),DAY(Hist_Inputs!$L25)),,All_Tax!O25),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y25,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L25),DAY(Hist_Inputs!$L25)),,All_Tax!P25),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y25,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L25),DAY(Hist_Inputs!$L25)),,All_Tax!Q25),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y25,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L25),DAY(Hist_Inputs!$L25)),,All_Tax!R25),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y25,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L25),DAY(Hist_Inputs!$L25)),,All_Tax!S25),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y25,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L25),DAY(Hist_Inputs!$L25)),,All_Tax!T25),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y25,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L25),DAY(Hist_Inputs!$L25)),,All_Tax!U25),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y25,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L25),DAY(Hist_Inputs!$L25)),,All_Tax!V25),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y25,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L25),DAY(Hist_Inputs!$L25)),,All_Tax!W25),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y25,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L25),DAY(Hist_Inputs!$L25)),,All_Tax!X25),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y25,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L25),DAY(Hist_Inputs!$L25)),,All_Tax!Y25),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y25,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L25),DAY(Hist_Inputs!$L25)),,All_Tax!Z25),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y25,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L25),DAY(Hist_Inputs!$L25)),,All_Tax!AA25),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y25,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L25),DAY(Hist_Inputs!$L25)),,All_Tax!AB25),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y25,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L25),DAY(Hist_Inputs!$L25)),,All_Tax!AC25),0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H26","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y26,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L26),DAY(Hist_Inputs!$L26)),,All_Tax!J26),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y26,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L26),DAY(Hist_Inputs!$L26)),,All_Tax!K26),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y26,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L26),DAY(Hist_Inputs!$L26)),,All_Tax!L26),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y26,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L26),DAY(Hist_Inputs!$L26)),,All_Tax!M26),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y26,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L26),DAY(Hist_Inputs!$L26)),,All_Tax!N26),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y26,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L26),DAY(Hist_Inputs!$L26)),,All_Tax!O26),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y26,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L26),DAY(Hist_Inputs!$L26)),,All_Tax!P26),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y26,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L26),DAY(Hist_Inputs!$L26)),,All_Tax!Q26),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y26,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L26),DAY(Hist_Inputs!$L26)),,All_Tax!R26),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y26,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L26),DAY(Hist_Inputs!$L26)),,All_Tax!S26),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y26,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L26),DAY(Hist_Inputs!$L26)),,All_Tax!T26),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y26,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L26),DAY(Hist_Inputs!$L26)),,All_Tax!U26),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y26,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L26),DAY(Hist_Inputs!$L26)),,All_Tax!V26),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y26,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L26),DAY(Hist_Inputs!$L26)),,All_Tax!W26),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y26,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L26),DAY(Hist_Inputs!$L26)),,All_Tax!X26),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y26,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L26),DAY(Hist_Inputs!$L26)),,All_Tax!Y26),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y26,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L26),DAY(Hist_Inputs!$L26)),,All_Tax!Z26),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y26,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L26),DAY(Hist_Inputs!$L26)),,All_Tax!AA26),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y26,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L26),DAY(Hist_Inputs!$L26)),,All_Tax!AB26),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y26,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L26),DAY(Hist_Inputs!$L26)),,All_Tax!AC26),0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H27","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y27,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L27),DAY(Hist_Inputs!$L27)),,All_Tax!J27),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y27,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L27),DAY(Hist_Inputs!$L27)),,All_Tax!K27),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y27,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L27),DAY(Hist_Inputs!$L27)),,All_Tax!L27),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y27,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L27),DAY(Hist_Inputs!$L27)),,All_Tax!M27),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y27,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L27),DAY(Hist_Inputs!$L27)),,All_Tax!N27),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y27,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L27),DAY(Hist_Inputs!$L27)),,All_Tax!O27),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y27,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L27),DAY(Hist_Inputs!$L27)),,All_Tax!P27),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y27,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L27),DAY(Hist_Inputs!$L27)),,All_Tax!Q27),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y27,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L27),DAY(Hist_Inputs!$L27)),,All_Tax!R27),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y27,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L27),DAY(Hist_Inputs!$L27)),,All_Tax!S27),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y27,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L27),DAY(Hist_Inputs!$L27)),,All_Tax!T27),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y27,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L27),DAY(Hist_Inputs!$L27)),,All_Tax!U27),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y27,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L27),DAY(Hist_Inputs!$L27)),,All_Tax!V27),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y27,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L27),DAY(Hist_Inputs!$L27)),,All_Tax!W27),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y27,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L27),DAY(Hist_Inputs!$L27)),,All_Tax!X27),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y27,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L27),DAY(Hist_Inputs!$L27)),,All_Tax!Y27),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y27,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L27),DAY(Hist_Inputs!$L27)),,All_Tax!Z27),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y27,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L27),DAY(Hist_Inputs!$L27)),,All_Tax!AA27),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y27,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L27),DAY(Hist_Inputs!$L27)),,All_Tax!AB27),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y27,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L27),DAY(Hist_Inputs!$L27)),,All_Tax!AC27),0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H28","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y28,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L28),DAY(Hist_Inputs!$L28)),,All_Tax!J28),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y28,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L28),DAY(Hist_Inputs!$L28)),,All_Tax!K28),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y28,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L28),DAY(Hist_Inputs!$L28)),,All_Tax!L28),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y28,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L28),DAY(Hist_Inputs!$L28)),,All_Tax!M28),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y28,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L28),DAY(Hist_Inputs!$L28)),,All_Tax!N28),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y28,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L28),DAY(Hist_Inputs!$L28)),,All_Tax!O28),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y28,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L28),DAY(Hist_Inputs!$L28)),,All_Tax!P28),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y28,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L28),DAY(Hist_Inputs!$L28)),,All_Tax!Q28),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y28,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L28),DAY(Hist_Inputs!$L28)),,All_Tax!R28),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y28,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L28),DAY(Hist_Inputs!$L28)),,All_Tax!S28),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y28,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L28),DAY(Hist_Inputs!$L28)),,All_Tax!T28),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y28,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L28),DAY(Hist_Inputs!$L28)),,All_Tax!U28),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y28,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L28),DAY(Hist_Inputs!$L28)),,All_Tax!V28),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y28,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L28),DAY(Hist_Inputs!$L28)),,All_Tax!W28),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y28,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L28),DAY(Hist_Inputs!$L28)),,All_Tax!X28),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y28,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L28),DAY(Hist_Inputs!$L28)),,All_Tax!Y28),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y28,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L28),DAY(Hist_Inputs!$L28)),,All_Tax!Z28),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y28,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L28),DAY(Hist_Inputs!$L28)),,All_Tax!AA28),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y28,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L28),DAY(Hist_Inputs!$L28)),,All_Tax!AB28),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y28,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L28),DAY(Hist_Inputs!$L28)),,All_Tax!AC28),0),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C29","v":"Total Avoided Capital Expenditure"},null,null,null,null,{"$f":"SUM(H19:H28)","v":0},{"$f":"SUM(I19:I28)","v":0},{"$f":"SUM(J19:J28)","v":0},0,0,0,0,0,{"$f":"SUM(P19:P28)","v":0},{"$f":"SUM(Q19:Q28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Error check",null,null,null,{"$f":"IF(ISERROR(SUM(H31:AC31)),1,MIN(SUM(H31:U31),1))","v":0},{"$f":"IF(ISERROR(H29),1,0)","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(N29),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(Y29),1,0)","v":0},{"$f":"IF(ISERROR(Z29),1,0)","v":0},{"$f":"IF(ISERROR(AA29),1,0)","v":0},{"$f":"IF(ISERROR(AB29),1,0)","v":0},{"$f":"IF(ISERROR(AC29),1,0)","v":0}]
[]
[null,{"$f":"Hist_Inputs!B33","v":"Delayed Capital Expenditure"}]
[]
[null,null,{"$f":"Hist_Inputs!C35","v":"Delayed capex category"},null,null,null,null,"PV (Start Date - End Date)","PV (End Date - DfA)",{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,{"$f":"SUM(J36:AC36)","v":0},{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T36,,PV_Tax!H36),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y36,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L36),DAY(Hist_Inputs!$L36))-Hist_Inputs!$L36,,All_Tax!J36)-All_Tax!J36,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y36,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L36),DAY(Hist_Inputs!$L36))-Hist_Inputs!$L36,,All_Tax!K36)-All_Tax!K36,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y36,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L36),DAY(Hist_Inputs!$L36))-Hist_Inputs!$L36,,All_Tax!L36)-All_Tax!L36,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y36,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L36),DAY(Hist_Inputs!$L36))-Hist_Inputs!$L36,,All_Tax!M36)-All_Tax!M36,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y36,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L36),DAY(Hist_Inputs!$L36))-Hist_Inputs!$L36,,All_Tax!N36)-All_Tax!N36,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y36,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L36),DAY(Hist_Inputs!$L36))-Hist_Inputs!$L36,,All_Tax!O36)-All_Tax!O36,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y36,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L36),DAY(Hist_Inputs!$L36))-Hist_Inputs!$L36,,All_Tax!P36)-All_Tax!P36,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y36,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L36),DAY(Hist_Inputs!$L36))-Hist_Inputs!$L36,,All_Tax!Q36)-All_Tax!Q36,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y36,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L36),DAY(Hist_Inputs!$L36))-Hist_Inputs!$L36,,All_Tax!R36)-All_Tax!R36,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y36,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L36),DAY(Hist_Inputs!$L36))-Hist_Inputs!$L36,,All_Tax!S36)-All_Tax!S36,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y36,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L36),DAY(Hist_Inputs!$L36))-Hist_Inputs!$L36,,All_Tax!T36)-All_Tax!T36,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y36,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L36),DAY(Hist_Inputs!$L36))-Hist_Inputs!$L36,,All_Tax!U36)-All_Tax!U36,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y36,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L36),DAY(Hist_Inputs!$L36))-Hist_Inputs!$L36,,All_Tax!V36)-All_Tax!V36,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y36,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L36),DAY(Hist_Inputs!$L36))-Hist_Inputs!$L36,,All_Tax!W36)-All_Tax!W36,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y36,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L36),DAY(Hist_Inputs!$L36))-Hist_Inputs!$L36,,All_Tax!X36)-All_Tax!X36,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y36,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L36),DAY(Hist_Inputs!$L36))-Hist_Inputs!$L36,,All_Tax!Y36)-All_Tax!Y36,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y36,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L36),DAY(Hist_Inputs!$L36))-Hist_Inputs!$L36,,All_Tax!Z36)-All_Tax!Z36,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y36,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L36),DAY(Hist_Inputs!$L36))-Hist_Inputs!$L36,,All_Tax!AA36)-All_Tax!AA36,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y36,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L36),DAY(Hist_Inputs!$L36))-Hist_Inputs!$L36,,All_Tax!AB36)-All_Tax!AB36,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y36,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L36),DAY(Hist_Inputs!$L36))-Hist_Inputs!$L36,,All_Tax!AC36)-All_Tax!AC36,0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T37,,PV_Tax!H37),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y37,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L37),DAY(Hist_Inputs!$L37))-Hist_Inputs!$L37,,All_Tax!J37)-All_Tax!J37,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y37,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L37),DAY(Hist_Inputs!$L37))-Hist_Inputs!$L37,,All_Tax!K37)-All_Tax!K37,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y37,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L37),DAY(Hist_Inputs!$L37))-Hist_Inputs!$L37,,All_Tax!L37)-All_Tax!L37,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y37,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L37),DAY(Hist_Inputs!$L37))-Hist_Inputs!$L37,,All_Tax!M37)-All_Tax!M37,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y37,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L37),DAY(Hist_Inputs!$L37))-Hist_Inputs!$L37,,All_Tax!N37)-All_Tax!N37,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y37,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L37),DAY(Hist_Inputs!$L37))-Hist_Inputs!$L37,,All_Tax!O37)-All_Tax!O37,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y37,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L37),DAY(Hist_Inputs!$L37))-Hist_Inputs!$L37,,All_Tax!P37)-All_Tax!P37,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y37,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L37),DAY(Hist_Inputs!$L37))-Hist_Inputs!$L37,,All_Tax!Q37)-All_Tax!Q37,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y37,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L37),DAY(Hist_Inputs!$L37))-Hist_Inputs!$L37,,All_Tax!R37)-All_Tax!R37,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y37,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L37),DAY(Hist_Inputs!$L37))-Hist_Inputs!$L37,,All_Tax!S37)-All_Tax!S37,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y37,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L37),DAY(Hist_Inputs!$L37))-Hist_Inputs!$L37,,All_Tax!T37)-All_Tax!T37,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y37,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L37),DAY(Hist_Inputs!$L37))-Hist_Inputs!$L37,,All_Tax!U37)-All_Tax!U37,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y37,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L37),DAY(Hist_Inputs!$L37))-Hist_Inputs!$L37,,All_Tax!V37)-All_Tax!V37,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y37,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L37),DAY(Hist_Inputs!$L37))-Hist_Inputs!$L37,,All_Tax!W37)-All_Tax!W37,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y37,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L37),DAY(Hist_Inputs!$L37))-Hist_Inputs!$L37,,All_Tax!X37)-All_Tax!X37,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y37,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L37),DAY(Hist_Inputs!$L37))-Hist_Inputs!$L37,,All_Tax!Y37)-All_Tax!Y37,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y37,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L37),DAY(Hist_Inputs!$L37))-Hist_Inputs!$L37,,All_Tax!Z37)-All_Tax!Z37,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y37,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L37),DAY(Hist_Inputs!$L37))-Hist_Inputs!$L37,,All_Tax!AA37)-All_Tax!AA37,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y37,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L37),DAY(Hist_Inputs!$L37))-Hist_Inputs!$L37,,All_Tax!AB37)-All_Tax!AB37,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y37,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L37),DAY(Hist_Inputs!$L37))-Hist_Inputs!$L37,,All_Tax!AC37)-All_Tax!AC37,0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T38,,PV_Tax!H38),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y38,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L38),DAY(Hist_Inputs!$L38))-Hist_Inputs!$L38,,All_Tax!J38)-All_Tax!J38,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y38,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L38),DAY(Hist_Inputs!$L38))-Hist_Inputs!$L38,,All_Tax!K38)-All_Tax!K38,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y38,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L38),DAY(Hist_Inputs!$L38))-Hist_Inputs!$L38,,All_Tax!L38)-All_Tax!L38,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y38,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L38),DAY(Hist_Inputs!$L38))-Hist_Inputs!$L38,,All_Tax!M38)-All_Tax!M38,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y38,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L38),DAY(Hist_Inputs!$L38))-Hist_Inputs!$L38,,All_Tax!N38)-All_Tax!N38,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y38,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L38),DAY(Hist_Inputs!$L38))-Hist_Inputs!$L38,,All_Tax!O38)-All_Tax!O38,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y38,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L38),DAY(Hist_Inputs!$L38))-Hist_Inputs!$L38,,All_Tax!P38)-All_Tax!P38,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y38,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L38),DAY(Hist_Inputs!$L38))-Hist_Inputs!$L38,,All_Tax!Q38)-All_Tax!Q38,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y38,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L38),DAY(Hist_Inputs!$L38))-Hist_Inputs!$L38,,All_Tax!R38)-All_Tax!R38,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y38,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L38),DAY(Hist_Inputs!$L38))-Hist_Inputs!$L38,,All_Tax!S38)-All_Tax!S38,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y38,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L38),DAY(Hist_Inputs!$L38))-Hist_Inputs!$L38,,All_Tax!T38)-All_Tax!T38,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y38,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L38),DAY(Hist_Inputs!$L38))-Hist_Inputs!$L38,,All_Tax!U38)-All_Tax!U38,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y38,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L38),DAY(Hist_Inputs!$L38))-Hist_Inputs!$L38,,All_Tax!V38)-All_Tax!V38,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y38,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L38),DAY(Hist_Inputs!$L38))-Hist_Inputs!$L38,,All_Tax!W38)-All_Tax!W38,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y38,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L38),DAY(Hist_Inputs!$L38))-Hist_Inputs!$L38,,All_Tax!X38)-All_Tax!X38,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y38,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L38),DAY(Hist_Inputs!$L38))-Hist_Inputs!$L38,,All_Tax!Y38)-All_Tax!Y38,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y38,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L38),DAY(Hist_Inputs!$L38))-Hist_Inputs!$L38,,All_Tax!Z38)-All_Tax!Z38,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y38,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L38),DAY(Hist_Inputs!$L38))-Hist_Inputs!$L38,,All_Tax!AA38)-All_Tax!AA38,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y38,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L38),DAY(Hist_Inputs!$L38))-Hist_Inputs!$L38,,All_Tax!AB38)-All_Tax!AB38,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y38,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L38),DAY(Hist_Inputs!$L38))-Hist_Inputs!$L38,,All_Tax!AC38)-All_Tax!AC38,0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T39,,PV_Tax!H39),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y39,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L39),DAY(Hist_Inputs!$L39))-Hist_Inputs!$L39,,All_Tax!J39)-All_Tax!J39,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y39,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L39),DAY(Hist_Inputs!$L39))-Hist_Inputs!$L39,,All_Tax!K39)-All_Tax!K39,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y39,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L39),DAY(Hist_Inputs!$L39))-Hist_Inputs!$L39,,All_Tax!L39)-All_Tax!L39,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y39,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L39),DAY(Hist_Inputs!$L39))-Hist_Inputs!$L39,,All_Tax!M39)-All_Tax!M39,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y39,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L39),DAY(Hist_Inputs!$L39))-Hist_Inputs!$L39,,All_Tax!N39)-All_Tax!N39,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y39,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L39),DAY(Hist_Inputs!$L39))-Hist_Inputs!$L39,,All_Tax!O39)-All_Tax!O39,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y39,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L39),DAY(Hist_Inputs!$L39))-Hist_Inputs!$L39,,All_Tax!P39)-All_Tax!P39,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y39,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L39),DAY(Hist_Inputs!$L39))-Hist_Inputs!$L39,,All_Tax!Q39)-All_Tax!Q39,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y39,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L39),DAY(Hist_Inputs!$L39))-Hist_Inputs!$L39,,All_Tax!R39)-All_Tax!R39,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y39,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L39),DAY(Hist_Inputs!$L39))-Hist_Inputs!$L39,,All_Tax!S39)-All_Tax!S39,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y39,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L39),DAY(Hist_Inputs!$L39))-Hist_Inputs!$L39,,All_Tax!T39)-All_Tax!T39,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y39,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L39),DAY(Hist_Inputs!$L39))-Hist_Inputs!$L39,,All_Tax!U39)-All_Tax!U39,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y39,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L39),DAY(Hist_Inputs!$L39))-Hist_Inputs!$L39,,All_Tax!V39)-All_Tax!V39,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y39,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L39),DAY(Hist_Inputs!$L39))-Hist_Inputs!$L39,,All_Tax!W39)-All_Tax!W39,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y39,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L39),DAY(Hist_Inputs!$L39))-Hist_Inputs!$L39,,All_Tax!X39)-All_Tax!X39,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y39,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L39),DAY(Hist_Inputs!$L39))-Hist_Inputs!$L39,,All_Tax!Y39)-All_Tax!Y39,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y39,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L39),DAY(Hist_Inputs!$L39))-Hist_Inputs!$L39,,All_Tax!Z39)-All_Tax!Z39,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y39,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L39),DAY(Hist_Inputs!$L39))-Hist_Inputs!$L39,,All_Tax!AA39)-All_Tax!AA39,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y39,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L39),DAY(Hist_Inputs!$L39))-Hist_Inputs!$L39,,All_Tax!AB39)-All_Tax!AB39,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y39,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L39),DAY(Hist_Inputs!$L39))-Hist_Inputs!$L39,,All_Tax!AC39)-All_Tax!AC39,0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T40,,PV_Tax!H40),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y40,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L40),DAY(Hist_Inputs!$L40))-Hist_Inputs!$L40,,All_Tax!J40)-All_Tax!J40,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y40,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L40),DAY(Hist_Inputs!$L40))-Hist_Inputs!$L40,,All_Tax!K40)-All_Tax!K40,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y40,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L40),DAY(Hist_Inputs!$L40))-Hist_Inputs!$L40,,All_Tax!L40)-All_Tax!L40,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y40,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L40),DAY(Hist_Inputs!$L40))-Hist_Inputs!$L40,,All_Tax!M40)-All_Tax!M40,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y40,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L40),DAY(Hist_Inputs!$L40))-Hist_Inputs!$L40,,All_Tax!N40)-All_Tax!N40,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y40,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L40),DAY(Hist_Inputs!$L40))-Hist_Inputs!$L40,,All_Tax!O40)-All_Tax!O40,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y40,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L40),DAY(Hist_Inputs!$L40))-Hist_Inputs!$L40,,All_Tax!P40)-All_Tax!P40,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y40,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L40),DAY(Hist_Inputs!$L40))-Hist_Inputs!$L40,,All_Tax!Q40)-All_Tax!Q40,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y40,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L40),DAY(Hist_Inputs!$L40))-Hist_Inputs!$L40,,All_Tax!R40)-All_Tax!R40,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y40,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L40),DAY(Hist_Inputs!$L40))-Hist_Inputs!$L40,,All_Tax!S40)-All_Tax!S40,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y40,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L40),DAY(Hist_Inputs!$L40))-Hist_Inputs!$L40,,All_Tax!T40)-All_Tax!T40,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y40,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L40),DAY(Hist_Inputs!$L40))-Hist_Inputs!$L40,,All_Tax!U40)-All_Tax!U40,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y40,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L40),DAY(Hist_Inputs!$L40))-Hist_Inputs!$L40,,All_Tax!V40)-All_Tax!V40,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y40,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L40),DAY(Hist_Inputs!$L40))-Hist_Inputs!$L40,,All_Tax!W40)-All_Tax!W40,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y40,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L40),DAY(Hist_Inputs!$L40))-Hist_Inputs!$L40,,All_Tax!X40)-All_Tax!X40,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y40,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L40),DAY(Hist_Inputs!$L40))-Hist_Inputs!$L40,,All_Tax!Y40)-All_Tax!Y40,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y40,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L40),DAY(Hist_Inputs!$L40))-Hist_Inputs!$L40,,All_Tax!Z40)-All_Tax!Z40,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y40,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L40),DAY(Hist_Inputs!$L40))-Hist_Inputs!$L40,,All_Tax!AA40)-All_Tax!AA40,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y40,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L40),DAY(Hist_Inputs!$L40))-Hist_Inputs!$L40,,All_Tax!AB40)-All_Tax!AB40,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y40,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L40),DAY(Hist_Inputs!$L40))-Hist_Inputs!$L40,,All_Tax!AC40)-All_Tax!AC40,0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T41,,PV_Tax!H41),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y41,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L41),DAY(Hist_Inputs!$L41))-Hist_Inputs!$L41,,All_Tax!J41)-All_Tax!J41,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y41,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L41),DAY(Hist_Inputs!$L41))-Hist_Inputs!$L41,,All_Tax!K41)-All_Tax!K41,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y41,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L41),DAY(Hist_Inputs!$L41))-Hist_Inputs!$L41,,All_Tax!L41)-All_Tax!L41,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y41,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L41),DAY(Hist_Inputs!$L41))-Hist_Inputs!$L41,,All_Tax!M41)-All_Tax!M41,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y41,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L41),DAY(Hist_Inputs!$L41))-Hist_Inputs!$L41,,All_Tax!N41)-All_Tax!N41,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y41,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L41),DAY(Hist_Inputs!$L41))-Hist_Inputs!$L41,,All_Tax!O41)-All_Tax!O41,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y41,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L41),DAY(Hist_Inputs!$L41))-Hist_Inputs!$L41,,All_Tax!P41)-All_Tax!P41,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y41,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L41),DAY(Hist_Inputs!$L41))-Hist_Inputs!$L41,,All_Tax!Q41)-All_Tax!Q41,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y41,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L41),DAY(Hist_Inputs!$L41))-Hist_Inputs!$L41,,All_Tax!R41)-All_Tax!R41,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y41,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L41),DAY(Hist_Inputs!$L41))-Hist_Inputs!$L41,,All_Tax!S41)-All_Tax!S41,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y41,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L41),DAY(Hist_Inputs!$L41))-Hist_Inputs!$L41,,All_Tax!T41)-All_Tax!T41,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y41,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L41),DAY(Hist_Inputs!$L41))-Hist_Inputs!$L41,,All_Tax!U41)-All_Tax!U41,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y41,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L41),DAY(Hist_Inputs!$L41))-Hist_Inputs!$L41,,All_Tax!V41)-All_Tax!V41,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y41,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L41),DAY(Hist_Inputs!$L41))-Hist_Inputs!$L41,,All_Tax!W41)-All_Tax!W41,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y41,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L41),DAY(Hist_Inputs!$L41))-Hist_Inputs!$L41,,All_Tax!X41)-All_Tax!X41,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y41,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L41),DAY(Hist_Inputs!$L41))-Hist_Inputs!$L41,,All_Tax!Y41)-All_Tax!Y41,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y41,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L41),DAY(Hist_Inputs!$L41))-Hist_Inputs!$L41,,All_Tax!Z41)-All_Tax!Z41,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y41,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L41),DAY(Hist_Inputs!$L41))-Hist_Inputs!$L41,,All_Tax!AA41)-All_Tax!AA41,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y41,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L41),DAY(Hist_Inputs!$L41))-Hist_Inputs!$L41,,All_Tax!AB41)-All_Tax!AB41,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y41,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L41),DAY(Hist_Inputs!$L41))-Hist_Inputs!$L41,,All_Tax!AC41)-All_Tax!AC41,0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T42,,PV_Tax!H42),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y42,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L42),DAY(Hist_Inputs!$L42))-Hist_Inputs!$L42,,All_Tax!J42)-All_Tax!J42,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y42,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L42),DAY(Hist_Inputs!$L42))-Hist_Inputs!$L42,,All_Tax!K42)-All_Tax!K42,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y42,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L42),DAY(Hist_Inputs!$L42))-Hist_Inputs!$L42,,All_Tax!L42)-All_Tax!L42,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y42,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L42),DAY(Hist_Inputs!$L42))-Hist_Inputs!$L42,,All_Tax!M42)-All_Tax!M42,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y42,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L42),DAY(Hist_Inputs!$L42))-Hist_Inputs!$L42,,All_Tax!N42)-All_Tax!N42,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y42,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L42),DAY(Hist_Inputs!$L42))-Hist_Inputs!$L42,,All_Tax!O42)-All_Tax!O42,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y42,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L42),DAY(Hist_Inputs!$L42))-Hist_Inputs!$L42,,All_Tax!P42)-All_Tax!P42,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y42,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L42),DAY(Hist_Inputs!$L42))-Hist_Inputs!$L42,,All_Tax!Q42)-All_Tax!Q42,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y42,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L42),DAY(Hist_Inputs!$L42))-Hist_Inputs!$L42,,All_Tax!R42)-All_Tax!R42,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y42,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L42),DAY(Hist_Inputs!$L42))-Hist_Inputs!$L42,,All_Tax!S42)-All_Tax!S42,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y42,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L42),DAY(Hist_Inputs!$L42))-Hist_Inputs!$L42,,All_Tax!T42)-All_Tax!T42,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y42,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L42),DAY(Hist_Inputs!$L42))-Hist_Inputs!$L42,,All_Tax!U42)-All_Tax!U42,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y42,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L42),DAY(Hist_Inputs!$L42))-Hist_Inputs!$L42,,All_Tax!V42)-All_Tax!V42,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y42,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L42),DAY(Hist_Inputs!$L42))-Hist_Inputs!$L42,,All_Tax!W42)-All_Tax!W42,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y42,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L42),DAY(Hist_Inputs!$L42))-Hist_Inputs!$L42,,All_Tax!X42)-All_Tax!X42,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y42,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L42),DAY(Hist_Inputs!$L42))-Hist_Inputs!$L42,,All_Tax!Y42)-All_Tax!Y42,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y42,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L42),DAY(Hist_Inputs!$L42))-Hist_Inputs!$L42,,All_Tax!Z42)-All_Tax!Z42,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y42,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L42),DAY(Hist_Inputs!$L42))-Hist_Inputs!$L42,,All_Tax!AA42)-All_Tax!AA42,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y42,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L42),DAY(Hist_Inputs!$L42))-Hist_Inputs!$L42,,All_Tax!AB42)-All_Tax!AB42,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y42,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L42),DAY(Hist_Inputs!$L42))-Hist_Inputs!$L42,,All_Tax!AC42)-All_Tax!AC42,0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T43,,PV_Tax!H43),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y43,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L43),DAY(Hist_Inputs!$L43))-Hist_Inputs!$L43,,All_Tax!J43)-All_Tax!J43,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y43,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L43),DAY(Hist_Inputs!$L43))-Hist_Inputs!$L43,,All_Tax!K43)-All_Tax!K43,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y43,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L43),DAY(Hist_Inputs!$L43))-Hist_Inputs!$L43,,All_Tax!L43)-All_Tax!L43,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y43,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L43),DAY(Hist_Inputs!$L43))-Hist_Inputs!$L43,,All_Tax!M43)-All_Tax!M43,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y43,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L43),DAY(Hist_Inputs!$L43))-Hist_Inputs!$L43,,All_Tax!N43)-All_Tax!N43,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y43,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L43),DAY(Hist_Inputs!$L43))-Hist_Inputs!$L43,,All_Tax!O43)-All_Tax!O43,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y43,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L43),DAY(Hist_Inputs!$L43))-Hist_Inputs!$L43,,All_Tax!P43)-All_Tax!P43,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y43,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L43),DAY(Hist_Inputs!$L43))-Hist_Inputs!$L43,,All_Tax!Q43)-All_Tax!Q43,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y43,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L43),DAY(Hist_Inputs!$L43))-Hist_Inputs!$L43,,All_Tax!R43)-All_Tax!R43,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y43,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L43),DAY(Hist_Inputs!$L43))-Hist_Inputs!$L43,,All_Tax!S43)-All_Tax!S43,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y43,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L43),DAY(Hist_Inputs!$L43))-Hist_Inputs!$L43,,All_Tax!T43)-All_Tax!T43,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y43,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L43),DAY(Hist_Inputs!$L43))-Hist_Inputs!$L43,,All_Tax!U43)-All_Tax!U43,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y43,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L43),DAY(Hist_Inputs!$L43))-Hist_Inputs!$L43,,All_Tax!V43)-All_Tax!V43,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y43,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L43),DAY(Hist_Inputs!$L43))-Hist_Inputs!$L43,,All_Tax!W43)-All_Tax!W43,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y43,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L43),DAY(Hist_Inputs!$L43))-Hist_Inputs!$L43,,All_Tax!X43)-All_Tax!X43,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y43,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L43),DAY(Hist_Inputs!$L43))-Hist_Inputs!$L43,,All_Tax!Y43)-All_Tax!Y43,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y43,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L43),DAY(Hist_Inputs!$L43))-Hist_Inputs!$L43,,All_Tax!Z43)-All_Tax!Z43,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y43,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L43),DAY(Hist_Inputs!$L43))-Hist_Inputs!$L43,,All_Tax!AA43)-All_Tax!AA43,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y43,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L43),DAY(Hist_Inputs!$L43))-Hist_Inputs!$L43,,All_Tax!AB43)-All_Tax!AB43,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y43,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L43),DAY(Hist_Inputs!$L43))-Hist_Inputs!$L43,,All_Tax!AC43)-All_Tax!AC43,0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T44,,PV_Tax!H44),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y44,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L44),DAY(Hist_Inputs!$L44))-Hist_Inputs!$L44,,All_Tax!J44)-All_Tax!J44,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y44,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L44),DAY(Hist_Inputs!$L44))-Hist_Inputs!$L44,,All_Tax!K44)-All_Tax!K44,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y44,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L44),DAY(Hist_Inputs!$L44))-Hist_Inputs!$L44,,All_Tax!L44)-All_Tax!L44,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y44,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L44),DAY(Hist_Inputs!$L44))-Hist_Inputs!$L44,,All_Tax!M44)-All_Tax!M44,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y44,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L44),DAY(Hist_Inputs!$L44))-Hist_Inputs!$L44,,All_Tax!N44)-All_Tax!N44,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y44,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L44),DAY(Hist_Inputs!$L44))-Hist_Inputs!$L44,,All_Tax!O44)-All_Tax!O44,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y44,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L44),DAY(Hist_Inputs!$L44))-Hist_Inputs!$L44,,All_Tax!P44)-All_Tax!P44,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y44,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L44),DAY(Hist_Inputs!$L44))-Hist_Inputs!$L44,,All_Tax!Q44)-All_Tax!Q44,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y44,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L44),DAY(Hist_Inputs!$L44))-Hist_Inputs!$L44,,All_Tax!R44)-All_Tax!R44,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y44,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L44),DAY(Hist_Inputs!$L44))-Hist_Inputs!$L44,,All_Tax!S44)-All_Tax!S44,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y44,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L44),DAY(Hist_Inputs!$L44))-Hist_Inputs!$L44,,All_Tax!T44)-All_Tax!T44,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y44,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L44),DAY(Hist_Inputs!$L44))-Hist_Inputs!$L44,,All_Tax!U44)-All_Tax!U44,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y44,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L44),DAY(Hist_Inputs!$L44))-Hist_Inputs!$L44,,All_Tax!V44)-All_Tax!V44,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y44,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L44),DAY(Hist_Inputs!$L44))-Hist_Inputs!$L44,,All_Tax!W44)-All_Tax!W44,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y44,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L44),DAY(Hist_Inputs!$L44))-Hist_Inputs!$L44,,All_Tax!X44)-All_Tax!X44,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y44,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L44),DAY(Hist_Inputs!$L44))-Hist_Inputs!$L44,,All_Tax!Y44)-All_Tax!Y44,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y44,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L44),DAY(Hist_Inputs!$L44))-Hist_Inputs!$L44,,All_Tax!Z44)-All_Tax!Z44,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y44,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L44),DAY(Hist_Inputs!$L44))-Hist_Inputs!$L44,,All_Tax!AA44)-All_Tax!AA44,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y44,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L44),DAY(Hist_Inputs!$L44))-Hist_Inputs!$L44,,All_Tax!AB44)-All_Tax!AB44,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y44,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L44),DAY(Hist_Inputs!$L44))-Hist_Inputs!$L44,,All_Tax!AC44)-All_Tax!AC44,0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T45,,PV_Tax!H45),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y45,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L45),DAY(Hist_Inputs!$L45))-Hist_Inputs!$L45,,All_Tax!J45)-All_Tax!J45,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y45,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L45),DAY(Hist_Inputs!$L45))-Hist_Inputs!$L45,,All_Tax!K45)-All_Tax!K45,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y45,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L45),DAY(Hist_Inputs!$L45))-Hist_Inputs!$L45,,All_Tax!L45)-All_Tax!L45,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y45,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L45),DAY(Hist_Inputs!$L45))-Hist_Inputs!$L45,,All_Tax!M45)-All_Tax!M45,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y45,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L45),DAY(Hist_Inputs!$L45))-Hist_Inputs!$L45,,All_Tax!N45)-All_Tax!N45,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y45,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L45),DAY(Hist_Inputs!$L45))-Hist_Inputs!$L45,,All_Tax!O45)-All_Tax!O45,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y45,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L45),DAY(Hist_Inputs!$L45))-Hist_Inputs!$L45,,All_Tax!P45)-All_Tax!P45,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y45,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L45),DAY(Hist_Inputs!$L45))-Hist_Inputs!$L45,,All_Tax!Q45)-All_Tax!Q45,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y45,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L45),DAY(Hist_Inputs!$L45))-Hist_Inputs!$L45,,All_Tax!R45)-All_Tax!R45,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y45,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L45),DAY(Hist_Inputs!$L45))-Hist_Inputs!$L45,,All_Tax!S45)-All_Tax!S45,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y45,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L45),DAY(Hist_Inputs!$L45))-Hist_Inputs!$L45,,All_Tax!T45)-All_Tax!T45,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y45,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L45),DAY(Hist_Inputs!$L45))-Hist_Inputs!$L45,,All_Tax!U45)-All_Tax!U45,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y45,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L45),DAY(Hist_Inputs!$L45))-Hist_Inputs!$L45,,All_Tax!V45)-All_Tax!V45,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y45,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L45),DAY(Hist_Inputs!$L45))-Hist_Inputs!$L45,,All_Tax!W45)-All_Tax!W45,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y45,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L45),DAY(Hist_Inputs!$L45))-Hist_Inputs!$L45,,All_Tax!X45)-All_Tax!X45,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y45,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L45),DAY(Hist_Inputs!$L45))-Hist_Inputs!$L45,,All_Tax!Y45)-All_Tax!Y45,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y45,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L45),DAY(Hist_Inputs!$L45))-Hist_Inputs!$L45,,All_Tax!Z45)-All_Tax!Z45,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y45,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L45),DAY(Hist_Inputs!$L45))-Hist_Inputs!$L45,,All_Tax!AA45)-All_Tax!AA45,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y45,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L45),DAY(Hist_Inputs!$L45))-Hist_Inputs!$L45,,All_Tax!AB45)-All_Tax!AB45,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y45,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L45),DAY(Hist_Inputs!$L45))-Hist_Inputs!$L45,,All_Tax!AC45)-All_Tax!AC45,0),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C46","v":"Total Delayed Capital Expenditure"},null,null,null,null,{"$f":"SUM(H36:H45)","v":0},{"$f":"SUM(I36:I45)","v":0},{"$f":"SUM(J36:J45)","v":0},0,0,0,0,0,{"$f":"SUM(P36:P45)","v":0},{"$f":"SUM(Q36:Q45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Error check",null,null,null,{"$f":"IF(ISERROR(SUM(H48:AC48)),1,MIN(SUM(H48:U48),1))","v":0},{"$f":"IF(ISERROR(H46),1,0)","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(N46),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(Y46),1,0)","v":0},{"$f":"IF(ISERROR(Z46),1,0)","v":0},{"$f":"IF(ISERROR(AA46),1,0)","v":0},{"$f":"IF(ISERROR(AB46),1,0)","v":0},{"$f":"IF(ISERROR(AC46),1,0)","v":0}]
[]
[null,{"$f":"Hist_Inputs!B50","v":"Avoided Operating Expenditure"}]
[]
[null,null,{"$f":"Hist_Inputs!C52","v":"Tax deductible avoided opex category"},null,null,null,null,"PV (Start Date - End Date)","PV (End Date - DfA)",{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Opex_Category_1_Name=0,\"\",Opex_Category_1_Name)","v":""},null,null,null,null,{"$f":"SUM(J53:AC53)","v":0},{"$f":"PV_Tax!H53","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y53,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L53),DAY(Hist_Inputs!$L53)),,All_Tax!J53),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y53,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L53),DAY(Hist_Inputs!$L53)),,All_Tax!K53),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y53,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L53),DAY(Hist_Inputs!$L53)),,All_Tax!L53),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y53,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L53),DAY(Hist_Inputs!$L53)),,All_Tax!M53),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y53,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L53),DAY(Hist_Inputs!$L53)),,All_Tax!N53),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y53,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L53),DAY(Hist_Inputs!$L53)),,All_Tax!O53),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y53,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L53),DAY(Hist_Inputs!$L53)),,All_Tax!P53),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y53,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L53),DAY(Hist_Inputs!$L53)),,All_Tax!Q53),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y53,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L53),DAY(Hist_Inputs!$L53)),,All_Tax!R53),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y53,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L53),DAY(Hist_Inputs!$L53)),,All_Tax!S53),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y53,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L53),DAY(Hist_Inputs!$L53)),,All_Tax!T53),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y53,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L53),DAY(Hist_Inputs!$L53)),,All_Tax!U53),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y53,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L53),DAY(Hist_Inputs!$L53)),,All_Tax!V53),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y53,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L53),DAY(Hist_Inputs!$L53)),,All_Tax!W53),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y53,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L53),DAY(Hist_Inputs!$L53)),,All_Tax!X53),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y53,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L53),DAY(Hist_Inputs!$L53)),,All_Tax!Y53),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y53,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L53),DAY(Hist_Inputs!$L53)),,All_Tax!Z53),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y53,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L53),DAY(Hist_Inputs!$L53)),,All_Tax!AA53),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y53,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L53),DAY(Hist_Inputs!$L53)),,All_Tax!AB53),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y53,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L53),DAY(Hist_Inputs!$L53)),,All_Tax!AC53),0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_2_Name=0,\"\",Opex_Category_2_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H54","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y54,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L54),DAY(Hist_Inputs!$L54)),,All_Tax!J54),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y54,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L54),DAY(Hist_Inputs!$L54)),,All_Tax!K54),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y54,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L54),DAY(Hist_Inputs!$L54)),,All_Tax!L54),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y54,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L54),DAY(Hist_Inputs!$L54)),,All_Tax!M54),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y54,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L54),DAY(Hist_Inputs!$L54)),,All_Tax!N54),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y54,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L54),DAY(Hist_Inputs!$L54)),,All_Tax!O54),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y54,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L54),DAY(Hist_Inputs!$L54)),,All_Tax!P54),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y54,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L54),DAY(Hist_Inputs!$L54)),,All_Tax!Q54),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y54,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L54),DAY(Hist_Inputs!$L54)),,All_Tax!R54),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y54,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L54),DAY(Hist_Inputs!$L54)),,All_Tax!S54),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y54,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L54),DAY(Hist_Inputs!$L54)),,All_Tax!T54),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y54,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L54),DAY(Hist_Inputs!$L54)),,All_Tax!U54),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y54,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L54),DAY(Hist_Inputs!$L54)),,All_Tax!V54),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y54,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L54),DAY(Hist_Inputs!$L54)),,All_Tax!W54),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y54,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L54),DAY(Hist_Inputs!$L54)),,All_Tax!X54),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y54,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L54),DAY(Hist_Inputs!$L54)),,All_Tax!Y54),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y54,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L54),DAY(Hist_Inputs!$L54)),,All_Tax!Z54),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y54,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L54),DAY(Hist_Inputs!$L54)),,All_Tax!AA54),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y54,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L54),DAY(Hist_Inputs!$L54)),,All_Tax!AB54),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y54,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L54),DAY(Hist_Inputs!$L54)),,All_Tax!AC54),0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_3_Name=0,\"\",Opex_Category_3_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H55","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y55,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L55),DAY(Hist_Inputs!$L55)),,All_Tax!J55),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y55,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L55),DAY(Hist_Inputs!$L55)),,All_Tax!K55),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y55,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L55),DAY(Hist_Inputs!$L55)),,All_Tax!L55),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y55,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L55),DAY(Hist_Inputs!$L55)),,All_Tax!M55),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y55,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L55),DAY(Hist_Inputs!$L55)),,All_Tax!N55),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y55,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L55),DAY(Hist_Inputs!$L55)),,All_Tax!O55),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y55,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L55),DAY(Hist_Inputs!$L55)),,All_Tax!P55),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y55,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L55),DAY(Hist_Inputs!$L55)),,All_Tax!Q55),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y55,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L55),DAY(Hist_Inputs!$L55)),,All_Tax!R55),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y55,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L55),DAY(Hist_Inputs!$L55)),,All_Tax!S55),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y55,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L55),DAY(Hist_Inputs!$L55)),,All_Tax!T55),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y55,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L55),DAY(Hist_Inputs!$L55)),,All_Tax!U55),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y55,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L55),DAY(Hist_Inputs!$L55)),,All_Tax!V55),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y55,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L55),DAY(Hist_Inputs!$L55)),,All_Tax!W55),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y55,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L55),DAY(Hist_Inputs!$L55)),,All_Tax!X55),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y55,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L55),DAY(Hist_Inputs!$L55)),,All_Tax!Y55),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y55,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L55),DAY(Hist_Inputs!$L55)),,All_Tax!Z55),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y55,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L55),DAY(Hist_Inputs!$L55)),,All_Tax!AA55),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y55,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L55),DAY(Hist_Inputs!$L55)),,All_Tax!AB55),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y55,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L55),DAY(Hist_Inputs!$L55)),,All_Tax!AC55),0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_4_Name=0,\"\",Opex_Category_4_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H56","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y56,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L56),DAY(Hist_Inputs!$L56)),,All_Tax!J56),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y56,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L56),DAY(Hist_Inputs!$L56)),,All_Tax!K56),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y56,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L56),DAY(Hist_Inputs!$L56)),,All_Tax!L56),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y56,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L56),DAY(Hist_Inputs!$L56)),,All_Tax!M56),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y56,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L56),DAY(Hist_Inputs!$L56)),,All_Tax!N56),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y56,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L56),DAY(Hist_Inputs!$L56)),,All_Tax!O56),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y56,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L56),DAY(Hist_Inputs!$L56)),,All_Tax!P56),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y56,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L56),DAY(Hist_Inputs!$L56)),,All_Tax!Q56),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y56,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L56),DAY(Hist_Inputs!$L56)),,All_Tax!R56),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y56,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L56),DAY(Hist_Inputs!$L56)),,All_Tax!S56),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y56,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L56),DAY(Hist_Inputs!$L56)),,All_Tax!T56),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y56,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L56),DAY(Hist_Inputs!$L56)),,All_Tax!U56),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y56,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L56),DAY(Hist_Inputs!$L56)),,All_Tax!V56),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y56,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L56),DAY(Hist_Inputs!$L56)),,All_Tax!W56),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y56,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L56),DAY(Hist_Inputs!$L56)),,All_Tax!X56),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y56,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L56),DAY(Hist_Inputs!$L56)),,All_Tax!Y56),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y56,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L56),DAY(Hist_Inputs!$L56)),,All_Tax!Z56),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y56,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L56),DAY(Hist_Inputs!$L56)),,All_Tax!AA56),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y56,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L56),DAY(Hist_Inputs!$L56)),,All_Tax!AB56),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y56,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L56),DAY(Hist_Inputs!$L56)),,All_Tax!AC56),0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_5_Name=0,\"\",Opex_Category_5_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H57","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y57,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L57),DAY(Hist_Inputs!$L57)),,All_Tax!J57),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y57,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L57),DAY(Hist_Inputs!$L57)),,All_Tax!K57),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y57,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L57),DAY(Hist_Inputs!$L57)),,All_Tax!L57),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y57,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L57),DAY(Hist_Inputs!$L57)),,All_Tax!M57),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y57,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L57),DAY(Hist_Inputs!$L57)),,All_Tax!N57),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y57,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L57),DAY(Hist_Inputs!$L57)),,All_Tax!O57),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y57,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L57),DAY(Hist_Inputs!$L57)),,All_Tax!P57),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y57,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L57),DAY(Hist_Inputs!$L57)),,All_Tax!Q57),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y57,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L57),DAY(Hist_Inputs!$L57)),,All_Tax!R57),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y57,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L57),DAY(Hist_Inputs!$L57)),,All_Tax!S57),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y57,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L57),DAY(Hist_Inputs!$L57)),,All_Tax!T57),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y57,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L57),DAY(Hist_Inputs!$L57)),,All_Tax!U57),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y57,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L57),DAY(Hist_Inputs!$L57)),,All_Tax!V57),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y57,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L57),DAY(Hist_Inputs!$L57)),,All_Tax!W57),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y57,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L57),DAY(Hist_Inputs!$L57)),,All_Tax!X57),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y57,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L57),DAY(Hist_Inputs!$L57)),,All_Tax!Y57),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y57,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L57),DAY(Hist_Inputs!$L57)),,All_Tax!Z57),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y57,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L57),DAY(Hist_Inputs!$L57)),,All_Tax!AA57),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y57,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L57),DAY(Hist_Inputs!$L57)),,All_Tax!AB57),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y57,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L57),DAY(Hist_Inputs!$L57)),,All_Tax!AC57),0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_6_Name=0,\"\",Opex_Category_6_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H58","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y58,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L58),DAY(Hist_Inputs!$L58)),,All_Tax!J58),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y58,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L58),DAY(Hist_Inputs!$L58)),,All_Tax!K58),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y58,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L58),DAY(Hist_Inputs!$L58)),,All_Tax!L58),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y58,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L58),DAY(Hist_Inputs!$L58)),,All_Tax!M58),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y58,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L58),DAY(Hist_Inputs!$L58)),,All_Tax!N58),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y58,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L58),DAY(Hist_Inputs!$L58)),,All_Tax!O58),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y58,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L58),DAY(Hist_Inputs!$L58)),,All_Tax!P58),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y58,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L58),DAY(Hist_Inputs!$L58)),,All_Tax!Q58),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y58,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L58),DAY(Hist_Inputs!$L58)),,All_Tax!R58),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y58,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L58),DAY(Hist_Inputs!$L58)),,All_Tax!S58),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y58,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L58),DAY(Hist_Inputs!$L58)),,All_Tax!T58),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y58,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L58),DAY(Hist_Inputs!$L58)),,All_Tax!U58),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y58,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L58),DAY(Hist_Inputs!$L58)),,All_Tax!V58),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y58,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L58),DAY(Hist_Inputs!$L58)),,All_Tax!W58),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y58,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L58),DAY(Hist_Inputs!$L58)),,All_Tax!X58),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y58,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L58),DAY(Hist_Inputs!$L58)),,All_Tax!Y58),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y58,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L58),DAY(Hist_Inputs!$L58)),,All_Tax!Z58),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y58,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L58),DAY(Hist_Inputs!$L58)),,All_Tax!AA58),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y58,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L58),DAY(Hist_Inputs!$L58)),,All_Tax!AB58),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y58,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L58),DAY(Hist_Inputs!$L58)),,All_Tax!AC58),0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_7_Name=0,\"\",Opex_Category_7_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H59","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y59,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L59),DAY(Hist_Inputs!$L59)),,All_Tax!J59),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y59,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L59),DAY(Hist_Inputs!$L59)),,All_Tax!K59),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y59,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L59),DAY(Hist_Inputs!$L59)),,All_Tax!L59),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y59,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L59),DAY(Hist_Inputs!$L59)),,All_Tax!M59),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y59,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L59),DAY(Hist_Inputs!$L59)),,All_Tax!N59),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y59,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L59),DAY(Hist_Inputs!$L59)),,All_Tax!O59),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y59,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L59),DAY(Hist_Inputs!$L59)),,All_Tax!P59),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y59,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L59),DAY(Hist_Inputs!$L59)),,All_Tax!Q59),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y59,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L59),DAY(Hist_Inputs!$L59)),,All_Tax!R59),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y59,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L59),DAY(Hist_Inputs!$L59)),,All_Tax!S59),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y59,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L59),DAY(Hist_Inputs!$L59)),,All_Tax!T59),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y59,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L59),DAY(Hist_Inputs!$L59)),,All_Tax!U59),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y59,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L59),DAY(Hist_Inputs!$L59)),,All_Tax!V59),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y59,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L59),DAY(Hist_Inputs!$L59)),,All_Tax!W59),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y59,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L59),DAY(Hist_Inputs!$L59)),,All_Tax!X59),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y59,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L59),DAY(Hist_Inputs!$L59)),,All_Tax!Y59),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y59,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L59),DAY(Hist_Inputs!$L59)),,All_Tax!Z59),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y59,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L59),DAY(Hist_Inputs!$L59)),,All_Tax!AA59),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y59,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L59),DAY(Hist_Inputs!$L59)),,All_Tax!AB59),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y59,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L59),DAY(Hist_Inputs!$L59)),,All_Tax!AC59),0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_8_Name=0,\"\",Opex_Category_8_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H60","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y60,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L60),DAY(Hist_Inputs!$L60)),,All_Tax!J60),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y60,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L60),DAY(Hist_Inputs!$L60)),,All_Tax!K60),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y60,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L60),DAY(Hist_Inputs!$L60)),,All_Tax!L60),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y60,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L60),DAY(Hist_Inputs!$L60)),,All_Tax!M60),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y60,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L60),DAY(Hist_Inputs!$L60)),,All_Tax!N60),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y60,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L60),DAY(Hist_Inputs!$L60)),,All_Tax!O60),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y60,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L60),DAY(Hist_Inputs!$L60)),,All_Tax!P60),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y60,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L60),DAY(Hist_Inputs!$L60)),,All_Tax!Q60),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y60,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L60),DAY(Hist_Inputs!$L60)),,All_Tax!R60),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y60,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L60),DAY(Hist_Inputs!$L60)),,All_Tax!S60),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y60,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L60),DAY(Hist_Inputs!$L60)),,All_Tax!T60),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y60,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L60),DAY(Hist_Inputs!$L60)),,All_Tax!U60),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y60,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L60),DAY(Hist_Inputs!$L60)),,All_Tax!V60),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y60,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L60),DAY(Hist_Inputs!$L60)),,All_Tax!W60),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y60,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L60),DAY(Hist_Inputs!$L60)),,All_Tax!X60),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y60,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L60),DAY(Hist_Inputs!$L60)),,All_Tax!Y60),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y60,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L60),DAY(Hist_Inputs!$L60)),,All_Tax!Z60),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y60,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L60),DAY(Hist_Inputs!$L60)),,All_Tax!AA60),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y60,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L60),DAY(Hist_Inputs!$L60)),,All_Tax!AB60),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y60,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L60),DAY(Hist_Inputs!$L60)),,All_Tax!AC60),0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_9_Name=0,\"\",Opex_Category_9_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H61","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y61,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L61),DAY(Hist_Inputs!$L61)),,All_Tax!J61),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y61,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L61),DAY(Hist_Inputs!$L61)),,All_Tax!K61),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y61,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L61),DAY(Hist_Inputs!$L61)),,All_Tax!L61),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y61,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L61),DAY(Hist_Inputs!$L61)),,All_Tax!M61),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y61,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L61),DAY(Hist_Inputs!$L61)),,All_Tax!N61),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y61,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L61),DAY(Hist_Inputs!$L61)),,All_Tax!O61),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y61,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L61),DAY(Hist_Inputs!$L61)),,All_Tax!P61),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y61,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L61),DAY(Hist_Inputs!$L61)),,All_Tax!Q61),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y61,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L61),DAY(Hist_Inputs!$L61)),,All_Tax!R61),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y61,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L61),DAY(Hist_Inputs!$L61)),,All_Tax!S61),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y61,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L61),DAY(Hist_Inputs!$L61)),,All_Tax!T61),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y61,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L61),DAY(Hist_Inputs!$L61)),,All_Tax!U61),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y61,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L61),DAY(Hist_Inputs!$L61)),,All_Tax!V61),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y61,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L61),DAY(Hist_Inputs!$L61)),,All_Tax!W61),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y61,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L61),DAY(Hist_Inputs!$L61)),,All_Tax!X61),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y61,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L61),DAY(Hist_Inputs!$L61)),,All_Tax!Y61),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y61,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L61),DAY(Hist_Inputs!$L61)),,All_Tax!Z61),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y61,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L61),DAY(Hist_Inputs!$L61)),,All_Tax!AA61),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y61,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L61),DAY(Hist_Inputs!$L61)),,All_Tax!AB61),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y61,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L61),DAY(Hist_Inputs!$L61)),,All_Tax!AC61),0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_10_Name=0,\"\",Opex_Category_10_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H62","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y62,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L62),DAY(Hist_Inputs!$L62)),,All_Tax!J62),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y62,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L62),DAY(Hist_Inputs!$L62)),,All_Tax!K62),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y62,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L62),DAY(Hist_Inputs!$L62)),,All_Tax!L62),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y62,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L62),DAY(Hist_Inputs!$L62)),,All_Tax!M62),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y62,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L62),DAY(Hist_Inputs!$L62)),,All_Tax!N62),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y62,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L62),DAY(Hist_Inputs!$L62)),,All_Tax!O62),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y62,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L62),DAY(Hist_Inputs!$L62)),,All_Tax!P62),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y62,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L62),DAY(Hist_Inputs!$L62)),,All_Tax!Q62),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y62,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L62),DAY(Hist_Inputs!$L62)),,All_Tax!R62),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y62,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L62),DAY(Hist_Inputs!$L62)),,All_Tax!S62),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y62,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L62),DAY(Hist_Inputs!$L62)),,All_Tax!T62),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y62,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L62),DAY(Hist_Inputs!$L62)),,All_Tax!U62),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y62,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L62),DAY(Hist_Inputs!$L62)),,All_Tax!V62),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y62,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L62),DAY(Hist_Inputs!$L62)),,All_Tax!W62),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y62,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L62),DAY(Hist_Inputs!$L62)),,All_Tax!X62),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y62,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L62),DAY(Hist_Inputs!$L62)),,All_Tax!Y62),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y62,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L62),DAY(Hist_Inputs!$L62)),,All_Tax!Z62),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y62,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L62),DAY(Hist_Inputs!$L62)),,All_Tax!AA62),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y62,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L62),DAY(Hist_Inputs!$L62)),,All_Tax!AB62),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y62,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L62),DAY(Hist_Inputs!$L62)),,All_Tax!AC62),0),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C63","v":"Non tax deductible avoided opex category"}]
[null,null,{"$f":"IF(NDOpex_Category_1_Name=0,\"\",NDOpex_Category_1_Name)","v":""},null,null,null,null,{"$f":"SUM(J64:AC64)","v":0},{"$f":"PV_Tax!H64","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y64,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L64),DAY(Hist_Inputs!$L64)),,All_Tax!J64),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y64,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L64),DAY(Hist_Inputs!$L64)),,All_Tax!K64),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y64,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L64),DAY(Hist_Inputs!$L64)),,All_Tax!L64),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y64,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L64),DAY(Hist_Inputs!$L64)),,All_Tax!M64),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y64,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L64),DAY(Hist_Inputs!$L64)),,All_Tax!N64),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y64,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L64),DAY(Hist_Inputs!$L64)),,All_Tax!O64),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y64,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L64),DAY(Hist_Inputs!$L64)),,All_Tax!P64),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y64,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L64),DAY(Hist_Inputs!$L64)),,All_Tax!Q64),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y64,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L64),DAY(Hist_Inputs!$L64)),,All_Tax!R64),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y64,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L64),DAY(Hist_Inputs!$L64)),,All_Tax!S64),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y64,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L64),DAY(Hist_Inputs!$L64)),,All_Tax!T64),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y64,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L64),DAY(Hist_Inputs!$L64)),,All_Tax!U64),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y64,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L64),DAY(Hist_Inputs!$L64)),,All_Tax!V64),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y64,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L64),DAY(Hist_Inputs!$L64)),,All_Tax!W64),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y64,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L64),DAY(Hist_Inputs!$L64)),,All_Tax!X64),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y64,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L64),DAY(Hist_Inputs!$L64)),,All_Tax!Y64),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y64,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L64),DAY(Hist_Inputs!$L64)),,All_Tax!Z64),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y64,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L64),DAY(Hist_Inputs!$L64)),,All_Tax!AA64),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y64,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L64),DAY(Hist_Inputs!$L64)),,All_Tax!AB64),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y64,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L64),DAY(Hist_Inputs!$L64)),,All_Tax!AC64),0),0)","v":0}]
[null,null,{"$f":"IF(NDOpex_Category_2_Name=0,\"\",NDOpex_Category_2_Name)","v":""},null,null,null,null,{"$f":"SUM(J65:AC65)","v":0},{"$f":"PV_Tax!H65","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y65,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L65),DAY(Hist_Inputs!$L65)),,All_Tax!J65),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y65,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L65),DAY(Hist_Inputs!$L65)),,All_Tax!K65),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y65,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L65),DAY(Hist_Inputs!$L65)),,All_Tax!L65),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y65,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L65),DAY(Hist_Inputs!$L65)),,All_Tax!M65),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y65,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L65),DAY(Hist_Inputs!$L65)),,All_Tax!N65),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y65,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L65),DAY(Hist_Inputs!$L65)),,All_Tax!O65),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y65,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L65),DAY(Hist_Inputs!$L65)),,All_Tax!P65),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y65,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L65),DAY(Hist_Inputs!$L65)),,All_Tax!Q65),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y65,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L65),DAY(Hist_Inputs!$L65)),,All_Tax!R65),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y65,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L65),DAY(Hist_Inputs!$L65)),,All_Tax!S65),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y65,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L65),DAY(Hist_Inputs!$L65)),,All_Tax!T65),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y65,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L65),DAY(Hist_Inputs!$L65)),,All_Tax!U65),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y65,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L65),DAY(Hist_Inputs!$L65)),,All_Tax!V65),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y65,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L65),DAY(Hist_Inputs!$L65)),,All_Tax!W65),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y65,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L65),DAY(Hist_Inputs!$L65)),,All_Tax!X65),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y65,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L65),DAY(Hist_Inputs!$L65)),,All_Tax!Y65),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y65,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L65),DAY(Hist_Inputs!$L65)),,All_Tax!Z65),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y65,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L65),DAY(Hist_Inputs!$L65)),,All_Tax!AA65),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y65,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L65),DAY(Hist_Inputs!$L65)),,All_Tax!AB65),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y65,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L65),DAY(Hist_Inputs!$L65)),,All_Tax!AC65),0),0)","v":0}]
[null,null,{"$f":"IF(NDOpex_Category_3_Name=0,\"\",NDOpex_Category_3_Name)","v":""},null,null,null,null,{"$f":"SUM(J66:AC66)","v":0},{"$f":"PV_Tax!H66","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y66,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L66),DAY(Hist_Inputs!$L66)),,All_Tax!J66),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y66,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L66),DAY(Hist_Inputs!$L66)),,All_Tax!K66),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y66,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L66),DAY(Hist_Inputs!$L66)),,All_Tax!L66),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y66,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L66),DAY(Hist_Inputs!$L66)),,All_Tax!M66),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y66,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L66),DAY(Hist_Inputs!$L66)),,All_Tax!N66),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y66,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L66),DAY(Hist_Inputs!$L66)),,All_Tax!O66),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y66,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L66),DAY(Hist_Inputs!$L66)),,All_Tax!P66),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y66,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L66),DAY(Hist_Inputs!$L66)),,All_Tax!Q66),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y66,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L66),DAY(Hist_Inputs!$L66)),,All_Tax!R66),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y66,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L66),DAY(Hist_Inputs!$L66)),,All_Tax!S66),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y66,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L66),DAY(Hist_Inputs!$L66)),,All_Tax!T66),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y66,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L66),DAY(Hist_Inputs!$L66)),,All_Tax!U66),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y66,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L66),DAY(Hist_Inputs!$L66)),,All_Tax!V66),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y66,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L66),DAY(Hist_Inputs!$L66)),,All_Tax!W66),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y66,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L66),DAY(Hist_Inputs!$L66)),,All_Tax!X66),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y66,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L66),DAY(Hist_Inputs!$L66)),,All_Tax!Y66),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y66,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L66),DAY(Hist_Inputs!$L66)),,All_Tax!Z66),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y66,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L66),DAY(Hist_Inputs!$L66)),,All_Tax!AA66),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y66,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L66),DAY(Hist_Inputs!$L66)),,All_Tax!AB66),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y66,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L66),DAY(Hist_Inputs!$L66)),,All_Tax!AC66),0),0)","v":0}]
[null,null,{"$f":"IF(NDOpex_Category_4_Name=0,\"\",NDOpex_Category_4_Name)","v":""},null,null,null,null,{"$f":"SUM(J67:AC67)","v":0},{"$f":"PV_Tax!H67","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y67,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L67),DAY(Hist_Inputs!$L67)),,All_Tax!J67),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y67,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L67),DAY(Hist_Inputs!$L67)),,All_Tax!K67),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y67,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L67),DAY(Hist_Inputs!$L67)),,All_Tax!L67),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y67,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L67),DAY(Hist_Inputs!$L67)),,All_Tax!M67),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y67,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L67),DAY(Hist_Inputs!$L67)),,All_Tax!N67),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y67,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L67),DAY(Hist_Inputs!$L67)),,All_Tax!O67),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y67,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L67),DAY(Hist_Inputs!$L67)),,All_Tax!P67),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y67,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L67),DAY(Hist_Inputs!$L67)),,All_Tax!Q67),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y67,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L67),DAY(Hist_Inputs!$L67)),,All_Tax!R67),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y67,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L67),DAY(Hist_Inputs!$L67)),,All_Tax!S67),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y67,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L67),DAY(Hist_Inputs!$L67)),,All_Tax!T67),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y67,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L67),DAY(Hist_Inputs!$L67)),,All_Tax!U67),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y67,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L67),DAY(Hist_Inputs!$L67)),,All_Tax!V67),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y67,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L67),DAY(Hist_Inputs!$L67)),,All_Tax!W67),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y67,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L67),DAY(Hist_Inputs!$L67)),,All_Tax!X67),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y67,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L67),DAY(Hist_Inputs!$L67)),,All_Tax!Y67),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y67,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L67),DAY(Hist_Inputs!$L67)),,All_Tax!Z67),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y67,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L67),DAY(Hist_Inputs!$L67)),,All_Tax!AA67),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y67,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L67),DAY(Hist_Inputs!$L67)),,All_Tax!AB67),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y67,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L67),DAY(Hist_Inputs!$L67)),,All_Tax!AC67),0),0)","v":0}]
[null,null,{"$f":"IF(NDOpex_Category_5_Name=0,\"\",NDOpex_Category_5_Name)","v":""},null,null,null,null,{"$f":"SUM(J68:AC68)","v":0},{"$f":"PV_Tax!H68","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y68,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L68),DAY(Hist_Inputs!$L68)),,All_Tax!J68),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y68,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L68),DAY(Hist_Inputs!$L68)),,All_Tax!K68),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y68,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L68),DAY(Hist_Inputs!$L68)),,All_Tax!L68),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y68,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L68),DAY(Hist_Inputs!$L68)),,All_Tax!M68),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y68,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L68),DAY(Hist_Inputs!$L68)),,All_Tax!N68),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y68,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L68),DAY(Hist_Inputs!$L68)),,All_Tax!O68),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y68,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L68),DAY(Hist_Inputs!$L68)),,All_Tax!P68),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y68,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L68),DAY(Hist_Inputs!$L68)),,All_Tax!Q68),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y68,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L68),DAY(Hist_Inputs!$L68)),,All_Tax!R68),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y68,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L68),DAY(Hist_Inputs!$L68)),,All_Tax!S68),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y68,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L68),DAY(Hist_Inputs!$L68)),,All_Tax!T68),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y68,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L68),DAY(Hist_Inputs!$L68)),,All_Tax!U68),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y68,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L68),DAY(Hist_Inputs!$L68)),,All_Tax!V68),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y68,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L68),DAY(Hist_Inputs!$L68)),,All_Tax!W68),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y68,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L68),DAY(Hist_Inputs!$L68)),,All_Tax!X68),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y68,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L68),DAY(Hist_Inputs!$L68)),,All_Tax!Y68),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y68,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L68),DAY(Hist_Inputs!$L68)),,All_Tax!Z68),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y68,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L68),DAY(Hist_Inputs!$L68)),,All_Tax!AA68),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y68,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L68),DAY(Hist_Inputs!$L68)),,All_Tax!AB68),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y68,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L68),DAY(Hist_Inputs!$L68)),,All_Tax!AC68),0),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C69","v":"Total Avoided Operating Expenditure"},null,null,null,null,{"$f":"SUM(H53:H68)","v":0},{"$f":"SUM(I59:I68)","v":0},{"$f":"SUM(J53:J68)","v":0},{"$f":"SUM(K53:K68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Error check",null,null,null,{"$f":"IF(ISERROR(SUM(H71:AC71)),1,MIN(SUM(H71:U71),1))","v":0},{"$f":"IF(ISERROR(H69),1,0)","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(N69),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(Y69),1,0)","v":0},{"$f":"IF(ISERROR(Z69),1,0)","v":0},{"$f":"IF(ISERROR(AA69),1,0)","v":0},{"$f":"IF(ISERROR(AB69),1,0)","v":0},{"$f":"IF(ISERROR(AC69),1,0)","v":0}]
[]
[null,{"$f":"Hist_Inputs!B73","v":"Delayed Operating Expenditure"}]
[]
[null,null,{"$f":"Hist_Inputs!C75","v":"Tax deductible delayed opex category"},null,null,null,null,"PV (Start Date - End Date)","PV (End Date - DfA)",{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DOpex_Category_1_Name=0,\"\",DOpex_Category_1_Name)","v":""},null,null,null,null,{"$f":"SUM(J76:AC76)","v":0},{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T76,,PV_Tax!H76),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y76,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L76),DAY(Hist_Inputs!$L76))-Hist_Inputs!$L76,,All_Tax!J76)-All_Tax!J76,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y76,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L76),DAY(Hist_Inputs!$L76))-Hist_Inputs!$L76,,All_Tax!K76)-All_Tax!K76,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y76,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L76),DAY(Hist_Inputs!$L76))-Hist_Inputs!$L76,,All_Tax!L76)-All_Tax!L76,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y76,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L76),DAY(Hist_Inputs!$L76))-Hist_Inputs!$L76,,All_Tax!M76)-All_Tax!M76,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y76,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L76),DAY(Hist_Inputs!$L76))-Hist_Inputs!$L76,,All_Tax!N76)-All_Tax!N76,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y76,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L76),DAY(Hist_Inputs!$L76))-Hist_Inputs!$L76,,All_Tax!O76)-All_Tax!O76,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y76,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L76),DAY(Hist_Inputs!$L76))-Hist_Inputs!$L76,,All_Tax!P76)-All_Tax!P76,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y76,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L76),DAY(Hist_Inputs!$L76))-Hist_Inputs!$L76,,All_Tax!Q76)-All_Tax!Q76,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y76,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L76),DAY(Hist_Inputs!$L76))-Hist_Inputs!$L76,,All_Tax!R76)-All_Tax!R76,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y76,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L76),DAY(Hist_Inputs!$L76))-Hist_Inputs!$L76,,All_Tax!S76)-All_Tax!S76,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y76,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L76),DAY(Hist_Inputs!$L76))-Hist_Inputs!$L76,,All_Tax!T76)-All_Tax!T76,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y76,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L76),DAY(Hist_Inputs!$L76))-Hist_Inputs!$L76,,All_Tax!U76)-All_Tax!U76,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y76,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L76),DAY(Hist_Inputs!$L76))-Hist_Inputs!$L76,,All_Tax!V76)-All_Tax!V76,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y76,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L76),DAY(Hist_Inputs!$L76))-Hist_Inputs!$L76,,All_Tax!W76)-All_Tax!W76,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y76,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L76),DAY(Hist_Inputs!$L76))-Hist_Inputs!$L76,,All_Tax!X76)-All_Tax!X76,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y76,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L76),DAY(Hist_Inputs!$L76))-Hist_Inputs!$L76,,All_Tax!Y76)-All_Tax!Y76,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y76,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L76),DAY(Hist_Inputs!$L76))-Hist_Inputs!$L76,,All_Tax!Z76)-All_Tax!Z76,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y76,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L76),DAY(Hist_Inputs!$L76))-Hist_Inputs!$L76,,All_Tax!AA76)-All_Tax!AA76,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y76,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L76),DAY(Hist_Inputs!$L76))-Hist_Inputs!$L76,,All_Tax!AB76)-All_Tax!AB76,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y76,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L76),DAY(Hist_Inputs!$L76))-Hist_Inputs!$L76,,All_Tax!AC76)-All_Tax!AC76,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_2_Name=0,\"\",DOpex_Category_2_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T77,,PV_Tax!H77),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y77,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L77),DAY(Hist_Inputs!$L77))-Hist_Inputs!$L77,,All_Tax!J77)-All_Tax!J77,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y77,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L77),DAY(Hist_Inputs!$L77))-Hist_Inputs!$L77,,All_Tax!K77)-All_Tax!K77,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y77,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L77),DAY(Hist_Inputs!$L77))-Hist_Inputs!$L77,,All_Tax!L77)-All_Tax!L77,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y77,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L77),DAY(Hist_Inputs!$L77))-Hist_Inputs!$L77,,All_Tax!M77)-All_Tax!M77,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y77,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L77),DAY(Hist_Inputs!$L77))-Hist_Inputs!$L77,,All_Tax!N77)-All_Tax!N77,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y77,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L77),DAY(Hist_Inputs!$L77))-Hist_Inputs!$L77,,All_Tax!O77)-All_Tax!O77,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y77,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L77),DAY(Hist_Inputs!$L77))-Hist_Inputs!$L77,,All_Tax!P77)-All_Tax!P77,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y77,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L77),DAY(Hist_Inputs!$L77))-Hist_Inputs!$L77,,All_Tax!Q77)-All_Tax!Q77,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y77,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L77),DAY(Hist_Inputs!$L77))-Hist_Inputs!$L77,,All_Tax!R77)-All_Tax!R77,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y77,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L77),DAY(Hist_Inputs!$L77))-Hist_Inputs!$L77,,All_Tax!S77)-All_Tax!S77,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y77,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L77),DAY(Hist_Inputs!$L77))-Hist_Inputs!$L77,,All_Tax!T77)-All_Tax!T77,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y77,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L77),DAY(Hist_Inputs!$L77))-Hist_Inputs!$L77,,All_Tax!U77)-All_Tax!U77,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y77,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L77),DAY(Hist_Inputs!$L77))-Hist_Inputs!$L77,,All_Tax!V77)-All_Tax!V77,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y77,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L77),DAY(Hist_Inputs!$L77))-Hist_Inputs!$L77,,All_Tax!W77)-All_Tax!W77,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y77,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L77),DAY(Hist_Inputs!$L77))-Hist_Inputs!$L77,,All_Tax!X77)-All_Tax!X77,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y77,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L77),DAY(Hist_Inputs!$L77))-Hist_Inputs!$L77,,All_Tax!Y77)-All_Tax!Y77,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y77,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L77),DAY(Hist_Inputs!$L77))-Hist_Inputs!$L77,,All_Tax!Z77)-All_Tax!Z77,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y77,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L77),DAY(Hist_Inputs!$L77))-Hist_Inputs!$L77,,All_Tax!AA77)-All_Tax!AA77,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y77,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L77),DAY(Hist_Inputs!$L77))-Hist_Inputs!$L77,,All_Tax!AB77)-All_Tax!AB77,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y77,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L77),DAY(Hist_Inputs!$L77))-Hist_Inputs!$L77,,All_Tax!AC77)-All_Tax!AC77,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_3_Name=0,\"\",DOpex_Category_3_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T78,,PV_Tax!H78),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y78,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L78),DAY(Hist_Inputs!$L78))-Hist_Inputs!$L78,,All_Tax!J78)-All_Tax!J78,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y78,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L78),DAY(Hist_Inputs!$L78))-Hist_Inputs!$L78,,All_Tax!K78)-All_Tax!K78,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y78,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L78),DAY(Hist_Inputs!$L78))-Hist_Inputs!$L78,,All_Tax!L78)-All_Tax!L78,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y78,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L78),DAY(Hist_Inputs!$L78))-Hist_Inputs!$L78,,All_Tax!M78)-All_Tax!M78,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y78,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L78),DAY(Hist_Inputs!$L78))-Hist_Inputs!$L78,,All_Tax!N78)-All_Tax!N78,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y78,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L78),DAY(Hist_Inputs!$L78))-Hist_Inputs!$L78,,All_Tax!O78)-All_Tax!O78,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y78,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L78),DAY(Hist_Inputs!$L78))-Hist_Inputs!$L78,,All_Tax!P78)-All_Tax!P78,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y78,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L78),DAY(Hist_Inputs!$L78))-Hist_Inputs!$L78,,All_Tax!Q78)-All_Tax!Q78,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y78,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L78),DAY(Hist_Inputs!$L78))-Hist_Inputs!$L78,,All_Tax!R78)-All_Tax!R78,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y78,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L78),DAY(Hist_Inputs!$L78))-Hist_Inputs!$L78,,All_Tax!S78)-All_Tax!S78,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y78,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L78),DAY(Hist_Inputs!$L78))-Hist_Inputs!$L78,,All_Tax!T78)-All_Tax!T78,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y78,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L78),DAY(Hist_Inputs!$L78))-Hist_Inputs!$L78,,All_Tax!U78)-All_Tax!U78,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y78,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L78),DAY(Hist_Inputs!$L78))-Hist_Inputs!$L78,,All_Tax!V78)-All_Tax!V78,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y78,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L78),DAY(Hist_Inputs!$L78))-Hist_Inputs!$L78,,All_Tax!W78)-All_Tax!W78,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y78,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L78),DAY(Hist_Inputs!$L78))-Hist_Inputs!$L78,,All_Tax!X78)-All_Tax!X78,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y78,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L78),DAY(Hist_Inputs!$L78))-Hist_Inputs!$L78,,All_Tax!Y78)-All_Tax!Y78,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y78,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L78),DAY(Hist_Inputs!$L78))-Hist_Inputs!$L78,,All_Tax!Z78)-All_Tax!Z78,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y78,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L78),DAY(Hist_Inputs!$L78))-Hist_Inputs!$L78,,All_Tax!AA78)-All_Tax!AA78,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y78,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L78),DAY(Hist_Inputs!$L78))-Hist_Inputs!$L78,,All_Tax!AB78)-All_Tax!AB78,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y78,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L78),DAY(Hist_Inputs!$L78))-Hist_Inputs!$L78,,All_Tax!AC78)-All_Tax!AC78,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_4_Name=0,\"\",DOpex_Category_4_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T79,,PV_Tax!H79),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y79,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L79),DAY(Hist_Inputs!$L79))-Hist_Inputs!$L79,,All_Tax!J79)-All_Tax!J79,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y79,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L79),DAY(Hist_Inputs!$L79))-Hist_Inputs!$L79,,All_Tax!K79)-All_Tax!K79,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y79,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L79),DAY(Hist_Inputs!$L79))-Hist_Inputs!$L79,,All_Tax!L79)-All_Tax!L79,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y79,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L79),DAY(Hist_Inputs!$L79))-Hist_Inputs!$L79,,All_Tax!M79)-All_Tax!M79,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y79,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L79),DAY(Hist_Inputs!$L79))-Hist_Inputs!$L79,,All_Tax!N79)-All_Tax!N79,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y79,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L79),DAY(Hist_Inputs!$L79))-Hist_Inputs!$L79,,All_Tax!O79)-All_Tax!O79,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y79,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L79),DAY(Hist_Inputs!$L79))-Hist_Inputs!$L79,,All_Tax!P79)-All_Tax!P79,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y79,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L79),DAY(Hist_Inputs!$L79))-Hist_Inputs!$L79,,All_Tax!Q79)-All_Tax!Q79,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y79,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L79),DAY(Hist_Inputs!$L79))-Hist_Inputs!$L79,,All_Tax!R79)-All_Tax!R79,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y79,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L79),DAY(Hist_Inputs!$L79))-Hist_Inputs!$L79,,All_Tax!S79)-All_Tax!S79,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y79,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L79),DAY(Hist_Inputs!$L79))-Hist_Inputs!$L79,,All_Tax!T79)-All_Tax!T79,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y79,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L79),DAY(Hist_Inputs!$L79))-Hist_Inputs!$L79,,All_Tax!U79)-All_Tax!U79,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y79,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L79),DAY(Hist_Inputs!$L79))-Hist_Inputs!$L79,,All_Tax!V79)-All_Tax!V79,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y79,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L79),DAY(Hist_Inputs!$L79))-Hist_Inputs!$L79,,All_Tax!W79)-All_Tax!W79,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y79,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L79),DAY(Hist_Inputs!$L79))-Hist_Inputs!$L79,,All_Tax!X79)-All_Tax!X79,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y79,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L79),DAY(Hist_Inputs!$L79))-Hist_Inputs!$L79,,All_Tax!Y79)-All_Tax!Y79,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y79,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L79),DAY(Hist_Inputs!$L79))-Hist_Inputs!$L79,,All_Tax!Z79)-All_Tax!Z79,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y79,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L79),DAY(Hist_Inputs!$L79))-Hist_Inputs!$L79,,All_Tax!AA79)-All_Tax!AA79,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y79,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L79),DAY(Hist_Inputs!$L79))-Hist_Inputs!$L79,,All_Tax!AB79)-All_Tax!AB79,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y79,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L79),DAY(Hist_Inputs!$L79))-Hist_Inputs!$L79,,All_Tax!AC79)-All_Tax!AC79,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_5_Name=0,\"\",DOpex_Category_5_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T80,,PV_Tax!H80),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y80,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L80),DAY(Hist_Inputs!$L80))-Hist_Inputs!$L80,,All_Tax!J80)-All_Tax!J80,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y80,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L80),DAY(Hist_Inputs!$L80))-Hist_Inputs!$L80,,All_Tax!K80)-All_Tax!K80,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y80,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L80),DAY(Hist_Inputs!$L80))-Hist_Inputs!$L80,,All_Tax!L80)-All_Tax!L80,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y80,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L80),DAY(Hist_Inputs!$L80))-Hist_Inputs!$L80,,All_Tax!M80)-All_Tax!M80,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y80,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L80),DAY(Hist_Inputs!$L80))-Hist_Inputs!$L80,,All_Tax!N80)-All_Tax!N80,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y80,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L80),DAY(Hist_Inputs!$L80))-Hist_Inputs!$L80,,All_Tax!O80)-All_Tax!O80,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y80,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L80),DAY(Hist_Inputs!$L80))-Hist_Inputs!$L80,,All_Tax!P80)-All_Tax!P80,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y80,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L80),DAY(Hist_Inputs!$L80))-Hist_Inputs!$L80,,All_Tax!Q80)-All_Tax!Q80,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y80,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L80),DAY(Hist_Inputs!$L80))-Hist_Inputs!$L80,,All_Tax!R80)-All_Tax!R80,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y80,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L80),DAY(Hist_Inputs!$L80))-Hist_Inputs!$L80,,All_Tax!S80)-All_Tax!S80,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y80,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L80),DAY(Hist_Inputs!$L80))-Hist_Inputs!$L80,,All_Tax!T80)-All_Tax!T80,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y80,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L80),DAY(Hist_Inputs!$L80))-Hist_Inputs!$L80,,All_Tax!U80)-All_Tax!U80,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y80,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L80),DAY(Hist_Inputs!$L80))-Hist_Inputs!$L80,,All_Tax!V80)-All_Tax!V80,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y80,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L80),DAY(Hist_Inputs!$L80))-Hist_Inputs!$L80,,All_Tax!W80)-All_Tax!W80,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y80,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L80),DAY(Hist_Inputs!$L80))-Hist_Inputs!$L80,,All_Tax!X80)-All_Tax!X80,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y80,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L80),DAY(Hist_Inputs!$L80))-Hist_Inputs!$L80,,All_Tax!Y80)-All_Tax!Y80,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y80,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L80),DAY(Hist_Inputs!$L80))-Hist_Inputs!$L80,,All_Tax!Z80)-All_Tax!Z80,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y80,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L80),DAY(Hist_Inputs!$L80))-Hist_Inputs!$L80,,All_Tax!AA80)-All_Tax!AA80,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y80,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L80),DAY(Hist_Inputs!$L80))-Hist_Inputs!$L80,,All_Tax!AB80)-All_Tax!AB80,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y80,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L80),DAY(Hist_Inputs!$L80))-Hist_Inputs!$L80,,All_Tax!AC80)-All_Tax!AC80,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_6_Name=0,\"\",DOpex_Category_6_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T81,,PV_Tax!H81),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y81,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L81),DAY(Hist_Inputs!$L81))-Hist_Inputs!$L81,,All_Tax!J81)-All_Tax!J81,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y81,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L81),DAY(Hist_Inputs!$L81))-Hist_Inputs!$L81,,All_Tax!K81)-All_Tax!K81,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y81,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L81),DAY(Hist_Inputs!$L81))-Hist_Inputs!$L81,,All_Tax!L81)-All_Tax!L81,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y81,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L81),DAY(Hist_Inputs!$L81))-Hist_Inputs!$L81,,All_Tax!M81)-All_Tax!M81,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y81,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L81),DAY(Hist_Inputs!$L81))-Hist_Inputs!$L81,,All_Tax!N81)-All_Tax!N81,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y81,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L81),DAY(Hist_Inputs!$L81))-Hist_Inputs!$L81,,All_Tax!O81)-All_Tax!O81,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y81,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L81),DAY(Hist_Inputs!$L81))-Hist_Inputs!$L81,,All_Tax!P81)-All_Tax!P81,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y81,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L81),DAY(Hist_Inputs!$L81))-Hist_Inputs!$L81,,All_Tax!Q81)-All_Tax!Q81,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y81,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L81),DAY(Hist_Inputs!$L81))-Hist_Inputs!$L81,,All_Tax!R81)-All_Tax!R81,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y81,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L81),DAY(Hist_Inputs!$L81))-Hist_Inputs!$L81,,All_Tax!S81)-All_Tax!S81,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y81,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L81),DAY(Hist_Inputs!$L81))-Hist_Inputs!$L81,,All_Tax!T81)-All_Tax!T81,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y81,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L81),DAY(Hist_Inputs!$L81))-Hist_Inputs!$L81,,All_Tax!U81)-All_Tax!U81,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y81,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L81),DAY(Hist_Inputs!$L81))-Hist_Inputs!$L81,,All_Tax!V81)-All_Tax!V81,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y81,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L81),DAY(Hist_Inputs!$L81))-Hist_Inputs!$L81,,All_Tax!W81)-All_Tax!W81,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y81,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L81),DAY(Hist_Inputs!$L81))-Hist_Inputs!$L81,,All_Tax!X81)-All_Tax!X81,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y81,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L81),DAY(Hist_Inputs!$L81))-Hist_Inputs!$L81,,All_Tax!Y81)-All_Tax!Y81,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y81,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L81),DAY(Hist_Inputs!$L81))-Hist_Inputs!$L81,,All_Tax!Z81)-All_Tax!Z81,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y81,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L81),DAY(Hist_Inputs!$L81))-Hist_Inputs!$L81,,All_Tax!AA81)-All_Tax!AA81,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y81,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L81),DAY(Hist_Inputs!$L81))-Hist_Inputs!$L81,,All_Tax!AB81)-All_Tax!AB81,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y81,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L81),DAY(Hist_Inputs!$L81))-Hist_Inputs!$L81,,All_Tax!AC81)-All_Tax!AC81,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_7_Name=0,\"\",DOpex_Category_7_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T82,,PV_Tax!H82),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y82,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L82),DAY(Hist_Inputs!$L82))-Hist_Inputs!$L82,,All_Tax!J82)-All_Tax!J82,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y82,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L82),DAY(Hist_Inputs!$L82))-Hist_Inputs!$L82,,All_Tax!K82)-All_Tax!K82,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y82,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L82),DAY(Hist_Inputs!$L82))-Hist_Inputs!$L82,,All_Tax!L82)-All_Tax!L82,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y82,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L82),DAY(Hist_Inputs!$L82))-Hist_Inputs!$L82,,All_Tax!M82)-All_Tax!M82,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y82,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L82),DAY(Hist_Inputs!$L82))-Hist_Inputs!$L82,,All_Tax!N82)-All_Tax!N82,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y82,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L82),DAY(Hist_Inputs!$L82))-Hist_Inputs!$L82,,All_Tax!O82)-All_Tax!O82,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y82,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L82),DAY(Hist_Inputs!$L82))-Hist_Inputs!$L82,,All_Tax!P82)-All_Tax!P82,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y82,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L82),DAY(Hist_Inputs!$L82))-Hist_Inputs!$L82,,All_Tax!Q82)-All_Tax!Q82,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y82,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L82),DAY(Hist_Inputs!$L82))-Hist_Inputs!$L82,,All_Tax!R82)-All_Tax!R82,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y82,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L82),DAY(Hist_Inputs!$L82))-Hist_Inputs!$L82,,All_Tax!S82)-All_Tax!S82,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y82,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L82),DAY(Hist_Inputs!$L82))-Hist_Inputs!$L82,,All_Tax!T82)-All_Tax!T82,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y82,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L82),DAY(Hist_Inputs!$L82))-Hist_Inputs!$L82,,All_Tax!U82)-All_Tax!U82,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y82,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L82),DAY(Hist_Inputs!$L82))-Hist_Inputs!$L82,,All_Tax!V82)-All_Tax!V82,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y82,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L82),DAY(Hist_Inputs!$L82))-Hist_Inputs!$L82,,All_Tax!W82)-All_Tax!W82,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y82,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L82),DAY(Hist_Inputs!$L82))-Hist_Inputs!$L82,,All_Tax!X82)-All_Tax!X82,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y82,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L82),DAY(Hist_Inputs!$L82))-Hist_Inputs!$L82,,All_Tax!Y82)-All_Tax!Y82,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y82,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L82),DAY(Hist_Inputs!$L82))-Hist_Inputs!$L82,,All_Tax!Z82)-All_Tax!Z82,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y82,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L82),DAY(Hist_Inputs!$L82))-Hist_Inputs!$L82,,All_Tax!AA82)-All_Tax!AA82,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y82,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L82),DAY(Hist_Inputs!$L82))-Hist_Inputs!$L82,,All_Tax!AB82)-All_Tax!AB82,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y82,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L82),DAY(Hist_Inputs!$L82))-Hist_Inputs!$L82,,All_Tax!AC82)-All_Tax!AC82,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_8_Name=0,\"\",DOpex_Category_8_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T83,,PV_Tax!H83),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y83,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L83),DAY(Hist_Inputs!$L83))-Hist_Inputs!$L83,,All_Tax!J83)-All_Tax!J83,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y83,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L83),DAY(Hist_Inputs!$L83))-Hist_Inputs!$L83,,All_Tax!K83)-All_Tax!K83,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y83,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L83),DAY(Hist_Inputs!$L83))-Hist_Inputs!$L83,,All_Tax!L83)-All_Tax!L83,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y83,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L83),DAY(Hist_Inputs!$L83))-Hist_Inputs!$L83,,All_Tax!M83)-All_Tax!M83,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y83,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L83),DAY(Hist_Inputs!$L83))-Hist_Inputs!$L83,,All_Tax!N83)-All_Tax!N83,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y83,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L83),DAY(Hist_Inputs!$L83))-Hist_Inputs!$L83,,All_Tax!O83)-All_Tax!O83,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y83,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L83),DAY(Hist_Inputs!$L83))-Hist_Inputs!$L83,,All_Tax!P83)-All_Tax!P83,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y83,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L83),DAY(Hist_Inputs!$L83))-Hist_Inputs!$L83,,All_Tax!Q83)-All_Tax!Q83,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y83,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L83),DAY(Hist_Inputs!$L83))-Hist_Inputs!$L83,,All_Tax!R83)-All_Tax!R83,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y83,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L83),DAY(Hist_Inputs!$L83))-Hist_Inputs!$L83,,All_Tax!S83)-All_Tax!S83,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y83,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L83),DAY(Hist_Inputs!$L83))-Hist_Inputs!$L83,,All_Tax!T83)-All_Tax!T83,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y83,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L83),DAY(Hist_Inputs!$L83))-Hist_Inputs!$L83,,All_Tax!U83)-All_Tax!U83,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y83,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L83),DAY(Hist_Inputs!$L83))-Hist_Inputs!$L83,,All_Tax!V83)-All_Tax!V83,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y83,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L83),DAY(Hist_Inputs!$L83))-Hist_Inputs!$L83,,All_Tax!W83)-All_Tax!W83,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y83,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L83),DAY(Hist_Inputs!$L83))-Hist_Inputs!$L83,,All_Tax!X83)-All_Tax!X83,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y83,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L83),DAY(Hist_Inputs!$L83))-Hist_Inputs!$L83,,All_Tax!Y83)-All_Tax!Y83,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y83,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L83),DAY(Hist_Inputs!$L83))-Hist_Inputs!$L83,,All_Tax!Z83)-All_Tax!Z83,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y83,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L83),DAY(Hist_Inputs!$L83))-Hist_Inputs!$L83,,All_Tax!AA83)-All_Tax!AA83,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y83,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L83),DAY(Hist_Inputs!$L83))-Hist_Inputs!$L83,,All_Tax!AB83)-All_Tax!AB83,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y83,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L83),DAY(Hist_Inputs!$L83))-Hist_Inputs!$L83,,All_Tax!AC83)-All_Tax!AC83,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_9_Name=0,\"\",DOpex_Category_9_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T84,,PV_Tax!H84),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y84,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L84),DAY(Hist_Inputs!$L84))-Hist_Inputs!$L84,,All_Tax!J84)-All_Tax!J84,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y84,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L84),DAY(Hist_Inputs!$L84))-Hist_Inputs!$L84,,All_Tax!K84)-All_Tax!K84,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y84,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L84),DAY(Hist_Inputs!$L84))-Hist_Inputs!$L84,,All_Tax!L84)-All_Tax!L84,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y84,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L84),DAY(Hist_Inputs!$L84))-Hist_Inputs!$L84,,All_Tax!M84)-All_Tax!M84,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y84,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L84),DAY(Hist_Inputs!$L84))-Hist_Inputs!$L84,,All_Tax!N84)-All_Tax!N84,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y84,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L84),DAY(Hist_Inputs!$L84))-Hist_Inputs!$L84,,All_Tax!O84)-All_Tax!O84,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y84,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L84),DAY(Hist_Inputs!$L84))-Hist_Inputs!$L84,,All_Tax!P84)-All_Tax!P84,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y84,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L84),DAY(Hist_Inputs!$L84))-Hist_Inputs!$L84,,All_Tax!Q84)-All_Tax!Q84,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y84,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L84),DAY(Hist_Inputs!$L84))-Hist_Inputs!$L84,,All_Tax!R84)-All_Tax!R84,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y84,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L84),DAY(Hist_Inputs!$L84))-Hist_Inputs!$L84,,All_Tax!S84)-All_Tax!S84,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y84,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L84),DAY(Hist_Inputs!$L84))-Hist_Inputs!$L84,,All_Tax!T84)-All_Tax!T84,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y84,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L84),DAY(Hist_Inputs!$L84))-Hist_Inputs!$L84,,All_Tax!U84)-All_Tax!U84,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y84,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L84),DAY(Hist_Inputs!$L84))-Hist_Inputs!$L84,,All_Tax!V84)-All_Tax!V84,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y84,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L84),DAY(Hist_Inputs!$L84))-Hist_Inputs!$L84,,All_Tax!W84)-All_Tax!W84,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y84,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L84),DAY(Hist_Inputs!$L84))-Hist_Inputs!$L84,,All_Tax!X84)-All_Tax!X84,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y84,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L84),DAY(Hist_Inputs!$L84))-Hist_Inputs!$L84,,All_Tax!Y84)-All_Tax!Y84,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y84,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L84),DAY(Hist_Inputs!$L84))-Hist_Inputs!$L84,,All_Tax!Z84)-All_Tax!Z84,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y84,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L84),DAY(Hist_Inputs!$L84))-Hist_Inputs!$L84,,All_Tax!AA84)-All_Tax!AA84,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y84,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L84),DAY(Hist_Inputs!$L84))-Hist_Inputs!$L84,,All_Tax!AB84)-All_Tax!AB84,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y84,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L84),DAY(Hist_Inputs!$L84))-Hist_Inputs!$L84,,All_Tax!AC84)-All_Tax!AC84,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_10_Name=0,\"\",DOpex_Category_10_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T85,,PV_Tax!H85),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y85,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L85),DAY(Hist_Inputs!$L85))-Hist_Inputs!$L85,,All_Tax!J85)-All_Tax!J85,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y85,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L85),DAY(Hist_Inputs!$L85))-Hist_Inputs!$L85,,All_Tax!K85)-All_Tax!K85,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y85,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L85),DAY(Hist_Inputs!$L85))-Hist_Inputs!$L85,,All_Tax!L85)-All_Tax!L85,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y85,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L85),DAY(Hist_Inputs!$L85))-Hist_Inputs!$L85,,All_Tax!M85)-All_Tax!M85,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y85,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L85),DAY(Hist_Inputs!$L85))-Hist_Inputs!$L85,,All_Tax!N85)-All_Tax!N85,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y85,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L85),DAY(Hist_Inputs!$L85))-Hist_Inputs!$L85,,All_Tax!O85)-All_Tax!O85,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y85,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L85),DAY(Hist_Inputs!$L85))-Hist_Inputs!$L85,,All_Tax!P85)-All_Tax!P85,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y85,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L85),DAY(Hist_Inputs!$L85))-Hist_Inputs!$L85,,All_Tax!Q85)-All_Tax!Q85,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y85,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L85),DAY(Hist_Inputs!$L85))-Hist_Inputs!$L85,,All_Tax!R85)-All_Tax!R85,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y85,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L85),DAY(Hist_Inputs!$L85))-Hist_Inputs!$L85,,All_Tax!S85)-All_Tax!S85,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y85,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L85),DAY(Hist_Inputs!$L85))-Hist_Inputs!$L85,,All_Tax!T85)-All_Tax!T85,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y85,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L85),DAY(Hist_Inputs!$L85))-Hist_Inputs!$L85,,All_Tax!U85)-All_Tax!U85,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y85,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L85),DAY(Hist_Inputs!$L85))-Hist_Inputs!$L85,,All_Tax!V85)-All_Tax!V85,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y85,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L85),DAY(Hist_Inputs!$L85))-Hist_Inputs!$L85,,All_Tax!W85)-All_Tax!W85,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y85,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L85),DAY(Hist_Inputs!$L85))-Hist_Inputs!$L85,,All_Tax!X85)-All_Tax!X85,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y85,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L85),DAY(Hist_Inputs!$L85))-Hist_Inputs!$L85,,All_Tax!Y85)-All_Tax!Y85,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y85,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L85),DAY(Hist_Inputs!$L85))-Hist_Inputs!$L85,,All_Tax!Z85)-All_Tax!Z85,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y85,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L85),DAY(Hist_Inputs!$L85))-Hist_Inputs!$L85,,All_Tax!AA85)-All_Tax!AA85,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y85,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L85),DAY(Hist_Inputs!$L85))-Hist_Inputs!$L85,,All_Tax!AB85)-All_Tax!AB85,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y85,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L85),DAY(Hist_Inputs!$L85))-Hist_Inputs!$L85,,All_Tax!AC85)-All_Tax!AC85,0),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C86","v":"Non tax deductible delayed opex category"}]
[null,null,{"$f":"IF(DNDOpex_Category_1_Name=0,\"\",DNDOpex_Category_1_Name)","v":""},null,null,null,null,{"$f":"SUM(J87:AC87)","v":0},{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T87,,PV_Tax!H87),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y87,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L87),DAY(Hist_Inputs!$L87))-Hist_Inputs!$L87,,All_Tax!J87)-All_Tax!J87,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y87,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L87),DAY(Hist_Inputs!$L87))-Hist_Inputs!$L87,,All_Tax!K87)-All_Tax!K87,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y87,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L87),DAY(Hist_Inputs!$L87))-Hist_Inputs!$L87,,All_Tax!L87)-All_Tax!L87,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y87,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L87),DAY(Hist_Inputs!$L87))-Hist_Inputs!$L87,,All_Tax!M87)-All_Tax!M87,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y87,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L87),DAY(Hist_Inputs!$L87))-Hist_Inputs!$L87,,All_Tax!N87)-All_Tax!N87,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y87,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L87),DAY(Hist_Inputs!$L87))-Hist_Inputs!$L87,,All_Tax!O87)-All_Tax!O87,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y87,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L87),DAY(Hist_Inputs!$L87))-Hist_Inputs!$L87,,All_Tax!P87)-All_Tax!P87,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y87,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L87),DAY(Hist_Inputs!$L87))-Hist_Inputs!$L87,,All_Tax!Q87)-All_Tax!Q87,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y87,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L87),DAY(Hist_Inputs!$L87))-Hist_Inputs!$L87,,All_Tax!R87)-All_Tax!R87,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y87,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L87),DAY(Hist_Inputs!$L87))-Hist_Inputs!$L87,,All_Tax!S87)-All_Tax!S87,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y87,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L87),DAY(Hist_Inputs!$L87))-Hist_Inputs!$L87,,All_Tax!T87)-All_Tax!T87,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y87,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L87),DAY(Hist_Inputs!$L87))-Hist_Inputs!$L87,,All_Tax!U87)-All_Tax!U87,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y87,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L87),DAY(Hist_Inputs!$L87))-Hist_Inputs!$L87,,All_Tax!V87)-All_Tax!V87,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y87,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L87),DAY(Hist_Inputs!$L87))-Hist_Inputs!$L87,,All_Tax!W87)-All_Tax!W87,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y87,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L87),DAY(Hist_Inputs!$L87))-Hist_Inputs!$L87,,All_Tax!X87)-All_Tax!X87,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y87,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L87),DAY(Hist_Inputs!$L87))-Hist_Inputs!$L87,,All_Tax!Y87)-All_Tax!Y87,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y87,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L87),DAY(Hist_Inputs!$L87))-Hist_Inputs!$L87,,All_Tax!Z87)-All_Tax!Z87,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y87,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L87),DAY(Hist_Inputs!$L87))-Hist_Inputs!$L87,,All_Tax!AA87)-All_Tax!AA87,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y87,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L87),DAY(Hist_Inputs!$L87))-Hist_Inputs!$L87,,All_Tax!AB87)-All_Tax!AB87,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y87,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L87),DAY(Hist_Inputs!$L87))-Hist_Inputs!$L87,,All_Tax!AC87)-All_Tax!AC87,0),0)","v":0}]
[null,null,{"$f":"IF(DNDOpex_Category_2_Name=0,\"\",DNDOpex_Category_2_Name)","v":""},null,null,null,null,{"$f":"SUM(J88:AC88)","v":0},{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T88,,PV_Tax!H88),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y88,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L88),DAY(Hist_Inputs!$L88))-Hist_Inputs!$L88,,All_Tax!J88)-All_Tax!J88,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y88,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L88),DAY(Hist_Inputs!$L88))-Hist_Inputs!$L88,,All_Tax!K88)-All_Tax!K88,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y88,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L88),DAY(Hist_Inputs!$L88))-Hist_Inputs!$L88,,All_Tax!L88)-All_Tax!L88,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y88,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L88),DAY(Hist_Inputs!$L88))-Hist_Inputs!$L88,,All_Tax!M88)-All_Tax!M88,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y88,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L88),DAY(Hist_Inputs!$L88))-Hist_Inputs!$L88,,All_Tax!N88)-All_Tax!N88,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y88,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L88),DAY(Hist_Inputs!$L88))-Hist_Inputs!$L88,,All_Tax!O88)-All_Tax!O88,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y88,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L88),DAY(Hist_Inputs!$L88))-Hist_Inputs!$L88,,All_Tax!P88)-All_Tax!P88,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y88,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L88),DAY(Hist_Inputs!$L88))-Hist_Inputs!$L88,,All_Tax!Q88)-All_Tax!Q88,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y88,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L88),DAY(Hist_Inputs!$L88))-Hist_Inputs!$L88,,All_Tax!R88)-All_Tax!R88,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y88,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L88),DAY(Hist_Inputs!$L88))-Hist_Inputs!$L88,,All_Tax!S88)-All_Tax!S88,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y88,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L88),DAY(Hist_Inputs!$L88))-Hist_Inputs!$L88,,All_Tax!T88)-All_Tax!T88,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y88,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L88),DAY(Hist_Inputs!$L88))-Hist_Inputs!$L88,,All_Tax!U88)-All_Tax!U88,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y88,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L88),DAY(Hist_Inputs!$L88))-Hist_Inputs!$L88,,All_Tax!V88)-All_Tax!V88,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y88,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L88),DAY(Hist_Inputs!$L88))-Hist_Inputs!$L88,,All_Tax!W88)-All_Tax!W88,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y88,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L88),DAY(Hist_Inputs!$L88))-Hist_Inputs!$L88,,All_Tax!X88)-All_Tax!X88,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y88,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L88),DAY(Hist_Inputs!$L88))-Hist_Inputs!$L88,,All_Tax!Y88)-All_Tax!Y88,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y88,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L88),DAY(Hist_Inputs!$L88))-Hist_Inputs!$L88,,All_Tax!Z88)-All_Tax!Z88,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y88,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L88),DAY(Hist_Inputs!$L88))-Hist_Inputs!$L88,,All_Tax!AA88)-All_Tax!AA88,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y88,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L88),DAY(Hist_Inputs!$L88))-Hist_Inputs!$L88,,All_Tax!AB88)-All_Tax!AB88,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y88,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L88),DAY(Hist_Inputs!$L88))-Hist_Inputs!$L88,,All_Tax!AC88)-All_Tax!AC88,0),0)","v":0}]
[null,null,{"$f":"IF(DNDOpex_Category_3_Name=0,\"\",DNDOpex_Category_3_Name)","v":""},null,null,null,null,{"$f":"SUM(J89:AC89)","v":0},{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T89,,PV_Tax!H89),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y89,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L89),DAY(Hist_Inputs!$L89))-Hist_Inputs!$L89,,All_Tax!J89)-All_Tax!J89,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y89,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L89),DAY(Hist_Inputs!$L89))-Hist_Inputs!$L89,,All_Tax!K89)-All_Tax!K89,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y89,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L89),DAY(Hist_Inputs!$L89))-Hist_Inputs!$L89,,All_Tax!L89)-All_Tax!L89,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y89,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L89),DAY(Hist_Inputs!$L89))-Hist_Inputs!$L89,,All_Tax!M89)-All_Tax!M89,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y89,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L89),DAY(Hist_Inputs!$L89))-Hist_Inputs!$L89,,All_Tax!N89)-All_Tax!N89,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y89,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L89),DAY(Hist_Inputs!$L89))-Hist_Inputs!$L89,,All_Tax!O89)-All_Tax!O89,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y89,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L89),DAY(Hist_Inputs!$L89))-Hist_Inputs!$L89,,All_Tax!P89)-All_Tax!P89,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y89,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L89),DAY(Hist_Inputs!$L89))-Hist_Inputs!$L89,,All_Tax!Q89)-All_Tax!Q89,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y89,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L89),DAY(Hist_Inputs!$L89))-Hist_Inputs!$L89,,All_Tax!R89)-All_Tax!R89,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y89,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L89),DAY(Hist_Inputs!$L89))-Hist_Inputs!$L89,,All_Tax!S89)-All_Tax!S89,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y89,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L89),DAY(Hist_Inputs!$L89))-Hist_Inputs!$L89,,All_Tax!T89)-All_Tax!T89,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y89,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L89),DAY(Hist_Inputs!$L89))-Hist_Inputs!$L89,,All_Tax!U89)-All_Tax!U89,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y89,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L89),DAY(Hist_Inputs!$L89))-Hist_Inputs!$L89,,All_Tax!V89)-All_Tax!V89,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y89,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L89),DAY(Hist_Inputs!$L89))-Hist_Inputs!$L89,,All_Tax!W89)-All_Tax!W89,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y89,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L89),DAY(Hist_Inputs!$L89))-Hist_Inputs!$L89,,All_Tax!X89)-All_Tax!X89,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y89,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L89),DAY(Hist_Inputs!$L89))-Hist_Inputs!$L89,,All_Tax!Y89)-All_Tax!Y89,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y89,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L89),DAY(Hist_Inputs!$L89))-Hist_Inputs!$L89,,All_Tax!Z89)-All_Tax!Z89,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y89,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L89),DAY(Hist_Inputs!$L89))-Hist_Inputs!$L89,,All_Tax!AA89)-All_Tax!AA89,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y89,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L89),DAY(Hist_Inputs!$L89))-Hist_Inputs!$L89,,All_Tax!AB89)-All_Tax!AB89,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y89,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L89),DAY(Hist_Inputs!$L89))-Hist_Inputs!$L89,,All_Tax!AC89)-All_Tax!AC89,0),0)","v":0}]
[null,null,{"$f":"IF(DNDOpex_Category_4_Name=0,\"\",DNDOpex_Category_4_Name)","v":""},null,null,null,null,{"$f":"SUM(J90:AC90)","v":0},{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T90,,PV_Tax!H90),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y90,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L90),DAY(Hist_Inputs!$L90))-Hist_Inputs!$L90,,All_Tax!J90)-All_Tax!J90,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y90,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L90),DAY(Hist_Inputs!$L90))-Hist_Inputs!$L90,,All_Tax!K90)-All_Tax!K90,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y90,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L90),DAY(Hist_Inputs!$L90))-Hist_Inputs!$L90,,All_Tax!L90)-All_Tax!L90,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y90,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L90),DAY(Hist_Inputs!$L90))-Hist_Inputs!$L90,,All_Tax!M90)-All_Tax!M90,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y90,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L90),DAY(Hist_Inputs!$L90))-Hist_Inputs!$L90,,All_Tax!N90)-All_Tax!N90,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y90,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L90),DAY(Hist_Inputs!$L90))-Hist_Inputs!$L90,,All_Tax!O90)-All_Tax!O90,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y90,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L90),DAY(Hist_Inputs!$L90))-Hist_Inputs!$L90,,All_Tax!P90)-All_Tax!P90,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y90,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L90),DAY(Hist_Inputs!$L90))-Hist_Inputs!$L90,,All_Tax!Q90)-All_Tax!Q90,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y90,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L90),DAY(Hist_Inputs!$L90))-Hist_Inputs!$L90,,All_Tax!R90)-All_Tax!R90,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y90,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L90),DAY(Hist_Inputs!$L90))-Hist_Inputs!$L90,,All_Tax!S90)-All_Tax!S90,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y90,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L90),DAY(Hist_Inputs!$L90))-Hist_Inputs!$L90,,All_Tax!T90)-All_Tax!T90,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y90,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L90),DAY(Hist_Inputs!$L90))-Hist_Inputs!$L90,,All_Tax!U90)-All_Tax!U90,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y90,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L90),DAY(Hist_Inputs!$L90))-Hist_Inputs!$L90,,All_Tax!V90)-All_Tax!V90,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y90,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L90),DAY(Hist_Inputs!$L90))-Hist_Inputs!$L90,,All_Tax!W90)-All_Tax!W90,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y90,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L90),DAY(Hist_Inputs!$L90))-Hist_Inputs!$L90,,All_Tax!X90)-All_Tax!X90,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y90,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L90),DAY(Hist_Inputs!$L90))-Hist_Inputs!$L90,,All_Tax!Y90)-All_Tax!Y90,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y90,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L90),DAY(Hist_Inputs!$L90))-Hist_Inputs!$L90,,All_Tax!Z90)-All_Tax!Z90,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y90,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L90),DAY(Hist_Inputs!$L90))-Hist_Inputs!$L90,,All_Tax!AA90)-All_Tax!AA90,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y90,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L90),DAY(Hist_Inputs!$L90))-Hist_Inputs!$L90,,All_Tax!AB90)-All_Tax!AB90,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y90,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L90),DAY(Hist_Inputs!$L90))-Hist_Inputs!$L90,,All_Tax!AC90)-All_Tax!AC90,0),0)","v":0}]
[null,null,{"$f":"IF(DNDOpex_Category_5_Name=0,\"\",DNDOpex_Category_5_Name)","v":""},null,null,null,null,{"$f":"SUM(J91:AC91)","v":0},{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T91,,PV_Tax!H91),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y91,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L91),DAY(Hist_Inputs!$L91))-Hist_Inputs!$L91,,All_Tax!J91)-All_Tax!J91,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y91,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L91),DAY(Hist_Inputs!$L91))-Hist_Inputs!$L91,,All_Tax!K91)-All_Tax!K91,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y91,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L91),DAY(Hist_Inputs!$L91))-Hist_Inputs!$L91,,All_Tax!L91)-All_Tax!L91,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y91,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L91),DAY(Hist_Inputs!$L91))-Hist_Inputs!$L91,,All_Tax!M91)-All_Tax!M91,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y91,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L91),DAY(Hist_Inputs!$L91))-Hist_Inputs!$L91,,All_Tax!N91)-All_Tax!N91,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y91,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L91),DAY(Hist_Inputs!$L91))-Hist_Inputs!$L91,,All_Tax!O91)-All_Tax!O91,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y91,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L91),DAY(Hist_Inputs!$L91))-Hist_Inputs!$L91,,All_Tax!P91)-All_Tax!P91,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y91,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L91),DAY(Hist_Inputs!$L91))-Hist_Inputs!$L91,,All_Tax!Q91)-All_Tax!Q91,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y91,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L91),DAY(Hist_Inputs!$L91))-Hist_Inputs!$L91,,All_Tax!R91)-All_Tax!R91,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y91,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L91),DAY(Hist_Inputs!$L91))-Hist_Inputs!$L91,,All_Tax!S91)-All_Tax!S91,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y91,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L91),DAY(Hist_Inputs!$L91))-Hist_Inputs!$L91,,All_Tax!T91)-All_Tax!T91,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y91,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L91),DAY(Hist_Inputs!$L91))-Hist_Inputs!$L91,,All_Tax!U91)-All_Tax!U91,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y91,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L91),DAY(Hist_Inputs!$L91))-Hist_Inputs!$L91,,All_Tax!V91)-All_Tax!V91,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y91,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L91),DAY(Hist_Inputs!$L91))-Hist_Inputs!$L91,,All_Tax!W91)-All_Tax!W91,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y91,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L91),DAY(Hist_Inputs!$L91))-Hist_Inputs!$L91,,All_Tax!X91)-All_Tax!X91,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y91,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L91),DAY(Hist_Inputs!$L91))-Hist_Inputs!$L91,,All_Tax!Y91)-All_Tax!Y91,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y91,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L91),DAY(Hist_Inputs!$L91))-Hist_Inputs!$L91,,All_Tax!Z91)-All_Tax!Z91,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y91,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L91),DAY(Hist_Inputs!$L91))-Hist_Inputs!$L91,,All_Tax!AA91)-All_Tax!AA91,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y91,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L91),DAY(Hist_Inputs!$L91))-Hist_Inputs!$L91,,All_Tax!AB91)-All_Tax!AB91,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y91,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L91),DAY(Hist_Inputs!$L91))-Hist_Inputs!$L91,,All_Tax!AC91)-All_Tax!AC91,0),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C92","v":"Total Delayed Operating Expenditure"},null,null,null,null,{"$f":"SUM(H76:H91)","v":0},{"$f":"SUM(I82:I91)","v":0},{"$f":"SUM(J76:J91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Error check",null,null,null,{"$f":"IF(ISERROR(SUM(H94:AC94)),1,MIN(SUM(H94:U94),1))","v":0},{"$f":"IF(ISERROR(H92),1,0)","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(N92),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(Y92),1,0)","v":0},{"$f":"IF(ISERROR(Z92),1,0)","v":0},{"$f":"IF(ISERROR(AA92),1,0)","v":0},{"$f":"IF(ISERROR(AB92),1,0)","v":0},{"$f":"IF(ISERROR(AC92),1,0)","v":0}]
[]
[null,{"$f":"Hist_Inputs!B96","v":"Additional Sales Margin"}]
[]
[null,null,{"$f":"Hist_Inputs!C98","v":"Additional sales margin category"},null,null,null,null,"PV (Start Date - End Date)","PV (End Date - DfA)",{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(Revenue_Category_1_Name=0,\"\",Revenue_Category_1_Name)","v":""},null,null,null,null,{"$f":"SUM(J99:AC99)","v":0},{"$f":"PV_Tax!H99","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y99,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L99),DAY(Hist_Inputs!$L99)),,All_Tax!J99),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y99,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L99),DAY(Hist_Inputs!$L99)),,All_Tax!K99),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y99,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L99),DAY(Hist_Inputs!$L99)),,All_Tax!L99),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y99,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L99),DAY(Hist_Inputs!$L99)),,All_Tax!M99),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y99,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L99),DAY(Hist_Inputs!$L99)),,All_Tax!N99),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y99,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L99),DAY(Hist_Inputs!$L99)),,All_Tax!O99),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y99,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L99),DAY(Hist_Inputs!$L99)),,All_Tax!P99),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y99,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L99),DAY(Hist_Inputs!$L99)),,All_Tax!Q99),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y99,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L99),DAY(Hist_Inputs!$L99)),,All_Tax!R99),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y99,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L99),DAY(Hist_Inputs!$L99)),,All_Tax!S99),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y99,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L99),DAY(Hist_Inputs!$L99)),,All_Tax!T99),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y99,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L99),DAY(Hist_Inputs!$L99)),,All_Tax!U99),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y99,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L99),DAY(Hist_Inputs!$L99)),,All_Tax!V99),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y99,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L99),DAY(Hist_Inputs!$L99)),,All_Tax!W99),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y99,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L99),DAY(Hist_Inputs!$L99)),,All_Tax!X99),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y99,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L99),DAY(Hist_Inputs!$L99)),,All_Tax!Y99),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y99,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L99),DAY(Hist_Inputs!$L99)),,All_Tax!Z99),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y99,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L99),DAY(Hist_Inputs!$L99)),,All_Tax!AA99),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y99,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L99),DAY(Hist_Inputs!$L99)),,All_Tax!AB99),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y99,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L99),DAY(Hist_Inputs!$L99)),,All_Tax!AC99),0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_2_Name=0,\"\",Revenue_Category_2_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H100","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y100,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L100),DAY(Hist_Inputs!$L100)),,All_Tax!J100),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y100,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L100),DAY(Hist_Inputs!$L100)),,All_Tax!K100),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y100,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L100),DAY(Hist_Inputs!$L100)),,All_Tax!L100),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y100,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L100),DAY(Hist_Inputs!$L100)),,All_Tax!M100),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y100,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L100),DAY(Hist_Inputs!$L100)),,All_Tax!N100),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y100,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L100),DAY(Hist_Inputs!$L100)),,All_Tax!O100),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y100,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L100),DAY(Hist_Inputs!$L100)),,All_Tax!P100),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y100,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L100),DAY(Hist_Inputs!$L100)),,All_Tax!Q100),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y100,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L100),DAY(Hist_Inputs!$L100)),,All_Tax!R100),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y100,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L100),DAY(Hist_Inputs!$L100)),,All_Tax!S100),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y100,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L100),DAY(Hist_Inputs!$L100)),,All_Tax!T100),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y100,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L100),DAY(Hist_Inputs!$L100)),,All_Tax!U100),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y100,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L100),DAY(Hist_Inputs!$L100)),,All_Tax!V100),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y100,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L100),DAY(Hist_Inputs!$L100)),,All_Tax!W100),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y100,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L100),DAY(Hist_Inputs!$L100)),,All_Tax!X100),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y100,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L100),DAY(Hist_Inputs!$L100)),,All_Tax!Y100),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y100,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L100),DAY(Hist_Inputs!$L100)),,All_Tax!Z100),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y100,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L100),DAY(Hist_Inputs!$L100)),,All_Tax!AA100),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y100,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L100),DAY(Hist_Inputs!$L100)),,All_Tax!AB100),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y100,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L100),DAY(Hist_Inputs!$L100)),,All_Tax!AC100),0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_3_Name=0,\"\",Revenue_Category_3_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H101","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y101,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L101),DAY(Hist_Inputs!$L101)),,All_Tax!J101),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y101,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L101),DAY(Hist_Inputs!$L101)),,All_Tax!K101),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y101,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L101),DAY(Hist_Inputs!$L101)),,All_Tax!L101),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y101,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L101),DAY(Hist_Inputs!$L101)),,All_Tax!M101),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y101,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L101),DAY(Hist_Inputs!$L101)),,All_Tax!N101),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y101,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L101),DAY(Hist_Inputs!$L101)),,All_Tax!O101),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y101,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L101),DAY(Hist_Inputs!$L101)),,All_Tax!P101),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y101,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L101),DAY(Hist_Inputs!$L101)),,All_Tax!Q101),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y101,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L101),DAY(Hist_Inputs!$L101)),,All_Tax!R101),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y101,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L101),DAY(Hist_Inputs!$L101)),,All_Tax!S101),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y101,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L101),DAY(Hist_Inputs!$L101)),,All_Tax!T101),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y101,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L101),DAY(Hist_Inputs!$L101)),,All_Tax!U101),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y101,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L101),DAY(Hist_Inputs!$L101)),,All_Tax!V101),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y101,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L101),DAY(Hist_Inputs!$L101)),,All_Tax!W101),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y101,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L101),DAY(Hist_Inputs!$L101)),,All_Tax!X101),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y101,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L101),DAY(Hist_Inputs!$L101)),,All_Tax!Y101),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y101,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L101),DAY(Hist_Inputs!$L101)),,All_Tax!Z101),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y101,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L101),DAY(Hist_Inputs!$L101)),,All_Tax!AA101),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y101,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L101),DAY(Hist_Inputs!$L101)),,All_Tax!AB101),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y101,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L101),DAY(Hist_Inputs!$L101)),,All_Tax!AC101),0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_4_Name=0,\"\",Revenue_Category_4_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H102","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y102,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L102),DAY(Hist_Inputs!$L102)),,All_Tax!J102),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y102,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L102),DAY(Hist_Inputs!$L102)),,All_Tax!K102),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y102,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L102),DAY(Hist_Inputs!$L102)),,All_Tax!L102),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y102,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L102),DAY(Hist_Inputs!$L102)),,All_Tax!M102),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y102,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L102),DAY(Hist_Inputs!$L102)),,All_Tax!N102),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y102,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L102),DAY(Hist_Inputs!$L102)),,All_Tax!O102),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y102,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L102),DAY(Hist_Inputs!$L102)),,All_Tax!P102),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y102,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L102),DAY(Hist_Inputs!$L102)),,All_Tax!Q102),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y102,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L102),DAY(Hist_Inputs!$L102)),,All_Tax!R102),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y102,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L102),DAY(Hist_Inputs!$L102)),,All_Tax!S102),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y102,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L102),DAY(Hist_Inputs!$L102)),,All_Tax!T102),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y102,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L102),DAY(Hist_Inputs!$L102)),,All_Tax!U102),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y102,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L102),DAY(Hist_Inputs!$L102)),,All_Tax!V102),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y102,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L102),DAY(Hist_Inputs!$L102)),,All_Tax!W102),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y102,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L102),DAY(Hist_Inputs!$L102)),,All_Tax!X102),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y102,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L102),DAY(Hist_Inputs!$L102)),,All_Tax!Y102),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y102,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L102),DAY(Hist_Inputs!$L102)),,All_Tax!Z102),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y102,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L102),DAY(Hist_Inputs!$L102)),,All_Tax!AA102),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y102,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L102),DAY(Hist_Inputs!$L102)),,All_Tax!AB102),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y102,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L102),DAY(Hist_Inputs!$L102)),,All_Tax!AC102),0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_5_Name=0,\"\",Revenue_Category_5_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H103","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y103,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L103),DAY(Hist_Inputs!$L103)),,All_Tax!J103),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y103,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L103),DAY(Hist_Inputs!$L103)),,All_Tax!K103),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y103,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L103),DAY(Hist_Inputs!$L103)),,All_Tax!L103),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y103,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L103),DAY(Hist_Inputs!$L103)),,All_Tax!M103),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y103,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L103),DAY(Hist_Inputs!$L103)),,All_Tax!N103),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y103,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L103),DAY(Hist_Inputs!$L103)),,All_Tax!O103),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y103,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L103),DAY(Hist_Inputs!$L103)),,All_Tax!P103),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y103,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L103),DAY(Hist_Inputs!$L103)),,All_Tax!Q103),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y103,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L103),DAY(Hist_Inputs!$L103)),,All_Tax!R103),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y103,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L103),DAY(Hist_Inputs!$L103)),,All_Tax!S103),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y103,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L103),DAY(Hist_Inputs!$L103)),,All_Tax!T103),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y103,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L103),DAY(Hist_Inputs!$L103)),,All_Tax!U103),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y103,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L103),DAY(Hist_Inputs!$L103)),,All_Tax!V103),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y103,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L103),DAY(Hist_Inputs!$L103)),,All_Tax!W103),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y103,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L103),DAY(Hist_Inputs!$L103)),,All_Tax!X103),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y103,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L103),DAY(Hist_Inputs!$L103)),,All_Tax!Y103),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y103,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L103),DAY(Hist_Inputs!$L103)),,All_Tax!Z103),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y103,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L103),DAY(Hist_Inputs!$L103)),,All_Tax!AA103),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y103,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L103),DAY(Hist_Inputs!$L103)),,All_Tax!AB103),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y103,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L103),DAY(Hist_Inputs!$L103)),,All_Tax!AC103),0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_6_Name=0,\"\",Revenue_Category_6_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H104","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y104,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L104),DAY(Hist_Inputs!$L104)),,All_Tax!J104),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y104,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L104),DAY(Hist_Inputs!$L104)),,All_Tax!K104),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y104,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L104),DAY(Hist_Inputs!$L104)),,All_Tax!L104),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y104,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L104),DAY(Hist_Inputs!$L104)),,All_Tax!M104),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y104,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L104),DAY(Hist_Inputs!$L104)),,All_Tax!N104),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y104,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L104),DAY(Hist_Inputs!$L104)),,All_Tax!O104),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y104,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L104),DAY(Hist_Inputs!$L104)),,All_Tax!P104),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y104,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L104),DAY(Hist_Inputs!$L104)),,All_Tax!Q104),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y104,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L104),DAY(Hist_Inputs!$L104)),,All_Tax!R104),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y104,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L104),DAY(Hist_Inputs!$L104)),,All_Tax!S104),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y104,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L104),DAY(Hist_Inputs!$L104)),,All_Tax!T104),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y104,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L104),DAY(Hist_Inputs!$L104)),,All_Tax!U104),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y104,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L104),DAY(Hist_Inputs!$L104)),,All_Tax!V104),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y104,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L104),DAY(Hist_Inputs!$L104)),,All_Tax!W104),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y104,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L104),DAY(Hist_Inputs!$L104)),,All_Tax!X104),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y104,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L104),DAY(Hist_Inputs!$L104)),,All_Tax!Y104),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y104,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L104),DAY(Hist_Inputs!$L104)),,All_Tax!Z104),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y104,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L104),DAY(Hist_Inputs!$L104)),,All_Tax!AA104),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y104,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L104),DAY(Hist_Inputs!$L104)),,All_Tax!AB104),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y104,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L104),DAY(Hist_Inputs!$L104)),,All_Tax!AC104),0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_7_Name=0,\"\",Revenue_Category_7_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H105","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y105,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L105),DAY(Hist_Inputs!$L105)),,All_Tax!J105),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y105,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L105),DAY(Hist_Inputs!$L105)),,All_Tax!K105),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y105,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L105),DAY(Hist_Inputs!$L105)),,All_Tax!L105),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y105,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L105),DAY(Hist_Inputs!$L105)),,All_Tax!M105),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y105,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L105),DAY(Hist_Inputs!$L105)),,All_Tax!N105),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y105,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L105),DAY(Hist_Inputs!$L105)),,All_Tax!O105),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y105,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L105),DAY(Hist_Inputs!$L105)),,All_Tax!P105),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y105,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L105),DAY(Hist_Inputs!$L105)),,All_Tax!Q105),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y105,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L105),DAY(Hist_Inputs!$L105)),,All_Tax!R105),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y105,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L105),DAY(Hist_Inputs!$L105)),,All_Tax!S105),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y105,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L105),DAY(Hist_Inputs!$L105)),,All_Tax!T105),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y105,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L105),DAY(Hist_Inputs!$L105)),,All_Tax!U105),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y105,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L105),DAY(Hist_Inputs!$L105)),,All_Tax!V105),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y105,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L105),DAY(Hist_Inputs!$L105)),,All_Tax!W105),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y105,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L105),DAY(Hist_Inputs!$L105)),,All_Tax!X105),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y105,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L105),DAY(Hist_Inputs!$L105)),,All_Tax!Y105),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y105,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L105),DAY(Hist_Inputs!$L105)),,All_Tax!Z105),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y105,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L105),DAY(Hist_Inputs!$L105)),,All_Tax!AA105),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y105,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L105),DAY(Hist_Inputs!$L105)),,All_Tax!AB105),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y105,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L105),DAY(Hist_Inputs!$L105)),,All_Tax!AC105),0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_8_Name=0,\"\",Revenue_Category_8_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H106","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y106,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L106),DAY(Hist_Inputs!$L106)),,All_Tax!J106),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y106,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L106),DAY(Hist_Inputs!$L106)),,All_Tax!K106),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y106,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L106),DAY(Hist_Inputs!$L106)),,All_Tax!L106),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y106,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L106),DAY(Hist_Inputs!$L106)),,All_Tax!M106),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y106,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L106),DAY(Hist_Inputs!$L106)),,All_Tax!N106),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y106,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L106),DAY(Hist_Inputs!$L106)),,All_Tax!O106),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y106,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L106),DAY(Hist_Inputs!$L106)),,All_Tax!P106),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y106,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L106),DAY(Hist_Inputs!$L106)),,All_Tax!Q106),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y106,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L106),DAY(Hist_Inputs!$L106)),,All_Tax!R106),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y106,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L106),DAY(Hist_Inputs!$L106)),,All_Tax!S106),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y106,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L106),DAY(Hist_Inputs!$L106)),,All_Tax!T106),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y106,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L106),DAY(Hist_Inputs!$L106)),,All_Tax!U106),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y106,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L106),DAY(Hist_Inputs!$L106)),,All_Tax!V106),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y106,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L106),DAY(Hist_Inputs!$L106)),,All_Tax!W106),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y106,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L106),DAY(Hist_Inputs!$L106)),,All_Tax!X106),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y106,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L106),DAY(Hist_Inputs!$L106)),,All_Tax!Y106),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y106,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L106),DAY(Hist_Inputs!$L106)),,All_Tax!Z106),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y106,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L106),DAY(Hist_Inputs!$L106)),,All_Tax!AA106),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y106,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L106),DAY(Hist_Inputs!$L106)),,All_Tax!AB106),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y106,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L106),DAY(Hist_Inputs!$L106)),,All_Tax!AC106),0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_9_Name=0,\"\",Revenue_Category_9_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H107","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y107,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L107),DAY(Hist_Inputs!$L107)),,All_Tax!J107),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y107,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L107),DAY(Hist_Inputs!$L107)),,All_Tax!K107),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y107,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L107),DAY(Hist_Inputs!$L107)),,All_Tax!L107),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y107,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L107),DAY(Hist_Inputs!$L107)),,All_Tax!M107),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y107,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L107),DAY(Hist_Inputs!$L107)),,All_Tax!N107),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y107,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L107),DAY(Hist_Inputs!$L107)),,All_Tax!O107),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y107,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L107),DAY(Hist_Inputs!$L107)),,All_Tax!P107),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y107,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L107),DAY(Hist_Inputs!$L107)),,All_Tax!Q107),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y107,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L107),DAY(Hist_Inputs!$L107)),,All_Tax!R107),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y107,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L107),DAY(Hist_Inputs!$L107)),,All_Tax!S107),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y107,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L107),DAY(Hist_Inputs!$L107)),,All_Tax!T107),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y107,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L107),DAY(Hist_Inputs!$L107)),,All_Tax!U107),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y107,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L107),DAY(Hist_Inputs!$L107)),,All_Tax!V107),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y107,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L107),DAY(Hist_Inputs!$L107)),,All_Tax!W107),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y107,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L107),DAY(Hist_Inputs!$L107)),,All_Tax!X107),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y107,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L107),DAY(Hist_Inputs!$L107)),,All_Tax!Y107),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y107,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L107),DAY(Hist_Inputs!$L107)),,All_Tax!Z107),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y107,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L107),DAY(Hist_Inputs!$L107)),,All_Tax!AA107),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y107,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L107),DAY(Hist_Inputs!$L107)),,All_Tax!AB107),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y107,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L107),DAY(Hist_Inputs!$L107)),,All_Tax!AC107),0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_10_Name=0,\"\",Revenue_Category_10_Name)","v":""},null,null,null,null,0,{"$f":"PV_Tax!H108","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y108,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(J$10,MONTH(Hist_Inputs!$L108),DAY(Hist_Inputs!$L108)),,All_Tax!J108),0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y108,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(K$10,MONTH(Hist_Inputs!$L108),DAY(Hist_Inputs!$L108)),,All_Tax!K108),0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y108,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(L$10,MONTH(Hist_Inputs!$L108),DAY(Hist_Inputs!$L108)),,All_Tax!L108),0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y108,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(M$10,MONTH(Hist_Inputs!$L108),DAY(Hist_Inputs!$L108)),,All_Tax!M108),0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y108,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(N$10,MONTH(Hist_Inputs!$L108),DAY(Hist_Inputs!$L108)),,All_Tax!N108),0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y108,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(O$10,MONTH(Hist_Inputs!$L108),DAY(Hist_Inputs!$L108)),,All_Tax!O108),0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y108,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(P$10,MONTH(Hist_Inputs!$L108),DAY(Hist_Inputs!$L108)),,All_Tax!P108),0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y108,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Q$10,MONTH(Hist_Inputs!$L108),DAY(Hist_Inputs!$L108)),,All_Tax!Q108),0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y108,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(R$10,MONTH(Hist_Inputs!$L108),DAY(Hist_Inputs!$L108)),,All_Tax!R108),0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y108,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(S$10,MONTH(Hist_Inputs!$L108),DAY(Hist_Inputs!$L108)),,All_Tax!S108),0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y108,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(T$10,MONTH(Hist_Inputs!$L108),DAY(Hist_Inputs!$L108)),,All_Tax!T108),0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y108,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(U$10,MONTH(Hist_Inputs!$L108),DAY(Hist_Inputs!$L108)),,All_Tax!U108),0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y108,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(V$10,MONTH(Hist_Inputs!$L108),DAY(Hist_Inputs!$L108)),,All_Tax!V108),0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y108,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(W$10,MONTH(Hist_Inputs!$L108),DAY(Hist_Inputs!$L108)),,All_Tax!W108),0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y108,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(X$10,MONTH(Hist_Inputs!$L108),DAY(Hist_Inputs!$L108)),,All_Tax!X108),0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y108,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Y$10,MONTH(Hist_Inputs!$L108),DAY(Hist_Inputs!$L108)),,All_Tax!Y108),0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y108,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(Z$10,MONTH(Hist_Inputs!$L108),DAY(Hist_Inputs!$L108)),,All_Tax!Z108),0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y108,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AA$10,MONTH(Hist_Inputs!$L108),DAY(Hist_Inputs!$L108)),,All_Tax!AA108),0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y108,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AB$10,MONTH(Hist_Inputs!$L108),DAY(Hist_Inputs!$L108)),,All_Tax!AB108),0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y108,-FV((TS_Daily_Discount_Rate/365.25),TS_Penalty_Date-DATE(AC$10,MONTH(Hist_Inputs!$L108),DAY(Hist_Inputs!$L108)),,All_Tax!AC108),0),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C109","v":"Total Additional Sales Margin"},null,null,null,null,{"$f":"SUM(H99:H108)","v":0},{"$f":"SUM(I99:I108)","v":0},{"$f":"SUM(J99:J108)","v":0},0,0,0,0,0,{"$f":"SUM(P99:P108)","v":0},{"$f":"SUM(Q99:Q108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Error check",null,null,null,{"$f":"IF(ISERROR(SUM(H111:AC111)),1,MIN(SUM(H111:U111),1))","v":0},{"$f":"IF(ISERROR(H109),1,0)","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(N109),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(Y109),1,0)","v":0},{"$f":"IF(ISERROR(Z109),1,0)","v":0},{"$f":"IF(ISERROR(AA109),1,0)","v":0},{"$f":"IF(ISERROR(AB109),1,0)","v":0},{"$f":"IF(ISERROR(AC109),1,0)","v":0}]
[]
[null,{"$f":"Hist_Inputs!B113","v":"Delayed Sales Margin"}]
[]
[null,null,{"$f":"Hist_Inputs!C115","v":"Delayed sales margin category"},null,null,null,null,"PV (Start Date - End Date)","PV (End Date - DfA)",{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"IF(DRevenue_Category_1_Name=0,\"\",DRevenue_Category_1_Name)","v":""},null,null,null,null,{"$f":"SUM(J116:AC116)","v":0},{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T116,,PV_Tax!H116),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y116,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L116),DAY(Hist_Inputs!$L116))-Hist_Inputs!$L116,,All_Tax!J116)-All_Tax!K116,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y116,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L116),DAY(Hist_Inputs!$L116))-Hist_Inputs!$L116,,All_Tax!K116)-All_Tax!L116,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y116,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L116),DAY(Hist_Inputs!$L116))-Hist_Inputs!$L116,,All_Tax!L116)-All_Tax!M116,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y116,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L116),DAY(Hist_Inputs!$L116))-Hist_Inputs!$L116,,All_Tax!M116)-All_Tax!N116,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y116,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L116),DAY(Hist_Inputs!$L116))-Hist_Inputs!$L116,,All_Tax!N116)-All_Tax!O116,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y116,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L116),DAY(Hist_Inputs!$L116))-Hist_Inputs!$L116,,All_Tax!O116)-All_Tax!P116,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y116,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L116),DAY(Hist_Inputs!$L116))-Hist_Inputs!$L116,,All_Tax!P116)-All_Tax!Q116,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y116,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L116),DAY(Hist_Inputs!$L116))-Hist_Inputs!$L116,,All_Tax!Q116)-All_Tax!R116,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y116,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L116),DAY(Hist_Inputs!$L116))-Hist_Inputs!$L116,,All_Tax!R116)-All_Tax!S116,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y116,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L116),DAY(Hist_Inputs!$L116))-Hist_Inputs!$L116,,All_Tax!S116)-All_Tax!T116,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y116,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L116),DAY(Hist_Inputs!$L116))-Hist_Inputs!$L116,,All_Tax!T116)-All_Tax!U116,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y116,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L116),DAY(Hist_Inputs!$L116))-Hist_Inputs!$L116,,All_Tax!U116)-All_Tax!V116,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y116,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L116),DAY(Hist_Inputs!$L116))-Hist_Inputs!$L116,,All_Tax!V116)-All_Tax!W116,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y116,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L116),DAY(Hist_Inputs!$L116))-Hist_Inputs!$L116,,All_Tax!W116)-All_Tax!X116,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y116,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L116),DAY(Hist_Inputs!$L116))-Hist_Inputs!$L116,,All_Tax!X116)-All_Tax!Y116,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y116,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L116),DAY(Hist_Inputs!$L116))-Hist_Inputs!$L116,,All_Tax!Y116)-All_Tax!Z116,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y116,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L116),DAY(Hist_Inputs!$L116))-Hist_Inputs!$L116,,All_Tax!Z116)-All_Tax!AA116,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y116,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L116),DAY(Hist_Inputs!$L116))-Hist_Inputs!$L116,,All_Tax!AA116)-All_Tax!AB116,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y116,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L116),DAY(Hist_Inputs!$L116))-Hist_Inputs!$L116,,All_Tax!AB116)-All_Tax!AC116,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y116,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L116),DAY(Hist_Inputs!$L116))-Hist_Inputs!$L116,,All_Tax!AC116)-All_Tax!AD116,0),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_2_Name=0,\"\",DRevenue_Category_2_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T117,,PV_Tax!H117),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y117,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L117),DAY(Hist_Inputs!$L117))-Hist_Inputs!$L117,,All_Tax!J117)-All_Tax!K117,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y117,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L117),DAY(Hist_Inputs!$L117))-Hist_Inputs!$L117,,All_Tax!K117)-All_Tax!L117,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y117,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L117),DAY(Hist_Inputs!$L117))-Hist_Inputs!$L117,,All_Tax!L117)-All_Tax!M117,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y117,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L117),DAY(Hist_Inputs!$L117))-Hist_Inputs!$L117,,All_Tax!M117)-All_Tax!N117,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y117,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L117),DAY(Hist_Inputs!$L117))-Hist_Inputs!$L117,,All_Tax!N117)-All_Tax!O117,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y117,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L117),DAY(Hist_Inputs!$L117))-Hist_Inputs!$L117,,All_Tax!O117)-All_Tax!P117,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y117,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L117),DAY(Hist_Inputs!$L117))-Hist_Inputs!$L117,,All_Tax!P117)-All_Tax!Q117,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y117,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L117),DAY(Hist_Inputs!$L117))-Hist_Inputs!$L117,,All_Tax!Q117)-All_Tax!R117,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y117,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L117),DAY(Hist_Inputs!$L117))-Hist_Inputs!$L117,,All_Tax!R117)-All_Tax!S117,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y117,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L117),DAY(Hist_Inputs!$L117))-Hist_Inputs!$L117,,All_Tax!S117)-All_Tax!T117,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y117,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L117),DAY(Hist_Inputs!$L117))-Hist_Inputs!$L117,,All_Tax!T117)-All_Tax!U117,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y117,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L117),DAY(Hist_Inputs!$L117))-Hist_Inputs!$L117,,All_Tax!U117)-All_Tax!V117,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y117,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L117),DAY(Hist_Inputs!$L117))-Hist_Inputs!$L117,,All_Tax!V117)-All_Tax!W117,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y117,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L117),DAY(Hist_Inputs!$L117))-Hist_Inputs!$L117,,All_Tax!W117)-All_Tax!X117,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y117,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L117),DAY(Hist_Inputs!$L117))-Hist_Inputs!$L117,,All_Tax!X117)-All_Tax!Y117,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y117,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L117),DAY(Hist_Inputs!$L117))-Hist_Inputs!$L117,,All_Tax!Y117)-All_Tax!Z117,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y117,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L117),DAY(Hist_Inputs!$L117))-Hist_Inputs!$L117,,All_Tax!Z117)-All_Tax!AA117,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y117,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L117),DAY(Hist_Inputs!$L117))-Hist_Inputs!$L117,,All_Tax!AA117)-All_Tax!AB117,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y117,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L117),DAY(Hist_Inputs!$L117))-Hist_Inputs!$L117,,All_Tax!AB117)-All_Tax!AC117,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y117,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L117),DAY(Hist_Inputs!$L117))-Hist_Inputs!$L117,,All_Tax!AC117)-All_Tax!AD117,0),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_3_Name=0,\"\",DRevenue_Category_3_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T118,,PV_Tax!H118),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y118,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L118),DAY(Hist_Inputs!$L118))-Hist_Inputs!$L118,,All_Tax!J118)-All_Tax!K118,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y118,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L118),DAY(Hist_Inputs!$L118))-Hist_Inputs!$L118,,All_Tax!K118)-All_Tax!L118,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y118,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L118),DAY(Hist_Inputs!$L118))-Hist_Inputs!$L118,,All_Tax!L118)-All_Tax!M118,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y118,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L118),DAY(Hist_Inputs!$L118))-Hist_Inputs!$L118,,All_Tax!M118)-All_Tax!N118,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y118,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L118),DAY(Hist_Inputs!$L118))-Hist_Inputs!$L118,,All_Tax!N118)-All_Tax!O118,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y118,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L118),DAY(Hist_Inputs!$L118))-Hist_Inputs!$L118,,All_Tax!O118)-All_Tax!P118,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y118,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L118),DAY(Hist_Inputs!$L118))-Hist_Inputs!$L118,,All_Tax!P118)-All_Tax!Q118,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y118,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L118),DAY(Hist_Inputs!$L118))-Hist_Inputs!$L118,,All_Tax!Q118)-All_Tax!R118,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y118,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L118),DAY(Hist_Inputs!$L118))-Hist_Inputs!$L118,,All_Tax!R118)-All_Tax!S118,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y118,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L118),DAY(Hist_Inputs!$L118))-Hist_Inputs!$L118,,All_Tax!S118)-All_Tax!T118,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y118,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L118),DAY(Hist_Inputs!$L118))-Hist_Inputs!$L118,,All_Tax!T118)-All_Tax!U118,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y118,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L118),DAY(Hist_Inputs!$L118))-Hist_Inputs!$L118,,All_Tax!U118)-All_Tax!V118,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y118,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L118),DAY(Hist_Inputs!$L118))-Hist_Inputs!$L118,,All_Tax!V118)-All_Tax!W118,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y118,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L118),DAY(Hist_Inputs!$L118))-Hist_Inputs!$L118,,All_Tax!W118)-All_Tax!X118,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y118,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L118),DAY(Hist_Inputs!$L118))-Hist_Inputs!$L118,,All_Tax!X118)-All_Tax!Y118,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y118,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L118),DAY(Hist_Inputs!$L118))-Hist_Inputs!$L118,,All_Tax!Y118)-All_Tax!Z118,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y118,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L118),DAY(Hist_Inputs!$L118))-Hist_Inputs!$L118,,All_Tax!Z118)-All_Tax!AA118,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y118,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L118),DAY(Hist_Inputs!$L118))-Hist_Inputs!$L118,,All_Tax!AA118)-All_Tax!AB118,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y118,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L118),DAY(Hist_Inputs!$L118))-Hist_Inputs!$L118,,All_Tax!AB118)-All_Tax!AC118,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y118,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L118),DAY(Hist_Inputs!$L118))-Hist_Inputs!$L118,,All_Tax!AC118)-All_Tax!AD118,0),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_4_Name=0,\"\",DRevenue_Category_4_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T119,,PV_Tax!H119),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y119,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L119),DAY(Hist_Inputs!$L119))-Hist_Inputs!$L119,,All_Tax!J119)-All_Tax!K119,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y119,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L119),DAY(Hist_Inputs!$L119))-Hist_Inputs!$L119,,All_Tax!K119)-All_Tax!L119,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y119,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L119),DAY(Hist_Inputs!$L119))-Hist_Inputs!$L119,,All_Tax!L119)-All_Tax!M119,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y119,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L119),DAY(Hist_Inputs!$L119))-Hist_Inputs!$L119,,All_Tax!M119)-All_Tax!N119,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y119,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L119),DAY(Hist_Inputs!$L119))-Hist_Inputs!$L119,,All_Tax!N119)-All_Tax!O119,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y119,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L119),DAY(Hist_Inputs!$L119))-Hist_Inputs!$L119,,All_Tax!O119)-All_Tax!P119,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y119,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L119),DAY(Hist_Inputs!$L119))-Hist_Inputs!$L119,,All_Tax!P119)-All_Tax!Q119,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y119,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L119),DAY(Hist_Inputs!$L119))-Hist_Inputs!$L119,,All_Tax!Q119)-All_Tax!R119,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y119,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L119),DAY(Hist_Inputs!$L119))-Hist_Inputs!$L119,,All_Tax!R119)-All_Tax!S119,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y119,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L119),DAY(Hist_Inputs!$L119))-Hist_Inputs!$L119,,All_Tax!S119)-All_Tax!T119,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y119,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L119),DAY(Hist_Inputs!$L119))-Hist_Inputs!$L119,,All_Tax!T119)-All_Tax!U119,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y119,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L119),DAY(Hist_Inputs!$L119))-Hist_Inputs!$L119,,All_Tax!U119)-All_Tax!V119,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y119,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L119),DAY(Hist_Inputs!$L119))-Hist_Inputs!$L119,,All_Tax!V119)-All_Tax!W119,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y119,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L119),DAY(Hist_Inputs!$L119))-Hist_Inputs!$L119,,All_Tax!W119)-All_Tax!X119,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y119,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L119),DAY(Hist_Inputs!$L119))-Hist_Inputs!$L119,,All_Tax!X119)-All_Tax!Y119,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y119,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L119),DAY(Hist_Inputs!$L119))-Hist_Inputs!$L119,,All_Tax!Y119)-All_Tax!Z119,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y119,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L119),DAY(Hist_Inputs!$L119))-Hist_Inputs!$L119,,All_Tax!Z119)-All_Tax!AA119,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y119,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L119),DAY(Hist_Inputs!$L119))-Hist_Inputs!$L119,,All_Tax!AA119)-All_Tax!AB119,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y119,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L119),DAY(Hist_Inputs!$L119))-Hist_Inputs!$L119,,All_Tax!AB119)-All_Tax!AC119,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y119,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L119),DAY(Hist_Inputs!$L119))-Hist_Inputs!$L119,,All_Tax!AC119)-All_Tax!AD119,0),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_5_Name=0,\"\",DRevenue_Category_5_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T120,,PV_Tax!H120),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y120,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L120),DAY(Hist_Inputs!$L120))-Hist_Inputs!$L120,,All_Tax!J120)-All_Tax!K120,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y120,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L120),DAY(Hist_Inputs!$L120))-Hist_Inputs!$L120,,All_Tax!K120)-All_Tax!L120,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y120,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L120),DAY(Hist_Inputs!$L120))-Hist_Inputs!$L120,,All_Tax!L120)-All_Tax!M120,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y120,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L120),DAY(Hist_Inputs!$L120))-Hist_Inputs!$L120,,All_Tax!M120)-All_Tax!N120,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y120,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L120),DAY(Hist_Inputs!$L120))-Hist_Inputs!$L120,,All_Tax!N120)-All_Tax!O120,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y120,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L120),DAY(Hist_Inputs!$L120))-Hist_Inputs!$L120,,All_Tax!O120)-All_Tax!P120,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y120,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L120),DAY(Hist_Inputs!$L120))-Hist_Inputs!$L120,,All_Tax!P120)-All_Tax!Q120,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y120,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L120),DAY(Hist_Inputs!$L120))-Hist_Inputs!$L120,,All_Tax!Q120)-All_Tax!R120,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y120,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L120),DAY(Hist_Inputs!$L120))-Hist_Inputs!$L120,,All_Tax!R120)-All_Tax!S120,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y120,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L120),DAY(Hist_Inputs!$L120))-Hist_Inputs!$L120,,All_Tax!S120)-All_Tax!T120,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y120,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L120),DAY(Hist_Inputs!$L120))-Hist_Inputs!$L120,,All_Tax!T120)-All_Tax!U120,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y120,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L120),DAY(Hist_Inputs!$L120))-Hist_Inputs!$L120,,All_Tax!U120)-All_Tax!V120,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y120,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L120),DAY(Hist_Inputs!$L120))-Hist_Inputs!$L120,,All_Tax!V120)-All_Tax!W120,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y120,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L120),DAY(Hist_Inputs!$L120))-Hist_Inputs!$L120,,All_Tax!W120)-All_Tax!X120,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y120,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L120),DAY(Hist_Inputs!$L120))-Hist_Inputs!$L120,,All_Tax!X120)-All_Tax!Y120,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y120,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L120),DAY(Hist_Inputs!$L120))-Hist_Inputs!$L120,,All_Tax!Y120)-All_Tax!Z120,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y120,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L120),DAY(Hist_Inputs!$L120))-Hist_Inputs!$L120,,All_Tax!Z120)-All_Tax!AA120,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y120,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L120),DAY(Hist_Inputs!$L120))-Hist_Inputs!$L120,,All_Tax!AA120)-All_Tax!AB120,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y120,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L120),DAY(Hist_Inputs!$L120))-Hist_Inputs!$L120,,All_Tax!AB120)-All_Tax!AC120,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y120,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L120),DAY(Hist_Inputs!$L120))-Hist_Inputs!$L120,,All_Tax!AC120)-All_Tax!AD120,0),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_6_Name=0,\"\",DRevenue_Category_6_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T121,,PV_Tax!H121),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y121,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L121),DAY(Hist_Inputs!$L121))-Hist_Inputs!$L121,,All_Tax!J121)-All_Tax!K121,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y121,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L121),DAY(Hist_Inputs!$L121))-Hist_Inputs!$L121,,All_Tax!K121)-All_Tax!L121,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y121,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L121),DAY(Hist_Inputs!$L121))-Hist_Inputs!$L121,,All_Tax!L121)-All_Tax!M121,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y121,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L121),DAY(Hist_Inputs!$L121))-Hist_Inputs!$L121,,All_Tax!M121)-All_Tax!N121,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y121,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L121),DAY(Hist_Inputs!$L121))-Hist_Inputs!$L121,,All_Tax!N121)-All_Tax!O121,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y121,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L121),DAY(Hist_Inputs!$L121))-Hist_Inputs!$L121,,All_Tax!O121)-All_Tax!P121,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y121,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L121),DAY(Hist_Inputs!$L121))-Hist_Inputs!$L121,,All_Tax!P121)-All_Tax!Q121,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y121,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L121),DAY(Hist_Inputs!$L121))-Hist_Inputs!$L121,,All_Tax!Q121)-All_Tax!R121,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y121,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L121),DAY(Hist_Inputs!$L121))-Hist_Inputs!$L121,,All_Tax!R121)-All_Tax!S121,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y121,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L121),DAY(Hist_Inputs!$L121))-Hist_Inputs!$L121,,All_Tax!S121)-All_Tax!T121,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y121,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L121),DAY(Hist_Inputs!$L121))-Hist_Inputs!$L121,,All_Tax!T121)-All_Tax!U121,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y121,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L121),DAY(Hist_Inputs!$L121))-Hist_Inputs!$L121,,All_Tax!U121)-All_Tax!V121,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y121,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L121),DAY(Hist_Inputs!$L121))-Hist_Inputs!$L121,,All_Tax!V121)-All_Tax!W121,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y121,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L121),DAY(Hist_Inputs!$L121))-Hist_Inputs!$L121,,All_Tax!W121)-All_Tax!X121,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y121,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L121),DAY(Hist_Inputs!$L121))-Hist_Inputs!$L121,,All_Tax!X121)-All_Tax!Y121,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y121,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L121),DAY(Hist_Inputs!$L121))-Hist_Inputs!$L121,,All_Tax!Y121)-All_Tax!Z121,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y121,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L121),DAY(Hist_Inputs!$L121))-Hist_Inputs!$L121,,All_Tax!Z121)-All_Tax!AA121,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y121,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L121),DAY(Hist_Inputs!$L121))-Hist_Inputs!$L121,,All_Tax!AA121)-All_Tax!AB121,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y121,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L121),DAY(Hist_Inputs!$L121))-Hist_Inputs!$L121,,All_Tax!AB121)-All_Tax!AC121,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y121,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L121),DAY(Hist_Inputs!$L121))-Hist_Inputs!$L121,,All_Tax!AC121)-All_Tax!AD121,0),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_7_Name=0,\"\",DRevenue_Category_7_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T122,,PV_Tax!H122),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y122,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L122),DAY(Hist_Inputs!$L122))-Hist_Inputs!$L122,,All_Tax!J122)-All_Tax!K122,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y122,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L122),DAY(Hist_Inputs!$L122))-Hist_Inputs!$L122,,All_Tax!K122)-All_Tax!L122,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y122,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L122),DAY(Hist_Inputs!$L122))-Hist_Inputs!$L122,,All_Tax!L122)-All_Tax!M122,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y122,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L122),DAY(Hist_Inputs!$L122))-Hist_Inputs!$L122,,All_Tax!M122)-All_Tax!N122,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y122,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L122),DAY(Hist_Inputs!$L122))-Hist_Inputs!$L122,,All_Tax!N122)-All_Tax!O122,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y122,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L122),DAY(Hist_Inputs!$L122))-Hist_Inputs!$L122,,All_Tax!O122)-All_Tax!P122,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y122,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L122),DAY(Hist_Inputs!$L122))-Hist_Inputs!$L122,,All_Tax!P122)-All_Tax!Q122,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y122,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L122),DAY(Hist_Inputs!$L122))-Hist_Inputs!$L122,,All_Tax!Q122)-All_Tax!R122,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y122,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L122),DAY(Hist_Inputs!$L122))-Hist_Inputs!$L122,,All_Tax!R122)-All_Tax!S122,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y122,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L122),DAY(Hist_Inputs!$L122))-Hist_Inputs!$L122,,All_Tax!S122)-All_Tax!T122,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y122,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L122),DAY(Hist_Inputs!$L122))-Hist_Inputs!$L122,,All_Tax!T122)-All_Tax!U122,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y122,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L122),DAY(Hist_Inputs!$L122))-Hist_Inputs!$L122,,All_Tax!U122)-All_Tax!V122,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y122,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L122),DAY(Hist_Inputs!$L122))-Hist_Inputs!$L122,,All_Tax!V122)-All_Tax!W122,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y122,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L122),DAY(Hist_Inputs!$L122))-Hist_Inputs!$L122,,All_Tax!W122)-All_Tax!X122,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y122,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L122),DAY(Hist_Inputs!$L122))-Hist_Inputs!$L122,,All_Tax!X122)-All_Tax!Y122,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y122,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L122),DAY(Hist_Inputs!$L122))-Hist_Inputs!$L122,,All_Tax!Y122)-All_Tax!Z122,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y122,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L122),DAY(Hist_Inputs!$L122))-Hist_Inputs!$L122,,All_Tax!Z122)-All_Tax!AA122,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y122,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L122),DAY(Hist_Inputs!$L122))-Hist_Inputs!$L122,,All_Tax!AA122)-All_Tax!AB122,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y122,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L122),DAY(Hist_Inputs!$L122))-Hist_Inputs!$L122,,All_Tax!AB122)-All_Tax!AC122,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y122,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L122),DAY(Hist_Inputs!$L122))-Hist_Inputs!$L122,,All_Tax!AC122)-All_Tax!AD122,0),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_8_Name=0,\"\",DRevenue_Category_8_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T123,,PV_Tax!H123),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y123,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L123),DAY(Hist_Inputs!$L123))-Hist_Inputs!$L123,,All_Tax!J123)-All_Tax!K123,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y123,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L123),DAY(Hist_Inputs!$L123))-Hist_Inputs!$L123,,All_Tax!K123)-All_Tax!L123,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y123,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L123),DAY(Hist_Inputs!$L123))-Hist_Inputs!$L123,,All_Tax!L123)-All_Tax!M123,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y123,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L123),DAY(Hist_Inputs!$L123))-Hist_Inputs!$L123,,All_Tax!M123)-All_Tax!N123,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y123,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L123),DAY(Hist_Inputs!$L123))-Hist_Inputs!$L123,,All_Tax!N123)-All_Tax!O123,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y123,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L123),DAY(Hist_Inputs!$L123))-Hist_Inputs!$L123,,All_Tax!O123)-All_Tax!P123,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y123,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L123),DAY(Hist_Inputs!$L123))-Hist_Inputs!$L123,,All_Tax!P123)-All_Tax!Q123,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y123,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L123),DAY(Hist_Inputs!$L123))-Hist_Inputs!$L123,,All_Tax!Q123)-All_Tax!R123,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y123,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L123),DAY(Hist_Inputs!$L123))-Hist_Inputs!$L123,,All_Tax!R123)-All_Tax!S123,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y123,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L123),DAY(Hist_Inputs!$L123))-Hist_Inputs!$L123,,All_Tax!S123)-All_Tax!T123,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y123,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L123),DAY(Hist_Inputs!$L123))-Hist_Inputs!$L123,,All_Tax!T123)-All_Tax!U123,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y123,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L123),DAY(Hist_Inputs!$L123))-Hist_Inputs!$L123,,All_Tax!U123)-All_Tax!V123,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y123,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L123),DAY(Hist_Inputs!$L123))-Hist_Inputs!$L123,,All_Tax!V123)-All_Tax!W123,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y123,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L123),DAY(Hist_Inputs!$L123))-Hist_Inputs!$L123,,All_Tax!W123)-All_Tax!X123,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y123,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L123),DAY(Hist_Inputs!$L123))-Hist_Inputs!$L123,,All_Tax!X123)-All_Tax!Y123,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y123,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L123),DAY(Hist_Inputs!$L123))-Hist_Inputs!$L123,,All_Tax!Y123)-All_Tax!Z123,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y123,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L123),DAY(Hist_Inputs!$L123))-Hist_Inputs!$L123,,All_Tax!Z123)-All_Tax!AA123,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y123,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L123),DAY(Hist_Inputs!$L123))-Hist_Inputs!$L123,,All_Tax!AA123)-All_Tax!AB123,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y123,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L123),DAY(Hist_Inputs!$L123))-Hist_Inputs!$L123,,All_Tax!AB123)-All_Tax!AC123,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y123,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L123),DAY(Hist_Inputs!$L123))-Hist_Inputs!$L123,,All_Tax!AC123)-All_Tax!AD123,0),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_9_Name=0,\"\",DRevenue_Category_9_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T124,,PV_Tax!H124),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y124,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L124),DAY(Hist_Inputs!$L124))-Hist_Inputs!$L124,,All_Tax!J124)-All_Tax!K124,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y124,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L124),DAY(Hist_Inputs!$L124))-Hist_Inputs!$L124,,All_Tax!K124)-All_Tax!L124,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y124,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L124),DAY(Hist_Inputs!$L124))-Hist_Inputs!$L124,,All_Tax!L124)-All_Tax!M124,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y124,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L124),DAY(Hist_Inputs!$L124))-Hist_Inputs!$L124,,All_Tax!M124)-All_Tax!N124,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y124,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L124),DAY(Hist_Inputs!$L124))-Hist_Inputs!$L124,,All_Tax!N124)-All_Tax!O124,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y124,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L124),DAY(Hist_Inputs!$L124))-Hist_Inputs!$L124,,All_Tax!O124)-All_Tax!P124,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y124,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L124),DAY(Hist_Inputs!$L124))-Hist_Inputs!$L124,,All_Tax!P124)-All_Tax!Q124,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y124,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L124),DAY(Hist_Inputs!$L124))-Hist_Inputs!$L124,,All_Tax!Q124)-All_Tax!R124,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y124,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L124),DAY(Hist_Inputs!$L124))-Hist_Inputs!$L124,,All_Tax!R124)-All_Tax!S124,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y124,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L124),DAY(Hist_Inputs!$L124))-Hist_Inputs!$L124,,All_Tax!S124)-All_Tax!T124,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y124,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L124),DAY(Hist_Inputs!$L124))-Hist_Inputs!$L124,,All_Tax!T124)-All_Tax!U124,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y124,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L124),DAY(Hist_Inputs!$L124))-Hist_Inputs!$L124,,All_Tax!U124)-All_Tax!V124,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y124,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L124),DAY(Hist_Inputs!$L124))-Hist_Inputs!$L124,,All_Tax!V124)-All_Tax!W124,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y124,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L124),DAY(Hist_Inputs!$L124))-Hist_Inputs!$L124,,All_Tax!W124)-All_Tax!X124,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y124,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L124),DAY(Hist_Inputs!$L124))-Hist_Inputs!$L124,,All_Tax!X124)-All_Tax!Y124,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y124,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L124),DAY(Hist_Inputs!$L124))-Hist_Inputs!$L124,,All_Tax!Y124)-All_Tax!Z124,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y124,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L124),DAY(Hist_Inputs!$L124))-Hist_Inputs!$L124,,All_Tax!Z124)-All_Tax!AA124,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y124,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L124),DAY(Hist_Inputs!$L124))-Hist_Inputs!$L124,,All_Tax!AA124)-All_Tax!AB124,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y124,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L124),DAY(Hist_Inputs!$L124))-Hist_Inputs!$L124,,All_Tax!AB124)-All_Tax!AC124,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y124,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L124),DAY(Hist_Inputs!$L124))-Hist_Inputs!$L124,,All_Tax!AC124)-All_Tax!AD124,0),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_10_Name=0,\"\",DRevenue_Category_10_Name)","v":""},null,null,null,null,0,{"$f":"IFERROR(-FV(((((1+(TS_Discount_Rate/1))^(1/365.25))-1)*365.25/365.25),TS_Penalty_Date-Hist_Inputs!$T125,,PV_Tax!H125),0)","v":0},{"$f":"IFERROR(IF(I$9<Hist_Inputs!$Y125,-FV((TS_Daily_Discount_Rate/365.25),DATE(J$10,MONTH(Hist_Inputs!$L125),DAY(Hist_Inputs!$L125))-Hist_Inputs!$L125,,All_Tax!J125)-All_Tax!K125,0),0)","v":0},{"$f":"IFERROR(IF(J$9<Hist_Inputs!$Y125,-FV((TS_Daily_Discount_Rate/365.25),DATE(K$10,MONTH(Hist_Inputs!$L125),DAY(Hist_Inputs!$L125))-Hist_Inputs!$L125,,All_Tax!K125)-All_Tax!L125,0),0)","v":0},{"$f":"IFERROR(IF(K$9<Hist_Inputs!$Y125,-FV((TS_Daily_Discount_Rate/365.25),DATE(L$10,MONTH(Hist_Inputs!$L125),DAY(Hist_Inputs!$L125))-Hist_Inputs!$L125,,All_Tax!L125)-All_Tax!M125,0),0)","v":0},{"$f":"IFERROR(IF(L$9<Hist_Inputs!$Y125,-FV((TS_Daily_Discount_Rate/365.25),DATE(M$10,MONTH(Hist_Inputs!$L125),DAY(Hist_Inputs!$L125))-Hist_Inputs!$L125,,All_Tax!M125)-All_Tax!N125,0),0)","v":0},{"$f":"IFERROR(IF(M$9<Hist_Inputs!$Y125,-FV((TS_Daily_Discount_Rate/365.25),DATE(N$10,MONTH(Hist_Inputs!$L125),DAY(Hist_Inputs!$L125))-Hist_Inputs!$L125,,All_Tax!N125)-All_Tax!O125,0),0)","v":0},{"$f":"IFERROR(IF(N$9<Hist_Inputs!$Y125,-FV((TS_Daily_Discount_Rate/365.25),DATE(O$10,MONTH(Hist_Inputs!$L125),DAY(Hist_Inputs!$L125))-Hist_Inputs!$L125,,All_Tax!O125)-All_Tax!P125,0),0)","v":0},{"$f":"IFERROR(IF(O$9<Hist_Inputs!$Y125,-FV((TS_Daily_Discount_Rate/365.25),DATE(P$10,MONTH(Hist_Inputs!$L125),DAY(Hist_Inputs!$L125))-Hist_Inputs!$L125,,All_Tax!P125)-All_Tax!Q125,0),0)","v":0},{"$f":"IFERROR(IF(P$9<Hist_Inputs!$Y125,-FV((TS_Daily_Discount_Rate/365.25),DATE(Q$10,MONTH(Hist_Inputs!$L125),DAY(Hist_Inputs!$L125))-Hist_Inputs!$L125,,All_Tax!Q125)-All_Tax!R125,0),0)","v":0},{"$f":"IFERROR(IF(Q$9<Hist_Inputs!$Y125,-FV((TS_Daily_Discount_Rate/365.25),DATE(R$10,MONTH(Hist_Inputs!$L125),DAY(Hist_Inputs!$L125))-Hist_Inputs!$L125,,All_Tax!R125)-All_Tax!S125,0),0)","v":0},{"$f":"IFERROR(IF(R$9<Hist_Inputs!$Y125,-FV((TS_Daily_Discount_Rate/365.25),DATE(S$10,MONTH(Hist_Inputs!$L125),DAY(Hist_Inputs!$L125))-Hist_Inputs!$L125,,All_Tax!S125)-All_Tax!T125,0),0)","v":0},{"$f":"IFERROR(IF(S$9<Hist_Inputs!$Y125,-FV((TS_Daily_Discount_Rate/365.25),DATE(T$10,MONTH(Hist_Inputs!$L125),DAY(Hist_Inputs!$L125))-Hist_Inputs!$L125,,All_Tax!T125)-All_Tax!U125,0),0)","v":0},{"$f":"IFERROR(IF(T$9<Hist_Inputs!$Y125,-FV((TS_Daily_Discount_Rate/365.25),DATE(U$10,MONTH(Hist_Inputs!$L125),DAY(Hist_Inputs!$L125))-Hist_Inputs!$L125,,All_Tax!U125)-All_Tax!V125,0),0)","v":0},{"$f":"IFERROR(IF(U$9<Hist_Inputs!$Y125,-FV((TS_Daily_Discount_Rate/365.25),DATE(V$10,MONTH(Hist_Inputs!$L125),DAY(Hist_Inputs!$L125))-Hist_Inputs!$L125,,All_Tax!V125)-All_Tax!W125,0),0)","v":0},{"$f":"IFERROR(IF(V$9<Hist_Inputs!$Y125,-FV((TS_Daily_Discount_Rate/365.25),DATE(W$10,MONTH(Hist_Inputs!$L125),DAY(Hist_Inputs!$L125))-Hist_Inputs!$L125,,All_Tax!W125)-All_Tax!X125,0),0)","v":0},{"$f":"IFERROR(IF(W$9<Hist_Inputs!$Y125,-FV((TS_Daily_Discount_Rate/365.25),DATE(X$10,MONTH(Hist_Inputs!$L125),DAY(Hist_Inputs!$L125))-Hist_Inputs!$L125,,All_Tax!X125)-All_Tax!Y125,0),0)","v":0},{"$f":"IFERROR(IF(X$9<Hist_Inputs!$Y125,-FV((TS_Daily_Discount_Rate/365.25),DATE(Y$10,MONTH(Hist_Inputs!$L125),DAY(Hist_Inputs!$L125))-Hist_Inputs!$L125,,All_Tax!Y125)-All_Tax!Z125,0),0)","v":0},{"$f":"IFERROR(IF(Y$9<Hist_Inputs!$Y125,-FV((TS_Daily_Discount_Rate/365.25),DATE(Z$10,MONTH(Hist_Inputs!$L125),DAY(Hist_Inputs!$L125))-Hist_Inputs!$L125,,All_Tax!Z125)-All_Tax!AA125,0),0)","v":0},{"$f":"IFERROR(IF(Z$9<Hist_Inputs!$Y125,-FV((TS_Daily_Discount_Rate/365.25),DATE(AA$10,MONTH(Hist_Inputs!$L125),DAY(Hist_Inputs!$L125))-Hist_Inputs!$L125,,All_Tax!AA125)-All_Tax!AB125,0),0)","v":0},{"$f":"IFERROR(IF(AA$9<Hist_Inputs!$Y125,-FV((TS_Daily_Discount_Rate/365.25),DATE(AB$10,MONTH(Hist_Inputs!$L125),DAY(Hist_Inputs!$L125))-Hist_Inputs!$L125,,All_Tax!AB125)-All_Tax!AC125,0),0)","v":0},{"$f":"IFERROR(IF(AB$9<Hist_Inputs!$Y125,-FV((TS_Daily_Discount_Rate/365.25),DATE(AC$10,MONTH(Hist_Inputs!$L125),DAY(Hist_Inputs!$L125))-Hist_Inputs!$L125,,All_Tax!AC125)-All_Tax!AD125,0),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C126","v":"Total Delayed Sales Margin"},null,null,null,null,{"$f":"SUM(H116:H125)","v":0},{"$f":"SUM(I116:I125)","v":0},{"$f":"SUM(J116:J125)","v":0},0,0,0,0,0,{"$f":"SUM(P116:P125)","v":0},{"$f":"SUM(Q116:Q125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Error check",null,null,null,{"$f":"IF(ISERROR(SUM(H128:AC128)),1,MIN(SUM(H128:U128),1))","v":0},{"$f":"IF(ISERROR(H126),1,0)","v":0},0,0,0,0,0,{"$f":"IF(ISERROR(N126),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISERROR(Y126),1,0)","v":0},{"$f":"IF(ISERROR(Z126),1,0)","v":0},{"$f":"IF(ISERROR(AA126),1,0)","v":0},{"$f":"IF(ISERROR(AB126),1,0)","v":0},{"$f":"IF(ISERROR(AC126),1,0)","v":0}]

{"sheet":"Inflation_Calculator","index":15,"n_rows":21,"n_cols":13,"rows_kept":21,"cut":false,"hidden":true,"merged":[[2,1,2,5]]}
[null,"Inflation Calculator"]
[null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,"Go to Table of Contents"]
["é","ç","è","x","h","O"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Quarter to Lookup","CPI at Quarter"]
[null,null,"Input value to convert",null,null,null,null,null,null,null,10,null,100]
[null,null,"Year to convert value from",null,null,null,null,null,null,null,1981,{"$f":"DATEVALUE(\"1/06/\"&K18)","v":"1981-06-01"},{"$f":"VLOOKUP($L$18,Time_Series_Indicies!$H$21:$Q$389,MATCH(Region,Time_Series_Indicies!$H$21:$Q$21,0),FALSE)","v":28.4}]
[null,null,"Year to convert value to",null,null,null,null,null,null,null,2030,{"$f":"DATEVALUE(\"1/06/\"&K19)","v":"2030-06-01"},{"$f":"VLOOKUP($L$19,Time_Series_Indicies!$H$21:$Q$389,MATCH(Region,Time_Series_Indicies!$H$21:$Q$21,0),FALSE)","v":168.60426272609337}]
[null,null,"Change in CPI",null,null,null,null,null,null,null,null,null,{"$f":"(M19-M18)/M18","v":4.9367698142990619}]
[null,null,"Converted value",null,null,null,null,null,null,null,null,null,{"$f":"ROUND(K17*(1+M20),1)","v":59.4}]

{"sheet":"Outputs_SC","index":16,"n_rows":18,"n_cols":4,"rows_kept":18,"cut":false,"hidden":true,"merged":[[11,2,11,6]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Outputs"]
[null,null,{"$f":"\"Section \"&Contents!B21","v":"Section 4"}]
[null,null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,null,"Go to Table of Contents"]
[null,null,"ç","è"]
[]
[]
[]
[null,null,"Section Cover Notes:"]
[null,null,"This section contains the output sheets for the model."]

{"sheet":"Charts_Cht","index":17,"n_rows":98,"n_cols":29,"rows_kept":98,"cut":false,"hidden":true,"merged":[[2,1,2,5]]}
[null,"Time Series of Input Values & Charts"]
[null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,"Go to Table of Contents"]
["é","ç","è","x","h","O"]
[]
[null,{"$f":"IF(TS_Pers_In_Yr=1,\"\",TS_Per_Type_Name&\" Ending\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(TS_Pers_In_Yr=1,\"\",LEFT(INDEX(LU_Mth_Names,MONTH(J9)),3)&\"-\"&RIGHT(YEAR(J9),2))&\" \"","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,{"$f":"IF(TS_Pers_In_Yr=1,Yr_Name&\" Ending \"&DAY(TS_Per_1_End_Date)&\" \"&INDEX(LU_Mth_Names,DD_TS_Fin_YE_Mth),TS_Per_Type_Name)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,{"$f":"IF(TS_Model_Year_End=\"Financial Year\",RIGHT(J10-1,2)&\"/\"&RIGHT(J10,2),J10)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Period Start Date (From Start of Day...)",null,null,null,null,null,null,null,{"$f":"IF(J12=1,TS_Start_Date,I9+1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Period End Date (Until End of Day...)",null,null,null,null,null,null,null,{"$f":"IF(J12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+J12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+J12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(K12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+K12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+K12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(L12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+L12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+L12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(M12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+M12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+M12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(N12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+N12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+N12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(Y12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+Y12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+Y12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(Z12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+Z12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+Z12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(AA12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AA12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AA12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(AB12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AB12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AB12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}},{"$f":"IF(AC12=1,TS_Per_1_End_Date,\nIF(TS_Mth_End,EOMONTH(EDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AC12-1)*TS_Mths_In_Per-1),0),\nEDATE(TS_Per_1_FY_Start_Date,(TS_Per_1_Number+AC12-1)*TS_Mths_In_Per)-1))","v":{"$error":"#N/A"}}]
[null,"Financial Year",null,null,null,null,null,null,null,{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+J12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+K12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+L12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+M12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+N12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+Y12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+Z12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+AA12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+AB12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}},{"$f":"YEAR(TS_Per_1_FY_End_Date)+INT((TS_Per_1_Number+AC12-2)/TS_Pers_In_Yr)","v":{"$error":"#N/A"}}]
[null,"Financial Year Period",null,null,null,null,null,null,null,{"$f":"IF(TS_Pers_In_Yr=1,Yr_Name,TS_Per_Type_Prefix&IF(MOD(TS_Per_1_Number+J12-1,TS_Pers_In_Yr)=0,TS_Pers_In_Yr,MOD(TS_Per_1_Number+J12-1,TS_Pers_In_Yr)))&\" \"","v":"Year "},"Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year "]
[null,"Counter",null,null,null,null,null,null,null,{"$f":"COLUMN(J12)-COLUMN($J12)+1","v":1},{"$f":"COLUMN(K12)-COLUMN($J12)+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Period Key",null,null,null,null,null,null,null,{"$f":"J10&\"-\"&J11","v":{"$error":"#N/A"}},{"$f":"K10&\"-\"&K11","v":{"$error":"#N/A"}},{"$f":"L10&\"-\"&L11","v":{"$error":"#N/A"}},{"$f":"M10&\"-\"&M11","v":{"$error":"#N/A"}},{"$f":"N10&\"-\"&N11","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"Y10&\"-\"&Y11","v":{"$error":"#N/A"}},{"$f":"Z10&\"-\"&Z11","v":{"$error":"#N/A"}},{"$f":"AA10&\"-\"&AA11","v":{"$error":"#N/A"}},{"$f":"AB10&\"-\"&AB11","v":{"$error":"#N/A"}},{"$f":"AC10&\"-\"&AC11","v":{"$error":"#N/A"}}]
[]
[]
[null,"Input value time series"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"DD_TS_Denom","v":"$"}]
[null,null,{"$f":"Hist_Inputs!C29","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,{"$f":"SUM(J19:AC19)","v":0},{"$f":"SUM(J20:J29)","v":0},{"$f":"SUM(K20:K29)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(T20:T29)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q19)=YEAR(J$9),MONTH(Hist_Inputs!$Q19)=MONTH(J$9)),Hist_Inputs!$J19,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q19)=YEAR(K$9),MONTH(Hist_Inputs!$Q19)=MONTH(K$9)),Hist_Inputs!$J19,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q19)=YEAR(L$9),MONTH(Hist_Inputs!$Q19)=MONTH(L$9)),Hist_Inputs!$J19,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q19)=YEAR(M$9),MONTH(Hist_Inputs!$Q19)=MONTH(M$9)),Hist_Inputs!$J19,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q19)=YEAR(N$9),MONTH(Hist_Inputs!$Q19)=MONTH(N$9)),Hist_Inputs!$J19,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q19)=YEAR(O$9),MONTH(Hist_Inputs!$Q19)=MONTH(O$9)),Hist_Inputs!$J19,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q19)=YEAR(P$9),MONTH(Hist_Inputs!$Q19)=MONTH(P$9)),Hist_Inputs!$J19,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q19)=YEAR(Q$9),MONTH(Hist_Inputs!$Q19)=MONTH(Q$9)),Hist_Inputs!$J19,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q19)=YEAR(R$9),MONTH(Hist_Inputs!$Q19)=MONTH(R$9)),Hist_Inputs!$J19,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q19)=YEAR(S$9),MONTH(Hist_Inputs!$Q19)=MONTH(S$9)),Hist_Inputs!$J19,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q19)=YEAR(T$9),MONTH(Hist_Inputs!$Q19)=MONTH(T$9)),Hist_Inputs!$J19,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q19)=YEAR(U$9),MONTH(Hist_Inputs!$Q19)=MONTH(U$9)),Hist_Inputs!$J19,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q19)=YEAR(V$9),MONTH(Hist_Inputs!$Q19)=MONTH(V$9)),Hist_Inputs!$J19,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q19)=YEAR(W$9),MONTH(Hist_Inputs!$Q19)=MONTH(W$9)),Hist_Inputs!$J19,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q19)=YEAR(X$9),MONTH(Hist_Inputs!$Q19)=MONTH(X$9)),Hist_Inputs!$J19,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q19)=YEAR(Y$9),MONTH(Hist_Inputs!$Q19)=MONTH(Y$9)),Hist_Inputs!$J19,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q19)=YEAR(Z$9),MONTH(Hist_Inputs!$Q19)=MONTH(Z$9)),Hist_Inputs!$J19,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q19)=YEAR(AA$9),MONTH(Hist_Inputs!$Q19)=MONTH(AA$9)),Hist_Inputs!$J19,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q19)=YEAR(AB$9),MONTH(Hist_Inputs!$Q19)=MONTH(AB$9)),Hist_Inputs!$J19,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q19)=YEAR(AC$9),MONTH(Hist_Inputs!$Q19)=MONTH(AC$9)),Hist_Inputs!$J19,0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q20)=YEAR(J$9),MONTH(Hist_Inputs!$Q20)=MONTH(J$9)),Hist_Inputs!$J20,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q20)=YEAR(K$9),MONTH(Hist_Inputs!$Q20)=MONTH(K$9)),Hist_Inputs!$J20,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q20)=YEAR(L$9),MONTH(Hist_Inputs!$Q20)=MONTH(L$9)),Hist_Inputs!$J20,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q20)=YEAR(M$9),MONTH(Hist_Inputs!$Q20)=MONTH(M$9)),Hist_Inputs!$J20,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q20)=YEAR(N$9),MONTH(Hist_Inputs!$Q20)=MONTH(N$9)),Hist_Inputs!$J20,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q20)=YEAR(O$9),MONTH(Hist_Inputs!$Q20)=MONTH(O$9)),Hist_Inputs!$J20,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q20)=YEAR(P$9),MONTH(Hist_Inputs!$Q20)=MONTH(P$9)),Hist_Inputs!$J20,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q20)=YEAR(Q$9),MONTH(Hist_Inputs!$Q20)=MONTH(Q$9)),Hist_Inputs!$J20,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q20)=YEAR(R$9),MONTH(Hist_Inputs!$Q20)=MONTH(R$9)),Hist_Inputs!$J20,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q20)=YEAR(S$9),MONTH(Hist_Inputs!$Q20)=MONTH(S$9)),Hist_Inputs!$J20,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q20)=YEAR(T$9),MONTH(Hist_Inputs!$Q20)=MONTH(T$9)),Hist_Inputs!$J20,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q20)=YEAR(U$9),MONTH(Hist_Inputs!$Q20)=MONTH(U$9)),Hist_Inputs!$J20,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q20)=YEAR(V$9),MONTH(Hist_Inputs!$Q20)=MONTH(V$9)),Hist_Inputs!$J20,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q20)=YEAR(W$9),MONTH(Hist_Inputs!$Q20)=MONTH(W$9)),Hist_Inputs!$J20,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q20)=YEAR(X$9),MONTH(Hist_Inputs!$Q20)=MONTH(X$9)),Hist_Inputs!$J20,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q20)=YEAR(Y$9),MONTH(Hist_Inputs!$Q20)=MONTH(Y$9)),Hist_Inputs!$J20,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q20)=YEAR(Z$9),MONTH(Hist_Inputs!$Q20)=MONTH(Z$9)),Hist_Inputs!$J20,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q20)=YEAR(AA$9),MONTH(Hist_Inputs!$Q20)=MONTH(AA$9)),Hist_Inputs!$J20,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q20)=YEAR(AB$9),MONTH(Hist_Inputs!$Q20)=MONTH(AB$9)),Hist_Inputs!$J20,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q20)=YEAR(AC$9),MONTH(Hist_Inputs!$Q20)=MONTH(AC$9)),Hist_Inputs!$J20,0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q21)=YEAR(J$9),MONTH(Hist_Inputs!$Q21)=MONTH(J$9)),Hist_Inputs!$J21,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q21)=YEAR(K$9),MONTH(Hist_Inputs!$Q21)=MONTH(K$9)),Hist_Inputs!$J21,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q21)=YEAR(L$9),MONTH(Hist_Inputs!$Q21)=MONTH(L$9)),Hist_Inputs!$J21,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q21)=YEAR(M$9),MONTH(Hist_Inputs!$Q21)=MONTH(M$9)),Hist_Inputs!$J21,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q21)=YEAR(N$9),MONTH(Hist_Inputs!$Q21)=MONTH(N$9)),Hist_Inputs!$J21,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q21)=YEAR(O$9),MONTH(Hist_Inputs!$Q21)=MONTH(O$9)),Hist_Inputs!$J21,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q21)=YEAR(P$9),MONTH(Hist_Inputs!$Q21)=MONTH(P$9)),Hist_Inputs!$J21,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q21)=YEAR(Q$9),MONTH(Hist_Inputs!$Q21)=MONTH(Q$9)),Hist_Inputs!$J21,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q21)=YEAR(R$9),MONTH(Hist_Inputs!$Q21)=MONTH(R$9)),Hist_Inputs!$J21,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q21)=YEAR(S$9),MONTH(Hist_Inputs!$Q21)=MONTH(S$9)),Hist_Inputs!$J21,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q21)=YEAR(T$9),MONTH(Hist_Inputs!$Q21)=MONTH(T$9)),Hist_Inputs!$J21,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q21)=YEAR(U$9),MONTH(Hist_Inputs!$Q21)=MONTH(U$9)),Hist_Inputs!$J21,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q21)=YEAR(V$9),MONTH(Hist_Inputs!$Q21)=MONTH(V$9)),Hist_Inputs!$J21,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q21)=YEAR(W$9),MONTH(Hist_Inputs!$Q21)=MONTH(W$9)),Hist_Inputs!$J21,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q21)=YEAR(X$9),MONTH(Hist_Inputs!$Q21)=MONTH(X$9)),Hist_Inputs!$J21,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q21)=YEAR(Y$9),MONTH(Hist_Inputs!$Q21)=MONTH(Y$9)),Hist_Inputs!$J21,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q21)=YEAR(Z$9),MONTH(Hist_Inputs!$Q21)=MONTH(Z$9)),Hist_Inputs!$J21,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q21)=YEAR(AA$9),MONTH(Hist_Inputs!$Q21)=MONTH(AA$9)),Hist_Inputs!$J21,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q21)=YEAR(AB$9),MONTH(Hist_Inputs!$Q21)=MONTH(AB$9)),Hist_Inputs!$J21,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q21)=YEAR(AC$9),MONTH(Hist_Inputs!$Q21)=MONTH(AC$9)),Hist_Inputs!$J21,0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q22)=YEAR(J$9),MONTH(Hist_Inputs!$Q22)=MONTH(J$9)),Hist_Inputs!$J22,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q22)=YEAR(K$9),MONTH(Hist_Inputs!$Q22)=MONTH(K$9)),Hist_Inputs!$J22,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q22)=YEAR(L$9),MONTH(Hist_Inputs!$Q22)=MONTH(L$9)),Hist_Inputs!$J22,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q22)=YEAR(M$9),MONTH(Hist_Inputs!$Q22)=MONTH(M$9)),Hist_Inputs!$J22,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q22)=YEAR(N$9),MONTH(Hist_Inputs!$Q22)=MONTH(N$9)),Hist_Inputs!$J22,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q22)=YEAR(O$9),MONTH(Hist_Inputs!$Q22)=MONTH(O$9)),Hist_Inputs!$J22,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q22)=YEAR(P$9),MONTH(Hist_Inputs!$Q22)=MONTH(P$9)),Hist_Inputs!$J22,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q22)=YEAR(Q$9),MONTH(Hist_Inputs!$Q22)=MONTH(Q$9)),Hist_Inputs!$J22,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q22)=YEAR(R$9),MONTH(Hist_Inputs!$Q22)=MONTH(R$9)),Hist_Inputs!$J22,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q22)=YEAR(S$9),MONTH(Hist_Inputs!$Q22)=MONTH(S$9)),Hist_Inputs!$J22,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q22)=YEAR(T$9),MONTH(Hist_Inputs!$Q22)=MONTH(T$9)),Hist_Inputs!$J22,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q22)=YEAR(U$9),MONTH(Hist_Inputs!$Q22)=MONTH(U$9)),Hist_Inputs!$J22,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q22)=YEAR(V$9),MONTH(Hist_Inputs!$Q22)=MONTH(V$9)),Hist_Inputs!$J22,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q22)=YEAR(W$9),MONTH(Hist_Inputs!$Q22)=MONTH(W$9)),Hist_Inputs!$J22,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q22)=YEAR(X$9),MONTH(Hist_Inputs!$Q22)=MONTH(X$9)),Hist_Inputs!$J22,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q22)=YEAR(Y$9),MONTH(Hist_Inputs!$Q22)=MONTH(Y$9)),Hist_Inputs!$J22,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q22)=YEAR(Z$9),MONTH(Hist_Inputs!$Q22)=MONTH(Z$9)),Hist_Inputs!$J22,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q22)=YEAR(AA$9),MONTH(Hist_Inputs!$Q22)=MONTH(AA$9)),Hist_Inputs!$J22,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q22)=YEAR(AB$9),MONTH(Hist_Inputs!$Q22)=MONTH(AB$9)),Hist_Inputs!$J22,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q22)=YEAR(AC$9),MONTH(Hist_Inputs!$Q22)=MONTH(AC$9)),Hist_Inputs!$J22,0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q23)=YEAR(J$9),MONTH(Hist_Inputs!$Q23)=MONTH(J$9)),Hist_Inputs!$J23,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q23)=YEAR(K$9),MONTH(Hist_Inputs!$Q23)=MONTH(K$9)),Hist_Inputs!$J23,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q23)=YEAR(L$9),MONTH(Hist_Inputs!$Q23)=MONTH(L$9)),Hist_Inputs!$J23,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q23)=YEAR(M$9),MONTH(Hist_Inputs!$Q23)=MONTH(M$9)),Hist_Inputs!$J23,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q23)=YEAR(N$9),MONTH(Hist_Inputs!$Q23)=MONTH(N$9)),Hist_Inputs!$J23,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q23)=YEAR(O$9),MONTH(Hist_Inputs!$Q23)=MONTH(O$9)),Hist_Inputs!$J23,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q23)=YEAR(P$9),MONTH(Hist_Inputs!$Q23)=MONTH(P$9)),Hist_Inputs!$J23,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q23)=YEAR(Q$9),MONTH(Hist_Inputs!$Q23)=MONTH(Q$9)),Hist_Inputs!$J23,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q23)=YEAR(R$9),MONTH(Hist_Inputs!$Q23)=MONTH(R$9)),Hist_Inputs!$J23,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q23)=YEAR(S$9),MONTH(Hist_Inputs!$Q23)=MONTH(S$9)),Hist_Inputs!$J23,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q23)=YEAR(T$9),MONTH(Hist_Inputs!$Q23)=MONTH(T$9)),Hist_Inputs!$J23,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q23)=YEAR(U$9),MONTH(Hist_Inputs!$Q23)=MONTH(U$9)),Hist_Inputs!$J23,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q23)=YEAR(V$9),MONTH(Hist_Inputs!$Q23)=MONTH(V$9)),Hist_Inputs!$J23,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q23)=YEAR(W$9),MONTH(Hist_Inputs!$Q23)=MONTH(W$9)),Hist_Inputs!$J23,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q23)=YEAR(X$9),MONTH(Hist_Inputs!$Q23)=MONTH(X$9)),Hist_Inputs!$J23,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q23)=YEAR(Y$9),MONTH(Hist_Inputs!$Q23)=MONTH(Y$9)),Hist_Inputs!$J23,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q23)=YEAR(Z$9),MONTH(Hist_Inputs!$Q23)=MONTH(Z$9)),Hist_Inputs!$J23,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q23)=YEAR(AA$9),MONTH(Hist_Inputs!$Q23)=MONTH(AA$9)),Hist_Inputs!$J23,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q23)=YEAR(AB$9),MONTH(Hist_Inputs!$Q23)=MONTH(AB$9)),Hist_Inputs!$J23,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q23)=YEAR(AC$9),MONTH(Hist_Inputs!$Q23)=MONTH(AC$9)),Hist_Inputs!$J23,0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q24)=YEAR(J$9),MONTH(Hist_Inputs!$Q24)=MONTH(J$9)),Hist_Inputs!$J24,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q24)=YEAR(K$9),MONTH(Hist_Inputs!$Q24)=MONTH(K$9)),Hist_Inputs!$J24,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q24)=YEAR(L$9),MONTH(Hist_Inputs!$Q24)=MONTH(L$9)),Hist_Inputs!$J24,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q24)=YEAR(M$9),MONTH(Hist_Inputs!$Q24)=MONTH(M$9)),Hist_Inputs!$J24,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q24)=YEAR(N$9),MONTH(Hist_Inputs!$Q24)=MONTH(N$9)),Hist_Inputs!$J24,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q24)=YEAR(O$9),MONTH(Hist_Inputs!$Q24)=MONTH(O$9)),Hist_Inputs!$J24,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q24)=YEAR(P$9),MONTH(Hist_Inputs!$Q24)=MONTH(P$9)),Hist_Inputs!$J24,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q24)=YEAR(Q$9),MONTH(Hist_Inputs!$Q24)=MONTH(Q$9)),Hist_Inputs!$J24,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q24)=YEAR(R$9),MONTH(Hist_Inputs!$Q24)=MONTH(R$9)),Hist_Inputs!$J24,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q24)=YEAR(S$9),MONTH(Hist_Inputs!$Q24)=MONTH(S$9)),Hist_Inputs!$J24,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q24)=YEAR(T$9),MONTH(Hist_Inputs!$Q24)=MONTH(T$9)),Hist_Inputs!$J24,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q24)=YEAR(U$9),MONTH(Hist_Inputs!$Q24)=MONTH(U$9)),Hist_Inputs!$J24,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q24)=YEAR(V$9),MONTH(Hist_Inputs!$Q24)=MONTH(V$9)),Hist_Inputs!$J24,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q24)=YEAR(W$9),MONTH(Hist_Inputs!$Q24)=MONTH(W$9)),Hist_Inputs!$J24,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q24)=YEAR(X$9),MONTH(Hist_Inputs!$Q24)=MONTH(X$9)),Hist_Inputs!$J24,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q24)=YEAR(Y$9),MONTH(Hist_Inputs!$Q24)=MONTH(Y$9)),Hist_Inputs!$J24,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q24)=YEAR(Z$9),MONTH(Hist_Inputs!$Q24)=MONTH(Z$9)),Hist_Inputs!$J24,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q24)=YEAR(AA$9),MONTH(Hist_Inputs!$Q24)=MONTH(AA$9)),Hist_Inputs!$J24,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q24)=YEAR(AB$9),MONTH(Hist_Inputs!$Q24)=MONTH(AB$9)),Hist_Inputs!$J24,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q24)=YEAR(AC$9),MONTH(Hist_Inputs!$Q24)=MONTH(AC$9)),Hist_Inputs!$J24,0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q25)=YEAR(J$9),MONTH(Hist_Inputs!$Q25)=MONTH(J$9)),Hist_Inputs!$J25,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q25)=YEAR(K$9),MONTH(Hist_Inputs!$Q25)=MONTH(K$9)),Hist_Inputs!$J25,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q25)=YEAR(L$9),MONTH(Hist_Inputs!$Q25)=MONTH(L$9)),Hist_Inputs!$J25,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q25)=YEAR(M$9),MONTH(Hist_Inputs!$Q25)=MONTH(M$9)),Hist_Inputs!$J25,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q25)=YEAR(N$9),MONTH(Hist_Inputs!$Q25)=MONTH(N$9)),Hist_Inputs!$J25,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q25)=YEAR(O$9),MONTH(Hist_Inputs!$Q25)=MONTH(O$9)),Hist_Inputs!$J25,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q25)=YEAR(P$9),MONTH(Hist_Inputs!$Q25)=MONTH(P$9)),Hist_Inputs!$J25,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q25)=YEAR(Q$9),MONTH(Hist_Inputs!$Q25)=MONTH(Q$9)),Hist_Inputs!$J25,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q25)=YEAR(R$9),MONTH(Hist_Inputs!$Q25)=MONTH(R$9)),Hist_Inputs!$J25,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q25)=YEAR(S$9),MONTH(Hist_Inputs!$Q25)=MONTH(S$9)),Hist_Inputs!$J25,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q25)=YEAR(T$9),MONTH(Hist_Inputs!$Q25)=MONTH(T$9)),Hist_Inputs!$J25,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q25)=YEAR(U$9),MONTH(Hist_Inputs!$Q25)=MONTH(U$9)),Hist_Inputs!$J25,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q25)=YEAR(V$9),MONTH(Hist_Inputs!$Q25)=MONTH(V$9)),Hist_Inputs!$J25,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q25)=YEAR(W$9),MONTH(Hist_Inputs!$Q25)=MONTH(W$9)),Hist_Inputs!$J25,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q25)=YEAR(X$9),MONTH(Hist_Inputs!$Q25)=MONTH(X$9)),Hist_Inputs!$J25,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q25)=YEAR(Y$9),MONTH(Hist_Inputs!$Q25)=MONTH(Y$9)),Hist_Inputs!$J25,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q25)=YEAR(Z$9),MONTH(Hist_Inputs!$Q25)=MONTH(Z$9)),Hist_Inputs!$J25,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q25)=YEAR(AA$9),MONTH(Hist_Inputs!$Q25)=MONTH(AA$9)),Hist_Inputs!$J25,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q25)=YEAR(AB$9),MONTH(Hist_Inputs!$Q25)=MONTH(AB$9)),Hist_Inputs!$J25,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q25)=YEAR(AC$9),MONTH(Hist_Inputs!$Q25)=MONTH(AC$9)),Hist_Inputs!$J25,0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q26)=YEAR(J$9),MONTH(Hist_Inputs!$Q26)=MONTH(J$9)),Hist_Inputs!$J26,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q26)=YEAR(K$9),MONTH(Hist_Inputs!$Q26)=MONTH(K$9)),Hist_Inputs!$J26,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q26)=YEAR(L$9),MONTH(Hist_Inputs!$Q26)=MONTH(L$9)),Hist_Inputs!$J26,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q26)=YEAR(M$9),MONTH(Hist_Inputs!$Q26)=MONTH(M$9)),Hist_Inputs!$J26,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q26)=YEAR(N$9),MONTH(Hist_Inputs!$Q26)=MONTH(N$9)),Hist_Inputs!$J26,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q26)=YEAR(O$9),MONTH(Hist_Inputs!$Q26)=MONTH(O$9)),Hist_Inputs!$J26,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q26)=YEAR(P$9),MONTH(Hist_Inputs!$Q26)=MONTH(P$9)),Hist_Inputs!$J26,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q26)=YEAR(Q$9),MONTH(Hist_Inputs!$Q26)=MONTH(Q$9)),Hist_Inputs!$J26,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q26)=YEAR(R$9),MONTH(Hist_Inputs!$Q26)=MONTH(R$9)),Hist_Inputs!$J26,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q26)=YEAR(S$9),MONTH(Hist_Inputs!$Q26)=MONTH(S$9)),Hist_Inputs!$J26,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q26)=YEAR(T$9),MONTH(Hist_Inputs!$Q26)=MONTH(T$9)),Hist_Inputs!$J26,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q26)=YEAR(U$9),MONTH(Hist_Inputs!$Q26)=MONTH(U$9)),Hist_Inputs!$J26,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q26)=YEAR(V$9),MONTH(Hist_Inputs!$Q26)=MONTH(V$9)),Hist_Inputs!$J26,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q26)=YEAR(W$9),MONTH(Hist_Inputs!$Q26)=MONTH(W$9)),Hist_Inputs!$J26,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q26)=YEAR(X$9),MONTH(Hist_Inputs!$Q26)=MONTH(X$9)),Hist_Inputs!$J26,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q26)=YEAR(Y$9),MONTH(Hist_Inputs!$Q26)=MONTH(Y$9)),Hist_Inputs!$J26,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q26)=YEAR(Z$9),MONTH(Hist_Inputs!$Q26)=MONTH(Z$9)),Hist_Inputs!$J26,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q26)=YEAR(AA$9),MONTH(Hist_Inputs!$Q26)=MONTH(AA$9)),Hist_Inputs!$J26,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q26)=YEAR(AB$9),MONTH(Hist_Inputs!$Q26)=MONTH(AB$9)),Hist_Inputs!$J26,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q26)=YEAR(AC$9),MONTH(Hist_Inputs!$Q26)=MONTH(AC$9)),Hist_Inputs!$J26,0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q27)=YEAR(J$9),MONTH(Hist_Inputs!$Q27)=MONTH(J$9)),Hist_Inputs!$J27,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q27)=YEAR(K$9),MONTH(Hist_Inputs!$Q27)=MONTH(K$9)),Hist_Inputs!$J27,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q27)=YEAR(L$9),MONTH(Hist_Inputs!$Q27)=MONTH(L$9)),Hist_Inputs!$J27,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q27)=YEAR(M$9),MONTH(Hist_Inputs!$Q27)=MONTH(M$9)),Hist_Inputs!$J27,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q27)=YEAR(N$9),MONTH(Hist_Inputs!$Q27)=MONTH(N$9)),Hist_Inputs!$J27,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q27)=YEAR(O$9),MONTH(Hist_Inputs!$Q27)=MONTH(O$9)),Hist_Inputs!$J27,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q27)=YEAR(P$9),MONTH(Hist_Inputs!$Q27)=MONTH(P$9)),Hist_Inputs!$J27,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q27)=YEAR(Q$9),MONTH(Hist_Inputs!$Q27)=MONTH(Q$9)),Hist_Inputs!$J27,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q27)=YEAR(R$9),MONTH(Hist_Inputs!$Q27)=MONTH(R$9)),Hist_Inputs!$J27,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q27)=YEAR(S$9),MONTH(Hist_Inputs!$Q27)=MONTH(S$9)),Hist_Inputs!$J27,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q27)=YEAR(T$9),MONTH(Hist_Inputs!$Q27)=MONTH(T$9)),Hist_Inputs!$J27,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q27)=YEAR(U$9),MONTH(Hist_Inputs!$Q27)=MONTH(U$9)),Hist_Inputs!$J27,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q27)=YEAR(V$9),MONTH(Hist_Inputs!$Q27)=MONTH(V$9)),Hist_Inputs!$J27,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q27)=YEAR(W$9),MONTH(Hist_Inputs!$Q27)=MONTH(W$9)),Hist_Inputs!$J27,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q27)=YEAR(X$9),MONTH(Hist_Inputs!$Q27)=MONTH(X$9)),Hist_Inputs!$J27,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q27)=YEAR(Y$9),MONTH(Hist_Inputs!$Q27)=MONTH(Y$9)),Hist_Inputs!$J27,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q27)=YEAR(Z$9),MONTH(Hist_Inputs!$Q27)=MONTH(Z$9)),Hist_Inputs!$J27,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q27)=YEAR(AA$9),MONTH(Hist_Inputs!$Q27)=MONTH(AA$9)),Hist_Inputs!$J27,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q27)=YEAR(AB$9),MONTH(Hist_Inputs!$Q27)=MONTH(AB$9)),Hist_Inputs!$J27,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q27)=YEAR(AC$9),MONTH(Hist_Inputs!$Q27)=MONTH(AC$9)),Hist_Inputs!$J27,0),0)","v":0}]
[null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q28)=YEAR(J$9),MONTH(Hist_Inputs!$Q28)=MONTH(J$9)),Hist_Inputs!$J28,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q28)=YEAR(K$9),MONTH(Hist_Inputs!$Q28)=MONTH(K$9)),Hist_Inputs!$J28,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q28)=YEAR(L$9),MONTH(Hist_Inputs!$Q28)=MONTH(L$9)),Hist_Inputs!$J28,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q28)=YEAR(M$9),MONTH(Hist_Inputs!$Q28)=MONTH(M$9)),Hist_Inputs!$J28,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q28)=YEAR(N$9),MONTH(Hist_Inputs!$Q28)=MONTH(N$9)),Hist_Inputs!$J28,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q28)=YEAR(O$9),MONTH(Hist_Inputs!$Q28)=MONTH(O$9)),Hist_Inputs!$J28,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q28)=YEAR(P$9),MONTH(Hist_Inputs!$Q28)=MONTH(P$9)),Hist_Inputs!$J28,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q28)=YEAR(Q$9),MONTH(Hist_Inputs!$Q28)=MONTH(Q$9)),Hist_Inputs!$J28,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q28)=YEAR(R$9),MONTH(Hist_Inputs!$Q28)=MONTH(R$9)),Hist_Inputs!$J28,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q28)=YEAR(S$9),MONTH(Hist_Inputs!$Q28)=MONTH(S$9)),Hist_Inputs!$J28,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q28)=YEAR(T$9),MONTH(Hist_Inputs!$Q28)=MONTH(T$9)),Hist_Inputs!$J28,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q28)=YEAR(U$9),MONTH(Hist_Inputs!$Q28)=MONTH(U$9)),Hist_Inputs!$J28,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q28)=YEAR(V$9),MONTH(Hist_Inputs!$Q28)=MONTH(V$9)),Hist_Inputs!$J28,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q28)=YEAR(W$9),MONTH(Hist_Inputs!$Q28)=MONTH(W$9)),Hist_Inputs!$J28,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q28)=YEAR(X$9),MONTH(Hist_Inputs!$Q28)=MONTH(X$9)),Hist_Inputs!$J28,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q28)=YEAR(Y$9),MONTH(Hist_Inputs!$Q28)=MONTH(Y$9)),Hist_Inputs!$J28,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q28)=YEAR(Z$9),MONTH(Hist_Inputs!$Q28)=MONTH(Z$9)),Hist_Inputs!$J28,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q28)=YEAR(AA$9),MONTH(Hist_Inputs!$Q28)=MONTH(AA$9)),Hist_Inputs!$J28,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q28)=YEAR(AB$9),MONTH(Hist_Inputs!$Q28)=MONTH(AB$9)),Hist_Inputs!$J28,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q28)=YEAR(AC$9),MONTH(Hist_Inputs!$Q28)=MONTH(AC$9)),Hist_Inputs!$J28,0),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C46","v":"Total Delayed Capital Expenditure"},null,null,null,null,null,{"$f":"SUM(J30:AC30)","v":0},{"$f":"SUM(J31:J40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q36)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q36)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J36,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q36)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q36)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J36,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q36)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q36)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J36,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q36)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q36)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J36,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q36)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q36)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J36,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q36)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q36)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J36,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q36)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q36)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J36,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q36)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q36)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J36,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q36)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q36)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J36,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q36)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q36)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J36,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q36)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q36)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J36,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q36)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q36)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J36,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q36)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q36)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J36,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q36)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q36)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J36,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q36)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q36)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J36,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q36)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q36)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J36,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q36)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q36)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J36,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q36)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q36)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J36,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q36)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q36)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J36,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q36)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q36)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J36,0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q37)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q37)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J37,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q37)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q37)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J37,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q37)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q37)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J37,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q37)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q37)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J37,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q37)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q37)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J37,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q37)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q37)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J37,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q37)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q37)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J37,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q37)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q37)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J37,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q37)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q37)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J37,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q37)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q37)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J37,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q37)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q37)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J37,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q37)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q37)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J37,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q37)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q37)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J37,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q37)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q37)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J37,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q37)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q37)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J37,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q37)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q37)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J37,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q37)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q37)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J37,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q37)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q37)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J37,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q37)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q37)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J37,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q37)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q37)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J37,0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q38)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q38)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J38,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q38)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q38)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J38,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q38)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q38)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J38,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q38)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q38)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J38,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q38)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q38)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J38,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q38)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q38)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J38,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q38)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q38)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J38,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q38)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q38)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J38,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q38)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q38)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J38,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q38)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q38)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J38,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q38)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q38)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J38,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q38)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q38)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J38,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q38)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q38)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J38,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q38)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q38)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J38,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q38)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q38)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J38,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q38)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q38)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J38,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q38)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q38)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J38,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q38)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q38)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J38,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q38)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q38)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J38,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q38)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q38)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J38,0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q39)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q39)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J39,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q39)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q39)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J39,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q39)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q39)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J39,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q39)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q39)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J39,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q39)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q39)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J39,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q39)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q39)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J39,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q39)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q39)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J39,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q39)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q39)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J39,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q39)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q39)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J39,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q39)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q39)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J39,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q39)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q39)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J39,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q39)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q39)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J39,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q39)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q39)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J39,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q39)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q39)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J39,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q39)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q39)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J39,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q39)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q39)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J39,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q39)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q39)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J39,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q39)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q39)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J39,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q39)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q39)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J39,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q39)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q39)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J39,0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q40)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q40)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J40,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q40)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q40)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J40,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q40)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q40)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J40,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q40)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q40)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J40,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q40)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q40)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J40,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q40)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q40)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J40,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q40)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q40)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J40,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q40)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q40)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J40,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q40)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q40)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J40,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q40)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q40)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J40,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q40)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q40)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J40,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q40)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q40)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J40,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q40)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q40)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J40,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q40)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q40)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J40,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q40)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q40)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J40,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q40)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q40)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J40,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q40)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q40)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J40,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q40)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q40)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J40,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q40)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q40)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J40,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q40)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q40)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J40,0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q41)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q41)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J41,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q41)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q41)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J41,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q41)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q41)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J41,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q41)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q41)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J41,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q41)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q41)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J41,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q41)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q41)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J41,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q41)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q41)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J41,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q41)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q41)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J41,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q41)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q41)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J41,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q41)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q41)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J41,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q41)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q41)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J41,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q41)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q41)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J41,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q41)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q41)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J41,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q41)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q41)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J41,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q41)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q41)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J41,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q41)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q41)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J41,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q41)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q41)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J41,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q41)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q41)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J41,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q41)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q41)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J41,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q41)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q41)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J41,0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q42)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q42)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J42,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q42)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q42)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J42,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q42)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q42)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J42,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q42)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q42)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J42,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q42)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q42)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J42,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q42)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q42)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J42,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q42)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q42)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J42,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q42)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q42)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J42,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q42)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q42)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J42,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q42)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q42)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J42,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q42)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q42)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J42,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q42)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q42)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J42,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q42)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q42)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J42,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q42)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q42)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J42,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q42)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q42)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J42,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q42)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q42)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J42,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q42)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q42)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J42,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q42)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q42)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J42,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q42)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q42)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J42,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q42)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q42)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J42,0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q43)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q43)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J43,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q43)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q43)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J43,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q43)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q43)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J43,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q43)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q43)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J43,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q43)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q43)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J43,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q43)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q43)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J43,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q43)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q43)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J43,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q43)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q43)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J43,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q43)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q43)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J43,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q43)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q43)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J43,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q43)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q43)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J43,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q43)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q43)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J43,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q43)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q43)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J43,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q43)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q43)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J43,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q43)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q43)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J43,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q43)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q43)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J43,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q43)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q43)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J43,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q43)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q43)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J43,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q43)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q43)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J43,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q43)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q43)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J43,0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q44)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q44)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J44,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q44)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q44)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J44,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q44)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q44)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J44,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q44)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q44)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J44,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q44)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q44)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J44,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q44)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q44)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J44,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q44)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q44)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J44,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q44)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q44)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J44,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q44)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q44)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J44,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q44)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q44)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J44,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q44)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q44)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J44,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q44)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q44)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J44,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q44)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q44)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J44,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q44)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q44)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J44,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q44)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q44)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J44,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q44)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q44)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J44,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q44)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q44)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J44,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q44)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q44)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J44,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q44)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q44)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J44,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q44)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q44)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J44,0),0)","v":0}]
[null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q45)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q45)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J45,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q45)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q45)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J45,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q45)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q45)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J45,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q45)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q45)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J45,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q45)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q45)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J45,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q45)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q45)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J45,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q45)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q45)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J45,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q45)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q45)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J45,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q45)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q45)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J45,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q45)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q45)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J45,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q45)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q45)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J45,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q45)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q45)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J45,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q45)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q45)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J45,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q45)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q45)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J45,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q45)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q45)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J45,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q45)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q45)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J45,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q45)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q45)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J45,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q45)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q45)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J45,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q45)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q45)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J45,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q45)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q45)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J45,0),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C69","v":"Total Avoided Operating Expenditure"},null,null,null,null,null,{"$f":"SUM(J41:AC41)","v":0},{"$f":"SUM(J42,J53)","v":0},{"$f":"SUM(K42,K53)","v":0},{"$f":"SUM(L42,L53)","v":0},{"$f":"SUM(M42,M53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Hist_Inputs!C52","v":"Tax deductible avoided opex category"},null,null,null,null,null,{"$f":"SUM(J42:AC42)","v":0},{"$f":"SUM(J43:J52)","v":0},{"$f":"SUM(K43:K52)","v":0},{"$f":"SUM(L43:L52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Opex_Category_1_Name=0,\"\",Opex_Category_1_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q53)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q53)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J53,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q53)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q53)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J53,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q53)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q53)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J53,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q53)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q53)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J53,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q53)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q53)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J53,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q53)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q53)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J53,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q53)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q53)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J53,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q53)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q53)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J53,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q53)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q53)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J53,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q53)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q53)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J53,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q53)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q53)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J53,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q53)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q53)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J53,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q53)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q53)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J53,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q53)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q53)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J53,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q53)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q53)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J53,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q53)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q53)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J53,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q53)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q53)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J53,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q53)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q53)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J53,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q53)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q53)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J53,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q53)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q53)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J53,0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_2_Name=0,\"\",Opex_Category_2_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q54)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q54)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J54,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q54)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q54)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J54,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q54)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q54)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J54,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q54)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q54)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J54,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q54)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q54)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J54,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q54)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q54)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J54,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q54)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q54)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J54,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q54)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q54)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J54,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q54)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q54)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J54,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q54)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q54)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J54,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q54)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q54)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J54,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q54)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q54)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J54,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q54)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q54)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J54,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q54)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q54)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J54,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q54)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q54)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J54,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q54)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q54)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J54,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q54)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q54)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J54,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q54)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q54)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J54,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q54)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q54)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J54,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q54)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q54)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J54,0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_3_Name=0,\"\",Opex_Category_3_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q55)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q55)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J55,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q55)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q55)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J55,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q55)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q55)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J55,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q55)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q55)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J55,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q55)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q55)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J55,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q55)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q55)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J55,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q55)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q55)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J55,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q55)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q55)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J55,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q55)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q55)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J55,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q55)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q55)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J55,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q55)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q55)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J55,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q55)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q55)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J55,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q55)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q55)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J55,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q55)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q55)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J55,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q55)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q55)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J55,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q55)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q55)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J55,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q55)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q55)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J55,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q55)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q55)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J55,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q55)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q55)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J55,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q55)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q55)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J55,0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_4_Name=0,\"\",Opex_Category_4_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q56)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q56)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J56,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q56)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q56)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J56,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q56)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q56)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J56,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q56)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q56)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J56,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q56)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q56)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J56,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q56)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q56)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J56,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q56)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q56)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J56,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q56)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q56)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J56,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q56)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q56)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J56,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q56)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q56)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J56,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q56)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q56)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J56,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q56)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q56)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J56,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q56)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q56)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J56,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q56)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q56)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J56,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q56)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q56)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J56,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q56)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q56)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J56,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q56)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q56)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J56,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q56)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q56)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J56,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q56)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q56)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J56,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q56)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q56)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J56,0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_5_Name=0,\"\",Opex_Category_5_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q57)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q57)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J57,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q57)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q57)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J57,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q57)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q57)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J57,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q57)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q57)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J57,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q57)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q57)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J57,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q57)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q57)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J57,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q57)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q57)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J57,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q57)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q57)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J57,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q57)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q57)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J57,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q57)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q57)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J57,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q57)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q57)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J57,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q57)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q57)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J57,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q57)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q57)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J57,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q57)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q57)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J57,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q57)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q57)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J57,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q57)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q57)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J57,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q57)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q57)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J57,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q57)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q57)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J57,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q57)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q57)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J57,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q57)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q57)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J57,0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_6_Name=0,\"\",Opex_Category_6_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q58)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q58)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J58,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q58)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q58)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J58,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q58)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q58)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J58,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q58)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q58)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J58,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q58)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q58)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J58,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q58)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q58)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J58,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q58)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q58)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J58,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q58)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q58)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J58,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q58)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q58)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J58,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q58)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q58)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J58,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q58)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q58)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J58,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q58)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q58)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J58,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q58)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q58)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J58,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q58)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q58)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J58,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q58)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q58)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J58,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q58)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q58)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J58,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q58)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q58)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J58,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q58)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q58)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J58,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q58)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q58)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J58,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q58)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q58)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J58,0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_7_Name=0,\"\",Opex_Category_7_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q59)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q59)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J59,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q59)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q59)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J59,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q59)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q59)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J59,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q59)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q59)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J59,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q59)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q59)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J59,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q59)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q59)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J59,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q59)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q59)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J59,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q59)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q59)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J59,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q59)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q59)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J59,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q59)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q59)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J59,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q59)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q59)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J59,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q59)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q59)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J59,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q59)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q59)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J59,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q59)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q59)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J59,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q59)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q59)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J59,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q59)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q59)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J59,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q59)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q59)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J59,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q59)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q59)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J59,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q59)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q59)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J59,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q59)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q59)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J59,0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_8_Name=0,\"\",Opex_Category_8_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q60)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q60)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J60,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q60)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q60)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J60,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q60)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q60)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J60,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q60)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q60)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J60,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q60)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q60)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J60,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q60)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q60)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J60,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q60)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q60)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J60,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q60)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q60)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J60,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q60)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q60)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J60,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q60)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q60)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J60,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q60)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q60)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J60,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q60)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q60)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J60,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q60)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q60)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J60,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q60)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q60)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J60,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q60)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q60)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J60,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q60)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q60)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J60,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q60)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q60)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J60,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q60)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q60)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J60,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q60)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q60)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J60,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q60)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q60)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J60,0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_9_Name=0,\"\",Opex_Category_9_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q61)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q61)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J61,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q61)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q61)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J61,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q61)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q61)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J61,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q61)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q61)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J61,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q61)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q61)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J61,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q61)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q61)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J61,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q61)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q61)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J61,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q61)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q61)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J61,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q61)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q61)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J61,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q61)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q61)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J61,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q61)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q61)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J61,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q61)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q61)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J61,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q61)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q61)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J61,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q61)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q61)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J61,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q61)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q61)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J61,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q61)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q61)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J61,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q61)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q61)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J61,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q61)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q61)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J61,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q61)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q61)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J61,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q61)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q61)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J61,0),0)","v":0}]
[null,null,{"$f":"IF(Opex_Category_10_Name=0,\"\",Opex_Category_10_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q62)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q62)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J62,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q62)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q62)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J62,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q62)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q62)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J62,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q62)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q62)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J62,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q62)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q62)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J62,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q62)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q62)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J62,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q62)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q62)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J62,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q62)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q62)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J62,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q62)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q62)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J62,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q62)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q62)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J62,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q62)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q62)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J62,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q62)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q62)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J62,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q62)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q62)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J62,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q62)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q62)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J62,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q62)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q62)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J62,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q62)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q62)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J62,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q62)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q62)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J62,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q62)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q62)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J62,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q62)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q62)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J62,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q62)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q62)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J62,0),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C63","v":"Non tax deductible avoided opex category"},null,null,null,null,null,{"$f":"SUM(J53:AC53)","v":0},{"$f":"SUM(J54:J58)","v":0},{"$f":"SUM(K54:K58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(NDOpex_Category_1_Name=0,\"\",NDOpex_Category_1_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q64)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q64)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J64,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q64)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q64)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J64,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q64)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q64)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J64,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q64)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q64)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J64,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q64)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q64)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J64,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q64)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q64)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J64,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q64)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q64)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J64,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q64)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q64)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J64,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q64)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q64)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J64,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q64)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q64)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J64,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q64)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q64)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J64,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q64)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q64)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J64,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q64)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q64)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J64,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q64)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q64)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J64,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q64)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q64)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J64,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q64)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q64)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J64,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q64)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q64)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J64,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q64)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q64)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J64,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q64)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q64)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J64,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q64)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q64)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J64,0),0)","v":0}]
[null,null,{"$f":"IF(NDOpex_Category_2_Name=0,\"\",NDOpex_Category_2_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q65)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q65)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J65,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q65)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q65)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J65,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q65)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q65)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J65,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q65)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q65)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J65,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q65)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q65)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J65,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q65)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q65)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J65,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q65)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q65)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J65,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q65)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q65)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J65,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q65)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q65)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J65,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q65)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q65)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J65,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q65)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q65)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J65,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q65)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q65)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J65,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q65)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q65)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J65,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q65)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q65)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J65,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q65)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q65)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J65,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q65)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q65)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J65,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q65)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q65)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J65,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q65)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q65)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J65,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q65)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q65)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J65,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q65)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q65)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J65,0),0)","v":0}]
[null,null,{"$f":"IF(NDOpex_Category_3_Name=0,\"\",NDOpex_Category_3_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q66)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q66)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J66,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q66)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q66)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J66,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q66)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q66)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J66,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q66)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q66)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J66,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q66)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q66)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J66,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q66)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q66)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J66,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q66)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q66)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J66,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q66)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q66)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J66,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q66)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q66)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J66,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q66)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q66)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J66,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q66)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q66)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J66,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q66)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q66)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J66,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q66)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q66)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J66,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q66)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q66)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J66,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q66)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q66)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J66,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q66)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q66)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J66,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q66)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q66)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J66,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q66)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q66)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J66,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q66)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q66)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J66,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q66)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q66)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J66,0),0)","v":0}]
[null,null,{"$f":"IF(NDOpex_Category_4_Name=0,\"\",NDOpex_Category_4_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q67)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q67)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J67,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q67)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q67)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J67,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q67)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q67)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J67,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q67)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q67)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J67,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q67)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q67)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J67,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q67)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q67)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J67,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q67)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q67)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J67,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q67)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q67)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J67,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q67)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q67)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J67,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q67)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q67)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J67,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q67)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q67)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J67,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q67)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q67)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J67,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q67)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q67)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J67,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q67)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q67)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J67,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q67)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q67)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J67,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q67)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q67)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J67,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q67)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q67)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J67,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q67)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q67)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J67,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q67)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q67)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J67,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q67)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q67)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J67,0),0)","v":0}]
[null,null,{"$f":"IF(NDOpex_Category_5_Name=0,\"\",NDOpex_Category_5_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q68)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q68)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J68,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q68)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q68)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J68,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q68)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q68)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J68,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q68)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q68)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J68,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q68)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q68)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J68,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q68)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q68)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J68,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q68)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q68)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J68,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q68)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q68)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J68,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q68)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q68)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J68,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q68)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q68)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J68,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q68)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q68)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J68,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q68)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q68)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J68,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q68)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q68)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J68,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q68)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q68)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J68,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q68)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q68)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J68,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q68)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q68)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J68,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q68)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q68)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J68,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q68)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q68)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J68,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q68)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q68)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J68,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q68)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q68)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J68,0),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C92","v":"Total Delayed Operating Expenditure"},null,null,null,null,null,{"$f":"SUM(J59:AC59)","v":0},{"$f":"SUM(J60,J71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Hist_Inputs!C75","v":"Tax deductible delayed opex category"},null,null,null,null,null,{"$f":"SUM(J60:AC60)","v":0},{"$f":"SUM(J61:J70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(DOpex_Category_1_Name=0,\"\",DOpex_Category_1_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q76)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q76)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J76,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q76)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q76)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J76,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q76)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q76)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J76,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q76)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q76)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J76,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q76)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q76)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J76,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q76)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q76)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J76,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q76)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q76)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J76,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q76)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q76)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J76,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q76)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q76)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J76,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q76)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q76)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J76,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q76)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q76)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J76,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q76)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q76)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J76,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q76)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q76)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J76,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q76)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q76)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J76,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q76)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q76)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J76,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q76)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q76)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J76,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q76)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q76)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J76,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q76)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q76)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J76,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q76)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q76)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J76,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q76)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q76)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J76,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_2_Name=0,\"\",DOpex_Category_2_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q77)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q77)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J77,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q77)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q77)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J77,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q77)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q77)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J77,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q77)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q77)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J77,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q77)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q77)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J77,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q77)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q77)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J77,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q77)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q77)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J77,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q77)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q77)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J77,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q77)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q77)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J77,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q77)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q77)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J77,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q77)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q77)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J77,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q77)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q77)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J77,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q77)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q77)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J77,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q77)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q77)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J77,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q77)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q77)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J77,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q77)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q77)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J77,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q77)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q77)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J77,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q77)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q77)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J77,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q77)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q77)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J77,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q77)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q77)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J77,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_3_Name=0,\"\",DOpex_Category_3_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q78)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q78)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J78,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q78)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q78)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J78,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q78)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q78)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J78,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q78)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q78)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J78,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q78)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q78)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J78,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q78)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q78)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J78,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q78)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q78)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J78,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q78)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q78)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J78,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q78)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q78)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J78,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q78)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q78)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J78,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q78)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q78)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J78,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q78)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q78)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J78,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q78)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q78)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J78,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q78)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q78)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J78,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q78)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q78)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J78,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q78)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q78)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J78,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q78)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q78)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J78,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q78)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q78)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J78,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q78)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q78)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J78,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q78)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q78)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J78,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_4_Name=0,\"\",DOpex_Category_4_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q79)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q79)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J79,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q79)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q79)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J79,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q79)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q79)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J79,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q79)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q79)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J79,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q79)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q79)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J79,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q79)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q79)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J79,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q79)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q79)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J79,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q79)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q79)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J79,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q79)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q79)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J79,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q79)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q79)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J79,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q79)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q79)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J79,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q79)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q79)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J79,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q79)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q79)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J79,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q79)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q79)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J79,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q79)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q79)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J79,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q79)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q79)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J79,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q79)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q79)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J79,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q79)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q79)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J79,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q79)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q79)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J79,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q79)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q79)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J79,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_5_Name=0,\"\",DOpex_Category_5_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q80)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q80)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J80,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q80)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q80)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J80,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q80)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q80)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J80,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q80)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q80)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J80,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q80)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q80)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J80,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q80)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q80)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J80,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q80)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q80)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J80,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q80)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q80)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J80,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q80)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q80)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J80,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q80)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q80)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J80,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q80)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q80)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J80,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q80)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q80)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J80,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q80)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q80)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J80,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q80)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q80)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J80,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q80)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q80)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J80,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q80)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q80)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J80,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q80)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q80)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J80,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q80)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q80)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J80,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q80)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q80)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J80,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q80)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q80)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J80,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_6_Name=0,\"\",DOpex_Category_6_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q81)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q81)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J81,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q81)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q81)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J81,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q81)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q81)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J81,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q81)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q81)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J81,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q81)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q81)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J81,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q81)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q81)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J81,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q81)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q81)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J81,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q81)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q81)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J81,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q81)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q81)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J81,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q81)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q81)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J81,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q81)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q81)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J81,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q81)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q81)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J81,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q81)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q81)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J81,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q81)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q81)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J81,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q81)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q81)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J81,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q81)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q81)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J81,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q81)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q81)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J81,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q81)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q81)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J81,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q81)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q81)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J81,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q81)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q81)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J81,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_7_Name=0,\"\",DOpex_Category_7_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q82)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q82)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J82,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q82)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q82)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J82,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q82)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q82)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J82,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q82)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q82)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J82,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q82)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q82)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J82,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q82)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q82)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J82,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q82)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q82)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J82,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q82)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q82)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J82,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q82)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q82)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J82,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q82)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q82)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J82,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q82)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q82)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J82,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q82)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q82)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J82,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q82)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q82)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J82,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q82)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q82)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J82,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q82)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q82)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J82,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q82)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q82)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J82,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q82)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q82)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J82,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q82)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q82)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J82,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q82)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q82)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J82,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q82)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q82)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J82,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_8_Name=0,\"\",DOpex_Category_8_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q83)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q83)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J83,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q83)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q83)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J83,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q83)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q83)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J83,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q83)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q83)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J83,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q83)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q83)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J83,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q83)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q83)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J83,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q83)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q83)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J83,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q83)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q83)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J83,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q83)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q83)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J83,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q83)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q83)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J83,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q83)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q83)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J83,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q83)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q83)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J83,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q83)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q83)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J83,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q83)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q83)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J83,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q83)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q83)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J83,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q83)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q83)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J83,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q83)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q83)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J83,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q83)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q83)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J83,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q83)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q83)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J83,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q83)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q83)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J83,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_9_Name=0,\"\",DOpex_Category_9_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q84)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q84)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J84,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q84)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q84)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J84,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q84)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q84)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J84,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q84)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q84)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J84,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q84)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q84)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J84,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q84)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q84)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J84,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q84)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q84)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J84,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q84)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q84)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J84,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q84)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q84)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J84,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q84)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q84)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J84,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q84)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q84)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J84,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q84)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q84)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J84,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q84)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q84)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J84,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q84)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q84)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J84,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q84)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q84)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J84,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q84)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q84)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J84,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q84)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q84)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J84,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q84)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q84)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J84,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q84)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q84)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J84,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q84)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q84)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J84,0),0)","v":0}]
[null,null,{"$f":"IF(DOpex_Category_10_Name=0,\"\",DOpex_Category_10_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q85)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q85)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J85,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q85)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q85)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J85,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q85)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q85)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J85,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q85)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q85)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J85,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q85)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q85)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J85,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q85)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q85)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J85,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q85)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q85)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J85,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q85)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q85)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J85,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q85)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q85)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J85,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q85)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q85)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J85,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q85)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q85)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J85,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q85)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q85)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J85,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q85)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q85)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J85,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q85)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q85)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J85,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q85)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q85)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J85,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q85)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q85)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J85,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q85)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q85)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J85,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q85)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q85)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J85,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q85)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q85)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J85,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q85)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q85)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J85,0),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C86","v":"Non tax deductible delayed opex category"},null,null,null,null,null,{"$f":"SUM(J71:AC71)","v":0},{"$f":"SUM(J72:J76)","v":0},{"$f":"SUM(K72:K76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(DNDOpex_Category_1_Name=0,\"\",DNDOpex_Category_1_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q87)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q87)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J87,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q87)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q87)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J87,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q87)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q87)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J87,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q87)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q87)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J87,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q87)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q87)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J87,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q87)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q87)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J87,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q87)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q87)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J87,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q87)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q87)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J87,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q87)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q87)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J87,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q87)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q87)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J87,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q87)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q87)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J87,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q87)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q87)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J87,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q87)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q87)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J87,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q87)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q87)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J87,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q87)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q87)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J87,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q87)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q87)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J87,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q87)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q87)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J87,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q87)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q87)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J87,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q87)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q87)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J87,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q87)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q87)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J87,0),0)","v":0}]
[null,null,{"$f":"IF(DNDOpex_Category_2_Name=0,\"\",DNDOpex_Category_2_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q88)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q88)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J88,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q88)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q88)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J88,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q88)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q88)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J88,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q88)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q88)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J88,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q88)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q88)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J88,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q88)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q88)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J88,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q88)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q88)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J88,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q88)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q88)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J88,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q88)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q88)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J88,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q88)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q88)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J88,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q88)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q88)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J88,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q88)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q88)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J88,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q88)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q88)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J88,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q88)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q88)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J88,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q88)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q88)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J88,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q88)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q88)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J88,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q88)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q88)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J88,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q88)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q88)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J88,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q88)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q88)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J88,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q88)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q88)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J88,0),0)","v":0}]
[null,null,{"$f":"IF(DNDOpex_Category_3_Name=0,\"\",DNDOpex_Category_3_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q89)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q89)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J89,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q89)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q89)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J89,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q89)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q89)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J89,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q89)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q89)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J89,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q89)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q89)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J89,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q89)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q89)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J89,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q89)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q89)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J89,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q89)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q89)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J89,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q89)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q89)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J89,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q89)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q89)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J89,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q89)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q89)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J89,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q89)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q89)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J89,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q89)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q89)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J89,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q89)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q89)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J89,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q89)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q89)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J89,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q89)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q89)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J89,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q89)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q89)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J89,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q89)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q89)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J89,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q89)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q89)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J89,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q89)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q89)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J89,0),0)","v":0}]
[null,null,{"$f":"IF(DNDOpex_Category_4_Name=0,\"\",DNDOpex_Category_4_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q90)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q90)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J90,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q90)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q90)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J90,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q90)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q90)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J90,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q90)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q90)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J90,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q90)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q90)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J90,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q90)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q90)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J90,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q90)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q90)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J90,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q90)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q90)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J90,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q90)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q90)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J90,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q90)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q90)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J90,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q90)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q90)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J90,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q90)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q90)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J90,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q90)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q90)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J90,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q90)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q90)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J90,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q90)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q90)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J90,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q90)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q90)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J90,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q90)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q90)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J90,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q90)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q90)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J90,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q90)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q90)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J90,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q90)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q90)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J90,0),0)","v":0}]
[null,null,{"$f":"IF(DNDOpex_Category_5_Name=0,\"\",DNDOpex_Category_5_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q91)=YEAR(Charts_Cht!J$9),MONTH(Hist_Inputs!$Q91)=MONTH(Charts_Cht!J$9)),Hist_Inputs!$J91,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q91)=YEAR(Charts_Cht!K$9),MONTH(Hist_Inputs!$Q91)=MONTH(Charts_Cht!K$9)),Hist_Inputs!$J91,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q91)=YEAR(Charts_Cht!L$9),MONTH(Hist_Inputs!$Q91)=MONTH(Charts_Cht!L$9)),Hist_Inputs!$J91,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q91)=YEAR(Charts_Cht!M$9),MONTH(Hist_Inputs!$Q91)=MONTH(Charts_Cht!M$9)),Hist_Inputs!$J91,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q91)=YEAR(Charts_Cht!N$9),MONTH(Hist_Inputs!$Q91)=MONTH(Charts_Cht!N$9)),Hist_Inputs!$J91,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q91)=YEAR(Charts_Cht!O$9),MONTH(Hist_Inputs!$Q91)=MONTH(Charts_Cht!O$9)),Hist_Inputs!$J91,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q91)=YEAR(Charts_Cht!P$9),MONTH(Hist_Inputs!$Q91)=MONTH(Charts_Cht!P$9)),Hist_Inputs!$J91,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q91)=YEAR(Charts_Cht!Q$9),MONTH(Hist_Inputs!$Q91)=MONTH(Charts_Cht!Q$9)),Hist_Inputs!$J91,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q91)=YEAR(Charts_Cht!R$9),MONTH(Hist_Inputs!$Q91)=MONTH(Charts_Cht!R$9)),Hist_Inputs!$J91,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q91)=YEAR(Charts_Cht!S$9),MONTH(Hist_Inputs!$Q91)=MONTH(Charts_Cht!S$9)),Hist_Inputs!$J91,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q91)=YEAR(Charts_Cht!T$9),MONTH(Hist_Inputs!$Q91)=MONTH(Charts_Cht!T$9)),Hist_Inputs!$J91,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q91)=YEAR(Charts_Cht!U$9),MONTH(Hist_Inputs!$Q91)=MONTH(Charts_Cht!U$9)),Hist_Inputs!$J91,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q91)=YEAR(Charts_Cht!V$9),MONTH(Hist_Inputs!$Q91)=MONTH(Charts_Cht!V$9)),Hist_Inputs!$J91,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q91)=YEAR(Charts_Cht!W$9),MONTH(Hist_Inputs!$Q91)=MONTH(Charts_Cht!W$9)),Hist_Inputs!$J91,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q91)=YEAR(Charts_Cht!X$9),MONTH(Hist_Inputs!$Q91)=MONTH(Charts_Cht!X$9)),Hist_Inputs!$J91,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q91)=YEAR(Charts_Cht!Y$9),MONTH(Hist_Inputs!$Q91)=MONTH(Charts_Cht!Y$9)),Hist_Inputs!$J91,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q91)=YEAR(Charts_Cht!Z$9),MONTH(Hist_Inputs!$Q91)=MONTH(Charts_Cht!Z$9)),Hist_Inputs!$J91,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q91)=YEAR(Charts_Cht!AA$9),MONTH(Hist_Inputs!$Q91)=MONTH(Charts_Cht!AA$9)),Hist_Inputs!$J91,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q91)=YEAR(Charts_Cht!AB$9),MONTH(Hist_Inputs!$Q91)=MONTH(Charts_Cht!AB$9)),Hist_Inputs!$J91,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q91)=YEAR(Charts_Cht!AC$9),MONTH(Hist_Inputs!$Q91)=MONTH(Charts_Cht!AC$9)),Hist_Inputs!$J91,0),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C109","v":"Total Additional Sales Margin"},null,null,null,null,null,{"$f":"SUM(J77:AC77)","v":0},{"$f":"SUM(J78:J86)","v":0},0,0,0,0,0,{"$f":"SUM(P78:P86)","v":0},{"$f":"SUM(Q78:Q86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(Revenue_Category_1_Name=0,\"\",Revenue_Category_1_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q99)=YEAR(J$9),MONTH(Hist_Inputs!$Q99)=MONTH(J$9)),Hist_Inputs!$J99,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q99)=YEAR(K$9),MONTH(Hist_Inputs!$Q99)=MONTH(K$9)),Hist_Inputs!$J99,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q99)=YEAR(L$9),MONTH(Hist_Inputs!$Q99)=MONTH(L$9)),Hist_Inputs!$J99,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q99)=YEAR(M$9),MONTH(Hist_Inputs!$Q99)=MONTH(M$9)),Hist_Inputs!$J99,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q99)=YEAR(N$9),MONTH(Hist_Inputs!$Q99)=MONTH(N$9)),Hist_Inputs!$J99,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q99)=YEAR(O$9),MONTH(Hist_Inputs!$Q99)=MONTH(O$9)),Hist_Inputs!$J99,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q99)=YEAR(P$9),MONTH(Hist_Inputs!$Q99)=MONTH(P$9)),Hist_Inputs!$J99,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q99)=YEAR(Q$9),MONTH(Hist_Inputs!$Q99)=MONTH(Q$9)),Hist_Inputs!$J99,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q99)=YEAR(R$9),MONTH(Hist_Inputs!$Q99)=MONTH(R$9)),Hist_Inputs!$J99,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q99)=YEAR(S$9),MONTH(Hist_Inputs!$Q99)=MONTH(S$9)),Hist_Inputs!$J99,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q99)=YEAR(T$9),MONTH(Hist_Inputs!$Q99)=MONTH(T$9)),Hist_Inputs!$J99,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q99)=YEAR(U$9),MONTH(Hist_Inputs!$Q99)=MONTH(U$9)),Hist_Inputs!$J99,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q99)=YEAR(V$9),MONTH(Hist_Inputs!$Q99)=MONTH(V$9)),Hist_Inputs!$J99,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q99)=YEAR(W$9),MONTH(Hist_Inputs!$Q99)=MONTH(W$9)),Hist_Inputs!$J99,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q99)=YEAR(X$9),MONTH(Hist_Inputs!$Q99)=MONTH(X$9)),Hist_Inputs!$J99,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q99)=YEAR(Y$9),MONTH(Hist_Inputs!$Q99)=MONTH(Y$9)),Hist_Inputs!$J99,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q99)=YEAR(Z$9),MONTH(Hist_Inputs!$Q99)=MONTH(Z$9)),Hist_Inputs!$J99,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q99)=YEAR(AA$9),MONTH(Hist_Inputs!$Q99)=MONTH(AA$9)),Hist_Inputs!$J99,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q99)=YEAR(AB$9),MONTH(Hist_Inputs!$Q99)=MONTH(AB$9)),Hist_Inputs!$J99,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q99)=YEAR(AC$9),MONTH(Hist_Inputs!$Q99)=MONTH(AC$9)),Hist_Inputs!$J99,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_2_Name=0,\"\",Revenue_Category_2_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q100)=YEAR(J$9),MONTH(Hist_Inputs!$Q100)=MONTH(J$9)),Hist_Inputs!$J100,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q100)=YEAR(K$9),MONTH(Hist_Inputs!$Q100)=MONTH(K$9)),Hist_Inputs!$J100,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q100)=YEAR(L$9),MONTH(Hist_Inputs!$Q100)=MONTH(L$9)),Hist_Inputs!$J100,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q100)=YEAR(M$9),MONTH(Hist_Inputs!$Q100)=MONTH(M$9)),Hist_Inputs!$J100,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q100)=YEAR(N$9),MONTH(Hist_Inputs!$Q100)=MONTH(N$9)),Hist_Inputs!$J100,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q100)=YEAR(O$9),MONTH(Hist_Inputs!$Q100)=MONTH(O$9)),Hist_Inputs!$J100,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q100)=YEAR(P$9),MONTH(Hist_Inputs!$Q100)=MONTH(P$9)),Hist_Inputs!$J100,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q100)=YEAR(Q$9),MONTH(Hist_Inputs!$Q100)=MONTH(Q$9)),Hist_Inputs!$J100,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q100)=YEAR(R$9),MONTH(Hist_Inputs!$Q100)=MONTH(R$9)),Hist_Inputs!$J100,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q100)=YEAR(S$9),MONTH(Hist_Inputs!$Q100)=MONTH(S$9)),Hist_Inputs!$J100,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q100)=YEAR(T$9),MONTH(Hist_Inputs!$Q100)=MONTH(T$9)),Hist_Inputs!$J100,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q100)=YEAR(U$9),MONTH(Hist_Inputs!$Q100)=MONTH(U$9)),Hist_Inputs!$J100,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q100)=YEAR(V$9),MONTH(Hist_Inputs!$Q100)=MONTH(V$9)),Hist_Inputs!$J100,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q100)=YEAR(W$9),MONTH(Hist_Inputs!$Q100)=MONTH(W$9)),Hist_Inputs!$J100,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q100)=YEAR(X$9),MONTH(Hist_Inputs!$Q100)=MONTH(X$9)),Hist_Inputs!$J100,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q100)=YEAR(Y$9),MONTH(Hist_Inputs!$Q100)=MONTH(Y$9)),Hist_Inputs!$J100,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q100)=YEAR(Z$9),MONTH(Hist_Inputs!$Q100)=MONTH(Z$9)),Hist_Inputs!$J100,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q100)=YEAR(AA$9),MONTH(Hist_Inputs!$Q100)=MONTH(AA$9)),Hist_Inputs!$J100,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q100)=YEAR(AB$9),MONTH(Hist_Inputs!$Q100)=MONTH(AB$9)),Hist_Inputs!$J100,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q100)=YEAR(AC$9),MONTH(Hist_Inputs!$Q100)=MONTH(AC$9)),Hist_Inputs!$J100,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_3_Name=0,\"\",Revenue_Category_3_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q101)=YEAR(J$9),MONTH(Hist_Inputs!$Q101)=MONTH(J$9)),Hist_Inputs!$J101,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q101)=YEAR(K$9),MONTH(Hist_Inputs!$Q101)=MONTH(K$9)),Hist_Inputs!$J101,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q101)=YEAR(L$9),MONTH(Hist_Inputs!$Q101)=MONTH(L$9)),Hist_Inputs!$J101,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q101)=YEAR(M$9),MONTH(Hist_Inputs!$Q101)=MONTH(M$9)),Hist_Inputs!$J101,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q101)=YEAR(N$9),MONTH(Hist_Inputs!$Q101)=MONTH(N$9)),Hist_Inputs!$J101,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q101)=YEAR(O$9),MONTH(Hist_Inputs!$Q101)=MONTH(O$9)),Hist_Inputs!$J101,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q101)=YEAR(P$9),MONTH(Hist_Inputs!$Q101)=MONTH(P$9)),Hist_Inputs!$J101,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q101)=YEAR(Q$9),MONTH(Hist_Inputs!$Q101)=MONTH(Q$9)),Hist_Inputs!$J101,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q101)=YEAR(R$9),MONTH(Hist_Inputs!$Q101)=MONTH(R$9)),Hist_Inputs!$J101,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q101)=YEAR(S$9),MONTH(Hist_Inputs!$Q101)=MONTH(S$9)),Hist_Inputs!$J101,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q101)=YEAR(T$9),MONTH(Hist_Inputs!$Q101)=MONTH(T$9)),Hist_Inputs!$J101,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q101)=YEAR(U$9),MONTH(Hist_Inputs!$Q101)=MONTH(U$9)),Hist_Inputs!$J101,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q101)=YEAR(V$9),MONTH(Hist_Inputs!$Q101)=MONTH(V$9)),Hist_Inputs!$J101,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q101)=YEAR(W$9),MONTH(Hist_Inputs!$Q101)=MONTH(W$9)),Hist_Inputs!$J101,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q101)=YEAR(X$9),MONTH(Hist_Inputs!$Q101)=MONTH(X$9)),Hist_Inputs!$J101,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q101)=YEAR(Y$9),MONTH(Hist_Inputs!$Q101)=MONTH(Y$9)),Hist_Inputs!$J101,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q101)=YEAR(Z$9),MONTH(Hist_Inputs!$Q101)=MONTH(Z$9)),Hist_Inputs!$J101,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q101)=YEAR(AA$9),MONTH(Hist_Inputs!$Q101)=MONTH(AA$9)),Hist_Inputs!$J101,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q101)=YEAR(AB$9),MONTH(Hist_Inputs!$Q101)=MONTH(AB$9)),Hist_Inputs!$J101,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q101)=YEAR(AC$9),MONTH(Hist_Inputs!$Q101)=MONTH(AC$9)),Hist_Inputs!$J101,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_4_Name=0,\"\",Revenue_Category_4_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q102)=YEAR(J$9),MONTH(Hist_Inputs!$Q102)=MONTH(J$9)),Hist_Inputs!$J102,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q102)=YEAR(K$9),MONTH(Hist_Inputs!$Q102)=MONTH(K$9)),Hist_Inputs!$J102,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q102)=YEAR(L$9),MONTH(Hist_Inputs!$Q102)=MONTH(L$9)),Hist_Inputs!$J102,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q102)=YEAR(M$9),MONTH(Hist_Inputs!$Q102)=MONTH(M$9)),Hist_Inputs!$J102,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q102)=YEAR(N$9),MONTH(Hist_Inputs!$Q102)=MONTH(N$9)),Hist_Inputs!$J102,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q102)=YEAR(O$9),MONTH(Hist_Inputs!$Q102)=MONTH(O$9)),Hist_Inputs!$J102,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q102)=YEAR(P$9),MONTH(Hist_Inputs!$Q102)=MONTH(P$9)),Hist_Inputs!$J102,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q102)=YEAR(Q$9),MONTH(Hist_Inputs!$Q102)=MONTH(Q$9)),Hist_Inputs!$J102,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q102)=YEAR(R$9),MONTH(Hist_Inputs!$Q102)=MONTH(R$9)),Hist_Inputs!$J102,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q102)=YEAR(S$9),MONTH(Hist_Inputs!$Q102)=MONTH(S$9)),Hist_Inputs!$J102,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q102)=YEAR(T$9),MONTH(Hist_Inputs!$Q102)=MONTH(T$9)),Hist_Inputs!$J102,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q102)=YEAR(U$9),MONTH(Hist_Inputs!$Q102)=MONTH(U$9)),Hist_Inputs!$J102,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q102)=YEAR(V$9),MONTH(Hist_Inputs!$Q102)=MONTH(V$9)),Hist_Inputs!$J102,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q102)=YEAR(W$9),MONTH(Hist_Inputs!$Q102)=MONTH(W$9)),Hist_Inputs!$J102,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q102)=YEAR(X$9),MONTH(Hist_Inputs!$Q102)=MONTH(X$9)),Hist_Inputs!$J102,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q102)=YEAR(Y$9),MONTH(Hist_Inputs!$Q102)=MONTH(Y$9)),Hist_Inputs!$J102,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q102)=YEAR(Z$9),MONTH(Hist_Inputs!$Q102)=MONTH(Z$9)),Hist_Inputs!$J102,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q102)=YEAR(AA$9),MONTH(Hist_Inputs!$Q102)=MONTH(AA$9)),Hist_Inputs!$J102,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q102)=YEAR(AB$9),MONTH(Hist_Inputs!$Q102)=MONTH(AB$9)),Hist_Inputs!$J102,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q102)=YEAR(AC$9),MONTH(Hist_Inputs!$Q102)=MONTH(AC$9)),Hist_Inputs!$J102,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_5_Name=0,\"\",Revenue_Category_5_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q103)=YEAR(J$9),MONTH(Hist_Inputs!$Q103)=MONTH(J$9)),Hist_Inputs!$J103,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q103)=YEAR(K$9),MONTH(Hist_Inputs!$Q103)=MONTH(K$9)),Hist_Inputs!$J103,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q103)=YEAR(L$9),MONTH(Hist_Inputs!$Q103)=MONTH(L$9)),Hist_Inputs!$J103,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q103)=YEAR(M$9),MONTH(Hist_Inputs!$Q103)=MONTH(M$9)),Hist_Inputs!$J103,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q103)=YEAR(N$9),MONTH(Hist_Inputs!$Q103)=MONTH(N$9)),Hist_Inputs!$J103,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q103)=YEAR(O$9),MONTH(Hist_Inputs!$Q103)=MONTH(O$9)),Hist_Inputs!$J103,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q103)=YEAR(P$9),MONTH(Hist_Inputs!$Q103)=MONTH(P$9)),Hist_Inputs!$J103,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q103)=YEAR(Q$9),MONTH(Hist_Inputs!$Q103)=MONTH(Q$9)),Hist_Inputs!$J103,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q103)=YEAR(R$9),MONTH(Hist_Inputs!$Q103)=MONTH(R$9)),Hist_Inputs!$J103,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q103)=YEAR(S$9),MONTH(Hist_Inputs!$Q103)=MONTH(S$9)),Hist_Inputs!$J103,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q103)=YEAR(T$9),MONTH(Hist_Inputs!$Q103)=MONTH(T$9)),Hist_Inputs!$J103,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q103)=YEAR(U$9),MONTH(Hist_Inputs!$Q103)=MONTH(U$9)),Hist_Inputs!$J103,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q103)=YEAR(V$9),MONTH(Hist_Inputs!$Q103)=MONTH(V$9)),Hist_Inputs!$J103,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q103)=YEAR(W$9),MONTH(Hist_Inputs!$Q103)=MONTH(W$9)),Hist_Inputs!$J103,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q103)=YEAR(X$9),MONTH(Hist_Inputs!$Q103)=MONTH(X$9)),Hist_Inputs!$J103,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q103)=YEAR(Y$9),MONTH(Hist_Inputs!$Q103)=MONTH(Y$9)),Hist_Inputs!$J103,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q103)=YEAR(Z$9),MONTH(Hist_Inputs!$Q103)=MONTH(Z$9)),Hist_Inputs!$J103,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q103)=YEAR(AA$9),MONTH(Hist_Inputs!$Q103)=MONTH(AA$9)),Hist_Inputs!$J103,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q103)=YEAR(AB$9),MONTH(Hist_Inputs!$Q103)=MONTH(AB$9)),Hist_Inputs!$J103,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q103)=YEAR(AC$9),MONTH(Hist_Inputs!$Q103)=MONTH(AC$9)),Hist_Inputs!$J103,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_6_Name=0,\"\",Revenue_Category_6_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q104)=YEAR(J$9),MONTH(Hist_Inputs!$Q104)=MONTH(J$9)),Hist_Inputs!$J104,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q104)=YEAR(K$9),MONTH(Hist_Inputs!$Q104)=MONTH(K$9)),Hist_Inputs!$J104,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q104)=YEAR(L$9),MONTH(Hist_Inputs!$Q104)=MONTH(L$9)),Hist_Inputs!$J104,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q104)=YEAR(M$9),MONTH(Hist_Inputs!$Q104)=MONTH(M$9)),Hist_Inputs!$J104,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q104)=YEAR(N$9),MONTH(Hist_Inputs!$Q104)=MONTH(N$9)),Hist_Inputs!$J104,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q104)=YEAR(O$9),MONTH(Hist_Inputs!$Q104)=MONTH(O$9)),Hist_Inputs!$J104,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q104)=YEAR(P$9),MONTH(Hist_Inputs!$Q104)=MONTH(P$9)),Hist_Inputs!$J104,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q104)=YEAR(Q$9),MONTH(Hist_Inputs!$Q104)=MONTH(Q$9)),Hist_Inputs!$J104,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q104)=YEAR(R$9),MONTH(Hist_Inputs!$Q104)=MONTH(R$9)),Hist_Inputs!$J104,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q104)=YEAR(S$9),MONTH(Hist_Inputs!$Q104)=MONTH(S$9)),Hist_Inputs!$J104,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q104)=YEAR(T$9),MONTH(Hist_Inputs!$Q104)=MONTH(T$9)),Hist_Inputs!$J104,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q104)=YEAR(U$9),MONTH(Hist_Inputs!$Q104)=MONTH(U$9)),Hist_Inputs!$J104,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q104)=YEAR(V$9),MONTH(Hist_Inputs!$Q104)=MONTH(V$9)),Hist_Inputs!$J104,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q104)=YEAR(W$9),MONTH(Hist_Inputs!$Q104)=MONTH(W$9)),Hist_Inputs!$J104,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q104)=YEAR(X$9),MONTH(Hist_Inputs!$Q104)=MONTH(X$9)),Hist_Inputs!$J104,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q104)=YEAR(Y$9),MONTH(Hist_Inputs!$Q104)=MONTH(Y$9)),Hist_Inputs!$J104,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q104)=YEAR(Z$9),MONTH(Hist_Inputs!$Q104)=MONTH(Z$9)),Hist_Inputs!$J104,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q104)=YEAR(AA$9),MONTH(Hist_Inputs!$Q104)=MONTH(AA$9)),Hist_Inputs!$J104,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q104)=YEAR(AB$9),MONTH(Hist_Inputs!$Q104)=MONTH(AB$9)),Hist_Inputs!$J104,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q104)=YEAR(AC$9),MONTH(Hist_Inputs!$Q104)=MONTH(AC$9)),Hist_Inputs!$J104,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_7_Name=0,\"\",Revenue_Category_7_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q105)=YEAR(J$9),MONTH(Hist_Inputs!$Q105)=MONTH(J$9)),Hist_Inputs!$J105,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q105)=YEAR(K$9),MONTH(Hist_Inputs!$Q105)=MONTH(K$9)),Hist_Inputs!$J105,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q105)=YEAR(L$9),MONTH(Hist_Inputs!$Q105)=MONTH(L$9)),Hist_Inputs!$J105,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q105)=YEAR(M$9),MONTH(Hist_Inputs!$Q105)=MONTH(M$9)),Hist_Inputs!$J105,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q105)=YEAR(N$9),MONTH(Hist_Inputs!$Q105)=MONTH(N$9)),Hist_Inputs!$J105,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q105)=YEAR(O$9),MONTH(Hist_Inputs!$Q105)=MONTH(O$9)),Hist_Inputs!$J105,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q105)=YEAR(P$9),MONTH(Hist_Inputs!$Q105)=MONTH(P$9)),Hist_Inputs!$J105,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q105)=YEAR(Q$9),MONTH(Hist_Inputs!$Q105)=MONTH(Q$9)),Hist_Inputs!$J105,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q105)=YEAR(R$9),MONTH(Hist_Inputs!$Q105)=MONTH(R$9)),Hist_Inputs!$J105,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q105)=YEAR(S$9),MONTH(Hist_Inputs!$Q105)=MONTH(S$9)),Hist_Inputs!$J105,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q105)=YEAR(T$9),MONTH(Hist_Inputs!$Q105)=MONTH(T$9)),Hist_Inputs!$J105,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q105)=YEAR(U$9),MONTH(Hist_Inputs!$Q105)=MONTH(U$9)),Hist_Inputs!$J105,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q105)=YEAR(V$9),MONTH(Hist_Inputs!$Q105)=MONTH(V$9)),Hist_Inputs!$J105,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q105)=YEAR(W$9),MONTH(Hist_Inputs!$Q105)=MONTH(W$9)),Hist_Inputs!$J105,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q105)=YEAR(X$9),MONTH(Hist_Inputs!$Q105)=MONTH(X$9)),Hist_Inputs!$J105,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q105)=YEAR(Y$9),MONTH(Hist_Inputs!$Q105)=MONTH(Y$9)),Hist_Inputs!$J105,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q105)=YEAR(Z$9),MONTH(Hist_Inputs!$Q105)=MONTH(Z$9)),Hist_Inputs!$J105,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q105)=YEAR(AA$9),MONTH(Hist_Inputs!$Q105)=MONTH(AA$9)),Hist_Inputs!$J105,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q105)=YEAR(AB$9),MONTH(Hist_Inputs!$Q105)=MONTH(AB$9)),Hist_Inputs!$J105,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q105)=YEAR(AC$9),MONTH(Hist_Inputs!$Q105)=MONTH(AC$9)),Hist_Inputs!$J105,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_8_Name=0,\"\",Revenue_Category_8_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q106)=YEAR(J$9),MONTH(Hist_Inputs!$Q106)=MONTH(J$9)),Hist_Inputs!$J106,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q106)=YEAR(K$9),MONTH(Hist_Inputs!$Q106)=MONTH(K$9)),Hist_Inputs!$J106,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q106)=YEAR(L$9),MONTH(Hist_Inputs!$Q106)=MONTH(L$9)),Hist_Inputs!$J106,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q106)=YEAR(M$9),MONTH(Hist_Inputs!$Q106)=MONTH(M$9)),Hist_Inputs!$J106,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q106)=YEAR(N$9),MONTH(Hist_Inputs!$Q106)=MONTH(N$9)),Hist_Inputs!$J106,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q106)=YEAR(O$9),MONTH(Hist_Inputs!$Q106)=MONTH(O$9)),Hist_Inputs!$J106,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q106)=YEAR(P$9),MONTH(Hist_Inputs!$Q106)=MONTH(P$9)),Hist_Inputs!$J106,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q106)=YEAR(Q$9),MONTH(Hist_Inputs!$Q106)=MONTH(Q$9)),Hist_Inputs!$J106,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q106)=YEAR(R$9),MONTH(Hist_Inputs!$Q106)=MONTH(R$9)),Hist_Inputs!$J106,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q106)=YEAR(S$9),MONTH(Hist_Inputs!$Q106)=MONTH(S$9)),Hist_Inputs!$J106,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q106)=YEAR(T$9),MONTH(Hist_Inputs!$Q106)=MONTH(T$9)),Hist_Inputs!$J106,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q106)=YEAR(U$9),MONTH(Hist_Inputs!$Q106)=MONTH(U$9)),Hist_Inputs!$J106,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q106)=YEAR(V$9),MONTH(Hist_Inputs!$Q106)=MONTH(V$9)),Hist_Inputs!$J106,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q106)=YEAR(W$9),MONTH(Hist_Inputs!$Q106)=MONTH(W$9)),Hist_Inputs!$J106,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q106)=YEAR(X$9),MONTH(Hist_Inputs!$Q106)=MONTH(X$9)),Hist_Inputs!$J106,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q106)=YEAR(Y$9),MONTH(Hist_Inputs!$Q106)=MONTH(Y$9)),Hist_Inputs!$J106,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q106)=YEAR(Z$9),MONTH(Hist_Inputs!$Q106)=MONTH(Z$9)),Hist_Inputs!$J106,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q106)=YEAR(AA$9),MONTH(Hist_Inputs!$Q106)=MONTH(AA$9)),Hist_Inputs!$J106,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q106)=YEAR(AB$9),MONTH(Hist_Inputs!$Q106)=MONTH(AB$9)),Hist_Inputs!$J106,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q106)=YEAR(AC$9),MONTH(Hist_Inputs!$Q106)=MONTH(AC$9)),Hist_Inputs!$J106,0),0)","v":0}]
[null,null,{"$f":"IF(Revenue_Category_9_Name=0,\"\",Revenue_Category_9_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q107)=YEAR(J$9),MONTH(Hist_Inputs!$Q107)=MONTH(J$9)),Hist_Inputs!$J107,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q107)=YEAR(K$9),MONTH(Hist_Inputs!$Q107)=MONTH(K$9)),Hist_Inputs!$J107,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q107)=YEAR(L$9),MONTH(Hist_Inputs!$Q107)=MONTH(L$9)),Hist_Inputs!$J107,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q107)=YEAR(M$9),MONTH(Hist_Inputs!$Q107)=MONTH(M$9)),Hist_Inputs!$J107,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q107)=YEAR(N$9),MONTH(Hist_Inputs!$Q107)=MONTH(N$9)),Hist_Inputs!$J107,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q107)=YEAR(O$9),MONTH(Hist_Inputs!$Q107)=MONTH(O$9)),Hist_Inputs!$J107,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q107)=YEAR(P$9),MONTH(Hist_Inputs!$Q107)=MONTH(P$9)),Hist_Inputs!$J107,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q107)=YEAR(Q$9),MONTH(Hist_Inputs!$Q107)=MONTH(Q$9)),Hist_Inputs!$J107,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q107)=YEAR(R$9),MONTH(Hist_Inputs!$Q107)=MONTH(R$9)),Hist_Inputs!$J107,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q107)=YEAR(S$9),MONTH(Hist_Inputs!$Q107)=MONTH(S$9)),Hist_Inputs!$J107,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q107)=YEAR(T$9),MONTH(Hist_Inputs!$Q107)=MONTH(T$9)),Hist_Inputs!$J107,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q107)=YEAR(U$9),MONTH(Hist_Inputs!$Q107)=MONTH(U$9)),Hist_Inputs!$J107,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q107)=YEAR(V$9),MONTH(Hist_Inputs!$Q107)=MONTH(V$9)),Hist_Inputs!$J107,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q107)=YEAR(W$9),MONTH(Hist_Inputs!$Q107)=MONTH(W$9)),Hist_Inputs!$J107,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q107)=YEAR(X$9),MONTH(Hist_Inputs!$Q107)=MONTH(X$9)),Hist_Inputs!$J107,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q107)=YEAR(Y$9),MONTH(Hist_Inputs!$Q107)=MONTH(Y$9)),Hist_Inputs!$J107,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q107)=YEAR(Z$9),MONTH(Hist_Inputs!$Q107)=MONTH(Z$9)),Hist_Inputs!$J107,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q107)=YEAR(AA$9),MONTH(Hist_Inputs!$Q107)=MONTH(AA$9)),Hist_Inputs!$J107,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q107)=YEAR(AB$9),MONTH(Hist_Inputs!$Q107)=MONTH(AB$9)),Hist_Inputs!$J107,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q107)=YEAR(AC$9),MONTH(Hist_Inputs!$Q107)=MONTH(AC$9)),Hist_Inputs!$J107,0),0)","v":0}]
[null,null,{"$f":"Hist_Inputs!C126","v":"Total Delayed Sales Margin"},null,null,null,null,null,{"$f":"SUM(J87:AC87)","v":0},{"$f":"SUM(J88:J97)","v":0},{"$f":"SUM(K88:K97)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(T88:T97)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(DRevenue_Category_1_Name=0,\"\",DRevenue_Category_1_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q116)=YEAR(J$9),MONTH(Hist_Inputs!$Q116)=MONTH(J$9)),Hist_Inputs!$J116,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q116)=YEAR(K$9),MONTH(Hist_Inputs!$Q116)=MONTH(K$9)),Hist_Inputs!$J116,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q116)=YEAR(L$9),MONTH(Hist_Inputs!$Q116)=MONTH(L$9)),Hist_Inputs!$J116,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q116)=YEAR(M$9),MONTH(Hist_Inputs!$Q116)=MONTH(M$9)),Hist_Inputs!$J116,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q116)=YEAR(N$9),MONTH(Hist_Inputs!$Q116)=MONTH(N$9)),Hist_Inputs!$J116,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q116)=YEAR(O$9),MONTH(Hist_Inputs!$Q116)=MONTH(O$9)),Hist_Inputs!$J116,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q116)=YEAR(P$9),MONTH(Hist_Inputs!$Q116)=MONTH(P$9)),Hist_Inputs!$J116,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q116)=YEAR(Q$9),MONTH(Hist_Inputs!$Q116)=MONTH(Q$9)),Hist_Inputs!$J116,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q116)=YEAR(R$9),MONTH(Hist_Inputs!$Q116)=MONTH(R$9)),Hist_Inputs!$J116,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q116)=YEAR(S$9),MONTH(Hist_Inputs!$Q116)=MONTH(S$9)),Hist_Inputs!$J116,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q116)=YEAR(T$9),MONTH(Hist_Inputs!$Q116)=MONTH(T$9)),Hist_Inputs!$J116,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q116)=YEAR(U$9),MONTH(Hist_Inputs!$Q116)=MONTH(U$9)),Hist_Inputs!$J116,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q116)=YEAR(V$9),MONTH(Hist_Inputs!$Q116)=MONTH(V$9)),Hist_Inputs!$J116,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q116)=YEAR(W$9),MONTH(Hist_Inputs!$Q116)=MONTH(W$9)),Hist_Inputs!$J116,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q116)=YEAR(X$9),MONTH(Hist_Inputs!$Q116)=MONTH(X$9)),Hist_Inputs!$J116,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q116)=YEAR(Y$9),MONTH(Hist_Inputs!$Q116)=MONTH(Y$9)),Hist_Inputs!$J116,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q116)=YEAR(Z$9),MONTH(Hist_Inputs!$Q116)=MONTH(Z$9)),Hist_Inputs!$J116,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q116)=YEAR(AA$9),MONTH(Hist_Inputs!$Q116)=MONTH(AA$9)),Hist_Inputs!$J116,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q116)=YEAR(AB$9),MONTH(Hist_Inputs!$Q116)=MONTH(AB$9)),Hist_Inputs!$J116,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q116)=YEAR(AC$9),MONTH(Hist_Inputs!$Q116)=MONTH(AC$9)),Hist_Inputs!$J116,0),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_2_Name=0,\"\",DRevenue_Category_2_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q117)=YEAR(J$9),MONTH(Hist_Inputs!$Q117)=MONTH(J$9)),Hist_Inputs!$J117,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q117)=YEAR(K$9),MONTH(Hist_Inputs!$Q117)=MONTH(K$9)),Hist_Inputs!$J117,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q117)=YEAR(L$9),MONTH(Hist_Inputs!$Q117)=MONTH(L$9)),Hist_Inputs!$J117,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q117)=YEAR(M$9),MONTH(Hist_Inputs!$Q117)=MONTH(M$9)),Hist_Inputs!$J117,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q117)=YEAR(N$9),MONTH(Hist_Inputs!$Q117)=MONTH(N$9)),Hist_Inputs!$J117,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q117)=YEAR(O$9),MONTH(Hist_Inputs!$Q117)=MONTH(O$9)),Hist_Inputs!$J117,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q117)=YEAR(P$9),MONTH(Hist_Inputs!$Q117)=MONTH(P$9)),Hist_Inputs!$J117,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q117)=YEAR(Q$9),MONTH(Hist_Inputs!$Q117)=MONTH(Q$9)),Hist_Inputs!$J117,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q117)=YEAR(R$9),MONTH(Hist_Inputs!$Q117)=MONTH(R$9)),Hist_Inputs!$J117,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q117)=YEAR(S$9),MONTH(Hist_Inputs!$Q117)=MONTH(S$9)),Hist_Inputs!$J117,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q117)=YEAR(T$9),MONTH(Hist_Inputs!$Q117)=MONTH(T$9)),Hist_Inputs!$J117,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q117)=YEAR(U$9),MONTH(Hist_Inputs!$Q117)=MONTH(U$9)),Hist_Inputs!$J117,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q117)=YEAR(V$9),MONTH(Hist_Inputs!$Q117)=MONTH(V$9)),Hist_Inputs!$J117,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q117)=YEAR(W$9),MONTH(Hist_Inputs!$Q117)=MONTH(W$9)),Hist_Inputs!$J117,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q117)=YEAR(X$9),MONTH(Hist_Inputs!$Q117)=MONTH(X$9)),Hist_Inputs!$J117,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q117)=YEAR(Y$9),MONTH(Hist_Inputs!$Q117)=MONTH(Y$9)),Hist_Inputs!$J117,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q117)=YEAR(Z$9),MONTH(Hist_Inputs!$Q117)=MONTH(Z$9)),Hist_Inputs!$J117,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q117)=YEAR(AA$9),MONTH(Hist_Inputs!$Q117)=MONTH(AA$9)),Hist_Inputs!$J117,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q117)=YEAR(AB$9),MONTH(Hist_Inputs!$Q117)=MONTH(AB$9)),Hist_Inputs!$J117,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q117)=YEAR(AC$9),MONTH(Hist_Inputs!$Q117)=MONTH(AC$9)),Hist_Inputs!$J117,0),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_3_Name=0,\"\",DRevenue_Category_3_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q118)=YEAR(J$9),MONTH(Hist_Inputs!$Q118)=MONTH(J$9)),Hist_Inputs!$J118,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q118)=YEAR(K$9),MONTH(Hist_Inputs!$Q118)=MONTH(K$9)),Hist_Inputs!$J118,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q118)=YEAR(L$9),MONTH(Hist_Inputs!$Q118)=MONTH(L$9)),Hist_Inputs!$J118,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q118)=YEAR(M$9),MONTH(Hist_Inputs!$Q118)=MONTH(M$9)),Hist_Inputs!$J118,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q118)=YEAR(N$9),MONTH(Hist_Inputs!$Q118)=MONTH(N$9)),Hist_Inputs!$J118,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q118)=YEAR(O$9),MONTH(Hist_Inputs!$Q118)=MONTH(O$9)),Hist_Inputs!$J118,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q118)=YEAR(P$9),MONTH(Hist_Inputs!$Q118)=MONTH(P$9)),Hist_Inputs!$J118,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q118)=YEAR(Q$9),MONTH(Hist_Inputs!$Q118)=MONTH(Q$9)),Hist_Inputs!$J118,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q118)=YEAR(R$9),MONTH(Hist_Inputs!$Q118)=MONTH(R$9)),Hist_Inputs!$J118,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q118)=YEAR(S$9),MONTH(Hist_Inputs!$Q118)=MONTH(S$9)),Hist_Inputs!$J118,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q118)=YEAR(T$9),MONTH(Hist_Inputs!$Q118)=MONTH(T$9)),Hist_Inputs!$J118,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q118)=YEAR(U$9),MONTH(Hist_Inputs!$Q118)=MONTH(U$9)),Hist_Inputs!$J118,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q118)=YEAR(V$9),MONTH(Hist_Inputs!$Q118)=MONTH(V$9)),Hist_Inputs!$J118,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q118)=YEAR(W$9),MONTH(Hist_Inputs!$Q118)=MONTH(W$9)),Hist_Inputs!$J118,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q118)=YEAR(X$9),MONTH(Hist_Inputs!$Q118)=MONTH(X$9)),Hist_Inputs!$J118,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q118)=YEAR(Y$9),MONTH(Hist_Inputs!$Q118)=MONTH(Y$9)),Hist_Inputs!$J118,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q118)=YEAR(Z$9),MONTH(Hist_Inputs!$Q118)=MONTH(Z$9)),Hist_Inputs!$J118,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q118)=YEAR(AA$9),MONTH(Hist_Inputs!$Q118)=MONTH(AA$9)),Hist_Inputs!$J118,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q118)=YEAR(AB$9),MONTH(Hist_Inputs!$Q118)=MONTH(AB$9)),Hist_Inputs!$J118,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q118)=YEAR(AC$9),MONTH(Hist_Inputs!$Q118)=MONTH(AC$9)),Hist_Inputs!$J118,0),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_4_Name=0,\"\",DRevenue_Category_4_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q119)=YEAR(J$9),MONTH(Hist_Inputs!$Q119)=MONTH(J$9)),Hist_Inputs!$J119,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q119)=YEAR(K$9),MONTH(Hist_Inputs!$Q119)=MONTH(K$9)),Hist_Inputs!$J119,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q119)=YEAR(L$9),MONTH(Hist_Inputs!$Q119)=MONTH(L$9)),Hist_Inputs!$J119,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q119)=YEAR(M$9),MONTH(Hist_Inputs!$Q119)=MONTH(M$9)),Hist_Inputs!$J119,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q119)=YEAR(N$9),MONTH(Hist_Inputs!$Q119)=MONTH(N$9)),Hist_Inputs!$J119,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q119)=YEAR(O$9),MONTH(Hist_Inputs!$Q119)=MONTH(O$9)),Hist_Inputs!$J119,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q119)=YEAR(P$9),MONTH(Hist_Inputs!$Q119)=MONTH(P$9)),Hist_Inputs!$J119,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q119)=YEAR(Q$9),MONTH(Hist_Inputs!$Q119)=MONTH(Q$9)),Hist_Inputs!$J119,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q119)=YEAR(R$9),MONTH(Hist_Inputs!$Q119)=MONTH(R$9)),Hist_Inputs!$J119,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q119)=YEAR(S$9),MONTH(Hist_Inputs!$Q119)=MONTH(S$9)),Hist_Inputs!$J119,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q119)=YEAR(T$9),MONTH(Hist_Inputs!$Q119)=MONTH(T$9)),Hist_Inputs!$J119,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q119)=YEAR(U$9),MONTH(Hist_Inputs!$Q119)=MONTH(U$9)),Hist_Inputs!$J119,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q119)=YEAR(V$9),MONTH(Hist_Inputs!$Q119)=MONTH(V$9)),Hist_Inputs!$J119,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q119)=YEAR(W$9),MONTH(Hist_Inputs!$Q119)=MONTH(W$9)),Hist_Inputs!$J119,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q119)=YEAR(X$9),MONTH(Hist_Inputs!$Q119)=MONTH(X$9)),Hist_Inputs!$J119,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q119)=YEAR(Y$9),MONTH(Hist_Inputs!$Q119)=MONTH(Y$9)),Hist_Inputs!$J119,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q119)=YEAR(Z$9),MONTH(Hist_Inputs!$Q119)=MONTH(Z$9)),Hist_Inputs!$J119,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q119)=YEAR(AA$9),MONTH(Hist_Inputs!$Q119)=MONTH(AA$9)),Hist_Inputs!$J119,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q119)=YEAR(AB$9),MONTH(Hist_Inputs!$Q119)=MONTH(AB$9)),Hist_Inputs!$J119,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q119)=YEAR(AC$9),MONTH(Hist_Inputs!$Q119)=MONTH(AC$9)),Hist_Inputs!$J119,0),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_5_Name=0,\"\",DRevenue_Category_5_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q120)=YEAR(J$9),MONTH(Hist_Inputs!$Q120)=MONTH(J$9)),Hist_Inputs!$J120,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q120)=YEAR(K$9),MONTH(Hist_Inputs!$Q120)=MONTH(K$9)),Hist_Inputs!$J120,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q120)=YEAR(L$9),MONTH(Hist_Inputs!$Q120)=MONTH(L$9)),Hist_Inputs!$J120,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q120)=YEAR(M$9),MONTH(Hist_Inputs!$Q120)=MONTH(M$9)),Hist_Inputs!$J120,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q120)=YEAR(N$9),MONTH(Hist_Inputs!$Q120)=MONTH(N$9)),Hist_Inputs!$J120,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q120)=YEAR(O$9),MONTH(Hist_Inputs!$Q120)=MONTH(O$9)),Hist_Inputs!$J120,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q120)=YEAR(P$9),MONTH(Hist_Inputs!$Q120)=MONTH(P$9)),Hist_Inputs!$J120,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q120)=YEAR(Q$9),MONTH(Hist_Inputs!$Q120)=MONTH(Q$9)),Hist_Inputs!$J120,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q120)=YEAR(R$9),MONTH(Hist_Inputs!$Q120)=MONTH(R$9)),Hist_Inputs!$J120,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q120)=YEAR(S$9),MONTH(Hist_Inputs!$Q120)=MONTH(S$9)),Hist_Inputs!$J120,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q120)=YEAR(T$9),MONTH(Hist_Inputs!$Q120)=MONTH(T$9)),Hist_Inputs!$J120,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q120)=YEAR(U$9),MONTH(Hist_Inputs!$Q120)=MONTH(U$9)),Hist_Inputs!$J120,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q120)=YEAR(V$9),MONTH(Hist_Inputs!$Q120)=MONTH(V$9)),Hist_Inputs!$J120,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q120)=YEAR(W$9),MONTH(Hist_Inputs!$Q120)=MONTH(W$9)),Hist_Inputs!$J120,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q120)=YEAR(X$9),MONTH(Hist_Inputs!$Q120)=MONTH(X$9)),Hist_Inputs!$J120,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q120)=YEAR(Y$9),MONTH(Hist_Inputs!$Q120)=MONTH(Y$9)),Hist_Inputs!$J120,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q120)=YEAR(Z$9),MONTH(Hist_Inputs!$Q120)=MONTH(Z$9)),Hist_Inputs!$J120,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q120)=YEAR(AA$9),MONTH(Hist_Inputs!$Q120)=MONTH(AA$9)),Hist_Inputs!$J120,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q120)=YEAR(AB$9),MONTH(Hist_Inputs!$Q120)=MONTH(AB$9)),Hist_Inputs!$J120,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q120)=YEAR(AC$9),MONTH(Hist_Inputs!$Q120)=MONTH(AC$9)),Hist_Inputs!$J120,0),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_6_Name=0,\"\",DRevenue_Category_6_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q121)=YEAR(J$9),MONTH(Hist_Inputs!$Q121)=MONTH(J$9)),Hist_Inputs!$J121,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q121)=YEAR(K$9),MONTH(Hist_Inputs!$Q121)=MONTH(K$9)),Hist_Inputs!$J121,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q121)=YEAR(L$9),MONTH(Hist_Inputs!$Q121)=MONTH(L$9)),Hist_Inputs!$J121,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q121)=YEAR(M$9),MONTH(Hist_Inputs!$Q121)=MONTH(M$9)),Hist_Inputs!$J121,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q121)=YEAR(N$9),MONTH(Hist_Inputs!$Q121)=MONTH(N$9)),Hist_Inputs!$J121,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q121)=YEAR(O$9),MONTH(Hist_Inputs!$Q121)=MONTH(O$9)),Hist_Inputs!$J121,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q121)=YEAR(P$9),MONTH(Hist_Inputs!$Q121)=MONTH(P$9)),Hist_Inputs!$J121,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q121)=YEAR(Q$9),MONTH(Hist_Inputs!$Q121)=MONTH(Q$9)),Hist_Inputs!$J121,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q121)=YEAR(R$9),MONTH(Hist_Inputs!$Q121)=MONTH(R$9)),Hist_Inputs!$J121,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q121)=YEAR(S$9),MONTH(Hist_Inputs!$Q121)=MONTH(S$9)),Hist_Inputs!$J121,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q121)=YEAR(T$9),MONTH(Hist_Inputs!$Q121)=MONTH(T$9)),Hist_Inputs!$J121,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q121)=YEAR(U$9),MONTH(Hist_Inputs!$Q121)=MONTH(U$9)),Hist_Inputs!$J121,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q121)=YEAR(V$9),MONTH(Hist_Inputs!$Q121)=MONTH(V$9)),Hist_Inputs!$J121,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q121)=YEAR(W$9),MONTH(Hist_Inputs!$Q121)=MONTH(W$9)),Hist_Inputs!$J121,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q121)=YEAR(X$9),MONTH(Hist_Inputs!$Q121)=MONTH(X$9)),Hist_Inputs!$J121,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q121)=YEAR(Y$9),MONTH(Hist_Inputs!$Q121)=MONTH(Y$9)),Hist_Inputs!$J121,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q121)=YEAR(Z$9),MONTH(Hist_Inputs!$Q121)=MONTH(Z$9)),Hist_Inputs!$J121,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q121)=YEAR(AA$9),MONTH(Hist_Inputs!$Q121)=MONTH(AA$9)),Hist_Inputs!$J121,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q121)=YEAR(AB$9),MONTH(Hist_Inputs!$Q121)=MONTH(AB$9)),Hist_Inputs!$J121,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q121)=YEAR(AC$9),MONTH(Hist_Inputs!$Q121)=MONTH(AC$9)),Hist_Inputs!$J121,0),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_7_Name=0,\"\",DRevenue_Category_7_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q122)=YEAR(J$9),MONTH(Hist_Inputs!$Q122)=MONTH(J$9)),Hist_Inputs!$J122,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q122)=YEAR(K$9),MONTH(Hist_Inputs!$Q122)=MONTH(K$9)),Hist_Inputs!$J122,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q122)=YEAR(L$9),MONTH(Hist_Inputs!$Q122)=MONTH(L$9)),Hist_Inputs!$J122,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q122)=YEAR(M$9),MONTH(Hist_Inputs!$Q122)=MONTH(M$9)),Hist_Inputs!$J122,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q122)=YEAR(N$9),MONTH(Hist_Inputs!$Q122)=MONTH(N$9)),Hist_Inputs!$J122,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q122)=YEAR(O$9),MONTH(Hist_Inputs!$Q122)=MONTH(O$9)),Hist_Inputs!$J122,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q122)=YEAR(P$9),MONTH(Hist_Inputs!$Q122)=MONTH(P$9)),Hist_Inputs!$J122,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q122)=YEAR(Q$9),MONTH(Hist_Inputs!$Q122)=MONTH(Q$9)),Hist_Inputs!$J122,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q122)=YEAR(R$9),MONTH(Hist_Inputs!$Q122)=MONTH(R$9)),Hist_Inputs!$J122,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q122)=YEAR(S$9),MONTH(Hist_Inputs!$Q122)=MONTH(S$9)),Hist_Inputs!$J122,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q122)=YEAR(T$9),MONTH(Hist_Inputs!$Q122)=MONTH(T$9)),Hist_Inputs!$J122,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q122)=YEAR(U$9),MONTH(Hist_Inputs!$Q122)=MONTH(U$9)),Hist_Inputs!$J122,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q122)=YEAR(V$9),MONTH(Hist_Inputs!$Q122)=MONTH(V$9)),Hist_Inputs!$J122,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q122)=YEAR(W$9),MONTH(Hist_Inputs!$Q122)=MONTH(W$9)),Hist_Inputs!$J122,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q122)=YEAR(X$9),MONTH(Hist_Inputs!$Q122)=MONTH(X$9)),Hist_Inputs!$J122,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q122)=YEAR(Y$9),MONTH(Hist_Inputs!$Q122)=MONTH(Y$9)),Hist_Inputs!$J122,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q122)=YEAR(Z$9),MONTH(Hist_Inputs!$Q122)=MONTH(Z$9)),Hist_Inputs!$J122,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q122)=YEAR(AA$9),MONTH(Hist_Inputs!$Q122)=MONTH(AA$9)),Hist_Inputs!$J122,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q122)=YEAR(AB$9),MONTH(Hist_Inputs!$Q122)=MONTH(AB$9)),Hist_Inputs!$J122,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q122)=YEAR(AC$9),MONTH(Hist_Inputs!$Q122)=MONTH(AC$9)),Hist_Inputs!$J122,0),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_8_Name=0,\"\",DRevenue_Category_8_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q123)=YEAR(J$9),MONTH(Hist_Inputs!$Q123)=MONTH(J$9)),Hist_Inputs!$J123,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q123)=YEAR(K$9),MONTH(Hist_Inputs!$Q123)=MONTH(K$9)),Hist_Inputs!$J123,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q123)=YEAR(L$9),MONTH(Hist_Inputs!$Q123)=MONTH(L$9)),Hist_Inputs!$J123,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q123)=YEAR(M$9),MONTH(Hist_Inputs!$Q123)=MONTH(M$9)),Hist_Inputs!$J123,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q123)=YEAR(N$9),MONTH(Hist_Inputs!$Q123)=MONTH(N$9)),Hist_Inputs!$J123,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q123)=YEAR(O$9),MONTH(Hist_Inputs!$Q123)=MONTH(O$9)),Hist_Inputs!$J123,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q123)=YEAR(P$9),MONTH(Hist_Inputs!$Q123)=MONTH(P$9)),Hist_Inputs!$J123,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q123)=YEAR(Q$9),MONTH(Hist_Inputs!$Q123)=MONTH(Q$9)),Hist_Inputs!$J123,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q123)=YEAR(R$9),MONTH(Hist_Inputs!$Q123)=MONTH(R$9)),Hist_Inputs!$J123,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q123)=YEAR(S$9),MONTH(Hist_Inputs!$Q123)=MONTH(S$9)),Hist_Inputs!$J123,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q123)=YEAR(T$9),MONTH(Hist_Inputs!$Q123)=MONTH(T$9)),Hist_Inputs!$J123,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q123)=YEAR(U$9),MONTH(Hist_Inputs!$Q123)=MONTH(U$9)),Hist_Inputs!$J123,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q123)=YEAR(V$9),MONTH(Hist_Inputs!$Q123)=MONTH(V$9)),Hist_Inputs!$J123,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q123)=YEAR(W$9),MONTH(Hist_Inputs!$Q123)=MONTH(W$9)),Hist_Inputs!$J123,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q123)=YEAR(X$9),MONTH(Hist_Inputs!$Q123)=MONTH(X$9)),Hist_Inputs!$J123,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q123)=YEAR(Y$9),MONTH(Hist_Inputs!$Q123)=MONTH(Y$9)),Hist_Inputs!$J123,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q123)=YEAR(Z$9),MONTH(Hist_Inputs!$Q123)=MONTH(Z$9)),Hist_Inputs!$J123,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q123)=YEAR(AA$9),MONTH(Hist_Inputs!$Q123)=MONTH(AA$9)),Hist_Inputs!$J123,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q123)=YEAR(AB$9),MONTH(Hist_Inputs!$Q123)=MONTH(AB$9)),Hist_Inputs!$J123,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q123)=YEAR(AC$9),MONTH(Hist_Inputs!$Q123)=MONTH(AC$9)),Hist_Inputs!$J123,0),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_9_Name=0,\"\",DRevenue_Category_9_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q124)=YEAR(J$9),MONTH(Hist_Inputs!$Q124)=MONTH(J$9)),Hist_Inputs!$J124,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q124)=YEAR(K$9),MONTH(Hist_Inputs!$Q124)=MONTH(K$9)),Hist_Inputs!$J124,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q124)=YEAR(L$9),MONTH(Hist_Inputs!$Q124)=MONTH(L$9)),Hist_Inputs!$J124,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q124)=YEAR(M$9),MONTH(Hist_Inputs!$Q124)=MONTH(M$9)),Hist_Inputs!$J124,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q124)=YEAR(N$9),MONTH(Hist_Inputs!$Q124)=MONTH(N$9)),Hist_Inputs!$J124,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q124)=YEAR(O$9),MONTH(Hist_Inputs!$Q124)=MONTH(O$9)),Hist_Inputs!$J124,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q124)=YEAR(P$9),MONTH(Hist_Inputs!$Q124)=MONTH(P$9)),Hist_Inputs!$J124,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q124)=YEAR(Q$9),MONTH(Hist_Inputs!$Q124)=MONTH(Q$9)),Hist_Inputs!$J124,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q124)=YEAR(R$9),MONTH(Hist_Inputs!$Q124)=MONTH(R$9)),Hist_Inputs!$J124,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q124)=YEAR(S$9),MONTH(Hist_Inputs!$Q124)=MONTH(S$9)),Hist_Inputs!$J124,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q124)=YEAR(T$9),MONTH(Hist_Inputs!$Q124)=MONTH(T$9)),Hist_Inputs!$J124,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q124)=YEAR(U$9),MONTH(Hist_Inputs!$Q124)=MONTH(U$9)),Hist_Inputs!$J124,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q124)=YEAR(V$9),MONTH(Hist_Inputs!$Q124)=MONTH(V$9)),Hist_Inputs!$J124,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q124)=YEAR(W$9),MONTH(Hist_Inputs!$Q124)=MONTH(W$9)),Hist_Inputs!$J124,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q124)=YEAR(X$9),MONTH(Hist_Inputs!$Q124)=MONTH(X$9)),Hist_Inputs!$J124,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q124)=YEAR(Y$9),MONTH(Hist_Inputs!$Q124)=MONTH(Y$9)),Hist_Inputs!$J124,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q124)=YEAR(Z$9),MONTH(Hist_Inputs!$Q124)=MONTH(Z$9)),Hist_Inputs!$J124,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q124)=YEAR(AA$9),MONTH(Hist_Inputs!$Q124)=MONTH(AA$9)),Hist_Inputs!$J124,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q124)=YEAR(AB$9),MONTH(Hist_Inputs!$Q124)=MONTH(AB$9)),Hist_Inputs!$J124,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q124)=YEAR(AC$9),MONTH(Hist_Inputs!$Q124)=MONTH(AC$9)),Hist_Inputs!$J124,0),0)","v":0}]
[null,null,{"$f":"IF(DRevenue_Category_10_Name=0,\"\",DRevenue_Category_10_Name)","v":""},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q125)=YEAR(J$9),MONTH(Hist_Inputs!$Q125)=MONTH(J$9)),Hist_Inputs!$J125,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q125)=YEAR(K$9),MONTH(Hist_Inputs!$Q125)=MONTH(K$9)),Hist_Inputs!$J125,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q125)=YEAR(L$9),MONTH(Hist_Inputs!$Q125)=MONTH(L$9)),Hist_Inputs!$J125,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q125)=YEAR(M$9),MONTH(Hist_Inputs!$Q125)=MONTH(M$9)),Hist_Inputs!$J125,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q125)=YEAR(N$9),MONTH(Hist_Inputs!$Q125)=MONTH(N$9)),Hist_Inputs!$J125,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q125)=YEAR(O$9),MONTH(Hist_Inputs!$Q125)=MONTH(O$9)),Hist_Inputs!$J125,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q125)=YEAR(P$9),MONTH(Hist_Inputs!$Q125)=MONTH(P$9)),Hist_Inputs!$J125,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q125)=YEAR(Q$9),MONTH(Hist_Inputs!$Q125)=MONTH(Q$9)),Hist_Inputs!$J125,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q125)=YEAR(R$9),MONTH(Hist_Inputs!$Q125)=MONTH(R$9)),Hist_Inputs!$J125,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q125)=YEAR(S$9),MONTH(Hist_Inputs!$Q125)=MONTH(S$9)),Hist_Inputs!$J125,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q125)=YEAR(T$9),MONTH(Hist_Inputs!$Q125)=MONTH(T$9)),Hist_Inputs!$J125,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q125)=YEAR(U$9),MONTH(Hist_Inputs!$Q125)=MONTH(U$9)),Hist_Inputs!$J125,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q125)=YEAR(V$9),MONTH(Hist_Inputs!$Q125)=MONTH(V$9)),Hist_Inputs!$J125,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q125)=YEAR(W$9),MONTH(Hist_Inputs!$Q125)=MONTH(W$9)),Hist_Inputs!$J125,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q125)=YEAR(X$9),MONTH(Hist_Inputs!$Q125)=MONTH(X$9)),Hist_Inputs!$J125,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q125)=YEAR(Y$9),MONTH(Hist_Inputs!$Q125)=MONTH(Y$9)),Hist_Inputs!$J125,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q125)=YEAR(Z$9),MONTH(Hist_Inputs!$Q125)=MONTH(Z$9)),Hist_Inputs!$J125,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q125)=YEAR(AA$9),MONTH(Hist_Inputs!$Q125)=MONTH(AA$9)),Hist_Inputs!$J125,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q125)=YEAR(AB$9),MONTH(Hist_Inputs!$Q125)=MONTH(AB$9)),Hist_Inputs!$J125,0),0)","v":0},{"$f":"IFERROR(IF(AND(YEAR(Hist_Inputs!$Q125)=YEAR(AC$9),MONTH(Hist_Inputs!$Q125)=MONTH(AC$9)),Hist_Inputs!$J125,0),0)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I19,I30,I41,I59,I77,I87)","v":0}]

{"sheet":"Output_Summary","index":18,"n_rows":190,"n_cols":10,"rows_kept":190,"cut":false,"hidden":true,"merged":[[2,1,2,3],[29,4,29,6],[45,4,45,6],[61,4,61,6],[77,4,77,6],[159,4,159,6],[174,4,174,9],[175,4,175,6],[28,4,28,9],[44,4,44,9],[60,4,60,9],[142,4,142,9],[143,4,143,6],[158,4,158,9],[76,4,76,9],[98,4,98,9],[120,4,120,9],[121,4,121,6],[99,4,99,6]]}
[null,"Output Summary"]
[null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,"Go to Table of Contents"]
["é","ç","è","x"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"Scenario_Name&\" Assumptions\"","v":"Base Case Assumptions"}]
[]
[null,null,null,null,null,null,null,{"$f":"Set_Up!D35","v":"Region (for Inflation)"},null,{"$f":"VLOOKUP(Set_Up!J35,TS_LU!D123:E131,2,FALSE)","v":"NSW"}]
[null,null,null,null,null,null,null,{"$f":"Set_Up!D13","v":"Timing of Analysis"},null,{"$f":"TS_Model_Year_End","v":"Financial Year"}]
[]
[null,null,null,null,null,null,null,"Date of Earliest Benefit",null,{"$f":"TS_Start_Date+365","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,{"$f":"Set_Up!D16","v":"Date for Assessment"},null,{"$f":"TS_Penalty_Date","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,{"$f":"Set_Up!D36","v":"Nominal rate of return"},null,{"$f":"TS_Discount_Rate","v":0}]
[null,null,null,null,null,null,null,{"$f":"Set_Up!D34","v":"Tax Rate"},null,{"$f":"TS_Income_Tax_Rate","v":0}]
[]
[]
[null,null,{"$f":"Hist_Inputs!B16","v":"Avoided Capital Expenditure"}]
[null,null,null,null,{"$f":"Scenario_Name&\" from Start Date to Date for Assessment\"","v":"Base Case from Start Date to Date for Assessment"}]
[null,null,null,{"$f":"Hist_Inputs!C18","v":"Avoided capex category"},"Date Range",null,null,"Pre-tax","Tax","Post-tax"]
[null,null,null,{"$f":"IF(Capex_Category_1_Name=0,\"\",Capex_Category_1_Name)","v":""},{"$f":"Hist_Inputs!L19","v":""},{"$f":"IF(D31=\"\",\"\",\"to\")","v":""},{"$f":"Hist_Inputs!T19","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Capex_Category_1_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Capex_Category_1_Name,PV_Tax!$H$18:$H$127)","v":0},{"$f":"SUM(H31:I31)","v":0}]
[null,null,null,{"$f":"IF(Capex_Category_2_Name=0,\"\",Capex_Category_2_Name)","v":""},{"$f":"Hist_Inputs!L20","v":""},{"$f":"IF(D32=\"\",\"\",\"to\")","v":""},{"$f":"Hist_Inputs!T20","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Capex_Category_2_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Capex_Category_2_Name,PV_Tax!$H$18:$H$127)","v":0},{"$f":"SUM(H32:I32)","v":0}]
[null,null,null,{"$f":"IF(Capex_Category_3_Name=0,\"\",Capex_Category_3_Name)","v":""},{"$f":"Hist_Inputs!L21","v":""},"",{"$f":"Hist_Inputs!T21","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Capex_Category_3_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Capex_Category_3_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(Capex_Category_4_Name=0,\"\",Capex_Category_4_Name)","v":""},{"$f":"Hist_Inputs!L22","v":""},"",{"$f":"Hist_Inputs!T22","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Capex_Category_4_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Capex_Category_4_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(Capex_Category_5_Name=0,\"\",Capex_Category_5_Name)","v":""},{"$f":"Hist_Inputs!L23","v":""},"",{"$f":"Hist_Inputs!T23","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Capex_Category_5_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Capex_Category_5_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(Capex_Category_6_Name=0,\"\",Capex_Category_6_Name)","v":""},{"$f":"Hist_Inputs!L24","v":""},"",{"$f":"Hist_Inputs!T24","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Capex_Category_6_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Capex_Category_6_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(Capex_Category_7_Name=0,\"\",Capex_Category_7_Name)","v":""},{"$f":"Hist_Inputs!L25","v":""},"",{"$f":"Hist_Inputs!T25","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Capex_Category_7_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Capex_Category_7_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(Capex_Category_8_Name=0,\"\",Capex_Category_8_Name)","v":""},{"$f":"Hist_Inputs!L26","v":""},"",{"$f":"Hist_Inputs!T26","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Capex_Category_8_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Capex_Category_8_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(Capex_Category_9_Name=0,\"\",Capex_Category_9_Name)","v":""},{"$f":"Hist_Inputs!L27","v":""},"",{"$f":"Hist_Inputs!T27","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Capex_Category_9_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Capex_Category_9_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(Capex_Category_10_Name=0,\"\",Capex_Category_10_Name)","v":""},{"$f":"Hist_Inputs!L28","v":""},"",{"$f":"Hist_Inputs!T28","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Capex_Category_10_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Capex_Category_10_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"Hist_Inputs!C29","v":"Total Avoided Capital Expenditure"},null,null,null,{"$f":"SUM(H31:H40)","v":0},{"$f":"SUM(I31:I40)","v":0},{"$f":"SUM(J31:J40)","v":0}]
[]
[]
[null,null,{"$f":"Hist_Inputs!B33","v":"Delayed Capital Expenditure"}]
[null,null,null,null,{"$f":"Scenario_Name&\" from Start Date to End Date\"","v":"Base Case from Start Date to End Date"}]
[null,null,null,{"$f":"Hist_Inputs!C35","v":"Delayed capex category"},"Date Range",null,null,{"$f":"H30","v":"Pre-tax"},{"$f":"I30","v":"Tax"},{"$f":"J30","v":"Post-tax"}]
[null,null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},{"$f":"Hist_Inputs!L36","v":""},{"$f":"IF(D47=\"\",\"\",\"to\")","v":""},{"$f":"Hist_Inputs!T36","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DCapex_Category_1_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DCapex_Category_1_Name,PV_Tax!$H$18:$H$127)","v":0},{"$f":"SUM(H47:I47)","v":0}]
[null,null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},{"$f":"Hist_Inputs!L37","v":""},{"$f":"IF(D48=\"\",\"\",\"to\")","v":""},{"$f":"Hist_Inputs!T37","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DCapex_Category_2_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DCapex_Category_2_Name,PV_Tax!$H$18:$H$127)","v":0},{"$f":"SUM(H48:I48)","v":0}]
[null,null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},{"$f":"Hist_Inputs!L38","v":""},"",{"$f":"Hist_Inputs!T38","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DCapex_Category_3_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DCapex_Category_3_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},{"$f":"Hist_Inputs!L39","v":""},"",{"$f":"Hist_Inputs!T39","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DCapex_Category_4_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DCapex_Category_4_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},{"$f":"Hist_Inputs!L40","v":""},"",{"$f":"Hist_Inputs!T40","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DCapex_Category_5_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DCapex_Category_5_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},{"$f":"Hist_Inputs!L41","v":""},"",{"$f":"Hist_Inputs!T41","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DCapex_Category_6_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DCapex_Category_6_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},{"$f":"Hist_Inputs!L42","v":""},"",{"$f":"Hist_Inputs!T42","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DCapex_Category_7_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DCapex_Category_7_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},{"$f":"Hist_Inputs!L43","v":""},"",{"$f":"Hist_Inputs!T43","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DCapex_Category_8_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DCapex_Category_8_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},{"$f":"Hist_Inputs!L44","v":""},"",{"$f":"Hist_Inputs!T44","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DCapex_Category_9_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DCapex_Category_9_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},{"$f":"Hist_Inputs!L45","v":""},"",{"$f":"Hist_Inputs!T45","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DCapex_Category_10_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DCapex_Category_10_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"Hist_Inputs!C46","v":"Total Delayed Capital Expenditure"},null,null,null,{"$f":"SUM(H47:H56)","v":0},{"$f":"SUM(I47:I56)","v":0},{"$f":"SUM(J47:J56)","v":0}]
[]
[]
[null,null,{"$f":"C44&\" to Date for Assessment\"","v":"Delayed Capital Expenditure to Date for Assessment"}]
[null,null,null,null,{"$f":"Scenario_Name&\" from End Date to Date for Assessment\"","v":"Base Case from End Date to Date for Assessment"}]
[null,null,null,{"$f":"D46","v":"Delayed capex category"},"Date Range",null,null,{"$f":"H46","v":"Pre-tax"},{"$f":"I46","v":"Tax"},{"$f":"J46","v":"Post-tax"}]
[null,null,null,{"$f":"IF(DCapex_Category_1_Name=0,\"\",DCapex_Category_1_Name)","v":""},{"$f":"Hist_Inputs!T36","v":""},{"$f":"IF(D63=\"\",\"\",\"to\")","v":""},{"$f":"IF(E63=\"\",\"\",TS_Penalty_Date)","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DCapex_Category_1_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DCapex_Category_1_Name,PV_Tax!$I$18:$I$127)","v":0},{"$f":"SUM(H63:I63)","v":0}]
[null,null,null,{"$f":"IF(DCapex_Category_2_Name=0,\"\",DCapex_Category_2_Name)","v":""},{"$f":"Hist_Inputs!T37","v":""},{"$f":"IF(D64=\"\",\"\",\"to\")","v":""},"",{"$f":"SUMIF(PV!$C$18:$C$127,DCapex_Category_2_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DCapex_Category_2_Name,PV_Tax!$I$18:$I$127)","v":0},{"$f":"SUM(H64:I64)","v":0}]
[null,null,null,{"$f":"IF(DCapex_Category_3_Name=0,\"\",DCapex_Category_3_Name)","v":""},{"$f":"Hist_Inputs!T38","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DCapex_Category_3_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DCapex_Category_3_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"IF(DCapex_Category_4_Name=0,\"\",DCapex_Category_4_Name)","v":""},{"$f":"Hist_Inputs!T39","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DCapex_Category_4_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DCapex_Category_4_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"IF(DCapex_Category_5_Name=0,\"\",DCapex_Category_5_Name)","v":""},{"$f":"Hist_Inputs!T40","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DCapex_Category_5_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DCapex_Category_5_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"IF(DCapex_Category_6_Name=0,\"\",DCapex_Category_6_Name)","v":""},{"$f":"Hist_Inputs!T41","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DCapex_Category_6_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DCapex_Category_6_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"IF(DCapex_Category_7_Name=0,\"\",DCapex_Category_7_Name)","v":""},{"$f":"Hist_Inputs!T42","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DCapex_Category_7_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DCapex_Category_7_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"IF(DCapex_Category_8_Name=0,\"\",DCapex_Category_8_Name)","v":""},{"$f":"Hist_Inputs!T43","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DCapex_Category_8_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DCapex_Category_8_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"IF(DCapex_Category_9_Name=0,\"\",DCapex_Category_9_Name)","v":""},{"$f":"Hist_Inputs!T44","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DCapex_Category_9_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DCapex_Category_9_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"IF(DCapex_Category_10_Name=0,\"\",DCapex_Category_10_Name)","v":""},{"$f":"Hist_Inputs!T45","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DCapex_Category_10_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DCapex_Category_10_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"D57","v":"Total Delayed Capital Expenditure"},null,null,null,{"$f":"SUM(H63:H72)","v":0},{"$f":"SUM(I63:I72)","v":0},{"$f":"SUM(J63:J72)","v":0}]
[]
[]
[null,null,{"$f":"Hist_Inputs!B50","v":"Avoided Operating Expenditure"}]
[null,null,null,null,{"$f":"Scenario_Name&\" from Start Date to Date for Assessment\"","v":"Base Case from Start Date to Date for Assessment"}]
[null,null,null,{"$f":"Hist_Inputs!C52","v":"Tax deductible avoided opex category"},"Date Range",null,null,"Pre-tax","Tax","Post-tax"]
[null,null,null,{"$f":"IF(Opex_Category_1_Name=0,\"\",Opex_Category_1_Name)","v":""},{"$f":"Hist_Inputs!L53","v":""},{"$f":"IF(D79=\"\",\"\",\"to\")","v":""},{"$f":"Hist_Inputs!T53","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Opex_Category_1_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Opex_Category_1_Name,PV_Tax!$H$18:$H$127)","v":0},{"$f":"SUM(H79:I79)","v":0}]
[null,null,null,{"$f":"IF(Opex_Category_2_Name=0,\"\",Opex_Category_2_Name)","v":""},{"$f":"Hist_Inputs!L54","v":""},{"$f":"IF(D80=\"\",\"\",\"to\")","v":""},{"$f":"Hist_Inputs!T54","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Opex_Category_2_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Opex_Category_2_Name,PV_Tax!$H$18:$H$127)","v":0},{"$f":"SUM(H80:I80)","v":0}]
[null,null,null,{"$f":"IF(Opex_Category_3_Name=0,\"\",Opex_Category_3_Name)","v":""},{"$f":"Hist_Inputs!L55","v":""},"",{"$f":"Hist_Inputs!T55","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Opex_Category_3_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Opex_Category_3_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(Opex_Category_4_Name=0,\"\",Opex_Category_4_Name)","v":""},{"$f":"Hist_Inputs!L56","v":""},"",{"$f":"Hist_Inputs!T56","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Opex_Category_4_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Opex_Category_4_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(Opex_Category_5_Name=0,\"\",Opex_Category_5_Name)","v":""},{"$f":"Hist_Inputs!L57","v":""},"",{"$f":"Hist_Inputs!T57","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Opex_Category_5_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Opex_Category_5_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(Opex_Category_6_Name=0,\"\",Opex_Category_6_Name)","v":""},{"$f":"Hist_Inputs!L58","v":""},"",{"$f":"Hist_Inputs!T58","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Opex_Category_6_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Opex_Category_6_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(Opex_Category_7_Name=0,\"\",Opex_Category_7_Name)","v":""},{"$f":"Hist_Inputs!L59","v":""},"",{"$f":"Hist_Inputs!T59","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Opex_Category_7_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Opex_Category_7_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(Opex_Category_8_Name=0,\"\",Opex_Category_8_Name)","v":""},{"$f":"Hist_Inputs!L60","v":""},"",{"$f":"Hist_Inputs!T60","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Opex_Category_8_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Opex_Category_8_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(Opex_Category_9_Name=0,\"\",Opex_Category_9_Name)","v":""},{"$f":"Hist_Inputs!L61","v":""},"",{"$f":"Hist_Inputs!T61","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Opex_Category_9_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Opex_Category_9_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(Opex_Category_10_Name=0,\"\",Opex_Category_10_Name)","v":""},{"$f":"Hist_Inputs!L62","v":""},"",{"$f":"Hist_Inputs!T62","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Opex_Category_10_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Opex_Category_10_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"Hist_Inputs!C63","v":"Non tax deductible avoided opex category"}]
[null,null,null,{"$f":"IF(NDOpex_Category_1_Name=0,\"\",NDOpex_Category_1_Name)","v":""},{"$f":"Hist_Inputs!L64","v":""},"",{"$f":"Hist_Inputs!T64","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,NDOpex_Category_1_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,NDOpex_Category_1_Name,PV_Tax!$H$18:$H$127)","v":0},{"$f":"SUM(H90:I90)","v":0}]
[null,null,null,{"$f":"IF(NDOpex_Category_2_Name=0,\"\",NDOpex_Category_2_Name)","v":""},{"$f":"Hist_Inputs!L65","v":""},"",{"$f":"Hist_Inputs!T65","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,NDOpex_Category_2_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,NDOpex_Category_2_Name,PV_Tax!$H$18:$H$127)","v":0},{"$f":"SUM(H91:I91)","v":0}]
[null,null,null,{"$f":"IF(NDOpex_Category_3_Name=0,\"\",NDOpex_Category_3_Name)","v":""},{"$f":"Hist_Inputs!L66","v":""},"",{"$f":"Hist_Inputs!T66","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,NDOpex_Category_3_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,NDOpex_Category_3_Name,PV_Tax!$H$18:$H$127)","v":0},{"$f":"SUM(H92:I92)","v":0}]
[null,null,null,{"$f":"IF(NDOpex_Category_4_Name=0,\"\",NDOpex_Category_4_Name)","v":""},{"$f":"Hist_Inputs!L67","v":""},"",{"$f":"Hist_Inputs!T67","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,NDOpex_Category_4_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,NDOpex_Category_4_Name,PV_Tax!$H$18:$H$127)","v":0},{"$f":"SUM(H93:I93)","v":0}]
[null,null,null,{"$f":"IF(NDOpex_Category_5_Name=0,\"\",NDOpex_Category_5_Name)","v":""},{"$f":"Hist_Inputs!L68","v":""},"",{"$f":"Hist_Inputs!T68","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,NDOpex_Category_5_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,NDOpex_Category_5_Name,PV_Tax!$H$18:$H$127)","v":0},{"$f":"SUM(H94:I94)","v":0}]
[null,null,null,{"$f":"Hist_Inputs!C69","v":"Total Avoided Operating Expenditure"},null,null,null,{"$f":"SUM(H79:H94)","v":0},{"$f":"SUM(I79:I94)","v":0},{"$f":"SUM(J79:J94)","v":0}]
[]
[]
[null,null,{"$f":"Hist_Inputs!B73","v":"Delayed Operating Expenditure"}]
[null,null,null,null,{"$f":"Scenario_Name&\" from Start Date to End Date\"","v":"Base Case from Start Date to End Date"}]
[null,null,null,{"$f":"Hist_Inputs!C75","v":"Tax deductible delayed opex category"},"Date Range",null,null,{"$f":"H78","v":"Pre-tax"},{"$f":"I78","v":"Tax"},{"$f":"J78","v":"Post-tax"}]
[null,null,null,{"$f":"IF(DOpex_Category_1_Name=0,\"\",DOpex_Category_1_Name)","v":""},{"$f":"Hist_Inputs!L76","v":""},{"$f":"IF(D101=\"\",\"\",\"to\")","v":""},{"$f":"Hist_Inputs!T76","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DOpex_Category_1_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DOpex_Category_1_Name,PV_Tax!$H$18:$H$127)","v":0},{"$f":"SUM(H101:I101)","v":0}]
[null,null,null,{"$f":"IF(DOpex_Category_2_Name=0,\"\",DOpex_Category_2_Name)","v":""},{"$f":"Hist_Inputs!L77","v":""},{"$f":"IF(D102=\"\",\"\",\"to\")","v":""},{"$f":"Hist_Inputs!T77","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DOpex_Category_2_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DOpex_Category_2_Name,PV_Tax!$H$18:$H$127)","v":0},{"$f":"SUM(H102:I102)","v":0}]
[null,null,null,{"$f":"IF(DOpex_Category_3_Name=0,\"\",DOpex_Category_3_Name)","v":""},{"$f":"Hist_Inputs!L78","v":""},{"$f":"IF(D103=\"\",\"\",\"to\")","v":""},{"$f":"Hist_Inputs!T78","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DOpex_Category_3_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DOpex_Category_3_Name,PV_Tax!$H$18:$H$127)","v":0},{"$f":"SUM(H103:I103)","v":0}]
[null,null,null,{"$f":"IF(DOpex_Category_4_Name=0,\"\",DOpex_Category_4_Name)","v":""},{"$f":"Hist_Inputs!L79","v":""},"",{"$f":"Hist_Inputs!T79","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DOpex_Category_4_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DOpex_Category_4_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DOpex_Category_5_Name=0,\"\",DOpex_Category_5_Name)","v":""},{"$f":"Hist_Inputs!L80","v":""},"",{"$f":"Hist_Inputs!T80","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DOpex_Category_5_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DOpex_Category_5_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DOpex_Category_6_Name=0,\"\",DOpex_Category_6_Name)","v":""},{"$f":"Hist_Inputs!L81","v":""},"",{"$f":"Hist_Inputs!T81","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DOpex_Category_6_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DOpex_Category_6_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DOpex_Category_7_Name=0,\"\",DOpex_Category_7_Name)","v":""},{"$f":"Hist_Inputs!L82","v":""},"",{"$f":"Hist_Inputs!T82","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DOpex_Category_7_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DOpex_Category_7_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DOpex_Category_8_Name=0,\"\",DOpex_Category_8_Name)","v":""},{"$f":"Hist_Inputs!L83","v":""},"",{"$f":"Hist_Inputs!T83","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DOpex_Category_8_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DOpex_Category_8_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DOpex_Category_9_Name=0,\"\",DOpex_Category_9_Name)","v":""},{"$f":"Hist_Inputs!L84","v":""},"",{"$f":"Hist_Inputs!T84","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DOpex_Category_9_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DOpex_Category_9_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DOpex_Category_10_Name=0,\"\",DOpex_Category_10_Name)","v":""},{"$f":"Hist_Inputs!L85","v":""},"",{"$f":"Hist_Inputs!T85","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DOpex_Category_10_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DOpex_Category_10_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"Hist_Inputs!C86","v":"Non tax deductible delayed opex category"}]
[null,null,null,{"$f":"IF(DNDOpex_Category_1_Name=0,\"\",DNDOpex_Category_1_Name)","v":""},{"$f":"Hist_Inputs!L87","v":""},"",{"$f":"Hist_Inputs!T87","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DNDOpex_Category_1_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DNDOpex_Category_1_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DNDOpex_Category_2_Name=0,\"\",DNDOpex_Category_2_Name)","v":""},{"$f":"Hist_Inputs!L88","v":""},"",{"$f":"Hist_Inputs!T88","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DNDOpex_Category_2_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DNDOpex_Category_2_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DNDOpex_Category_3_Name=0,\"\",DNDOpex_Category_3_Name)","v":""},{"$f":"Hist_Inputs!L89","v":""},"",{"$f":"Hist_Inputs!T89","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DNDOpex_Category_3_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DNDOpex_Category_3_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DNDOpex_Category_4_Name=0,\"\",DNDOpex_Category_4_Name)","v":""},{"$f":"Hist_Inputs!L90","v":""},"",{"$f":"Hist_Inputs!T90","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DNDOpex_Category_4_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DNDOpex_Category_4_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DNDOpex_Category_5_Name=0,\"\",DNDOpex_Category_5_Name)","v":""},{"$f":"Hist_Inputs!L91","v":""},{"$f":"IF(D116=\"\",\"\",\"to\")","v":""},{"$f":"Hist_Inputs!T91","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DNDOpex_Category_5_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DNDOpex_Category_5_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"Hist_Inputs!C92","v":"Total Delayed Operating Expenditure"},null,null,null,{"$f":"SUM(H101:H116)","v":0},{"$f":"SUM(I101:I116)","v":0},{"$f":"SUM(J101:J116)","v":0}]
[]
[]
[null,null,{"$f":"C98&\" to Date for Assessment\"","v":"Delayed Operating Expenditure to Date for Assessment"}]
[null,null,null,null,{"$f":"Scenario_Name&\" from End Date to Date for Assessment\"","v":"Base Case from End Date to Date for Assessment"}]
[null,null,null,{"$f":"D100","v":"Tax deductible delayed opex category"},"Date Range",null,null,{"$f":"H100","v":"Pre-tax"},{"$f":"I100","v":"Tax"},{"$f":"J100","v":"Post-tax"}]
[null,null,null,{"$f":"IF(DOpex_Category_1_Name=0,\"\",DOpex_Category_1_Name)","v":""},{"$f":"Hist_Inputs!T76","v":""},{"$f":"IF(D123=\"\",\"\",\"to\")","v":""},{"$f":"IF(E123=\"\",\"\",TS_Penalty_Date)","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DOpex_Category_1_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DOpex_Category_1_Name,PV_Tax!$I$18:$I$127)","v":0},{"$f":"SUM(H123:I123)","v":0}]
[null,null,null,{"$f":"IF(DOpex_Category_2_Name=0,\"\",DOpex_Category_2_Name)","v":""},{"$f":"Hist_Inputs!T77","v":""},{"$f":"IF(D124=\"\",\"\",\"to\")","v":""},"",{"$f":"SUMIF(PV!$C$18:$C$127,DOpex_Category_2_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DOpex_Category_2_Name,PV_Tax!$I$18:$I$127)","v":0},{"$f":"SUM(H124:I124)","v":0}]
[null,null,null,{"$f":"IF(DOpex_Category_3_Name=0,\"\",DOpex_Category_3_Name)","v":""},{"$f":"Hist_Inputs!T78","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DOpex_Category_3_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DOpex_Category_3_Name,PV_Tax!$I$18:$I$127)","v":0},{"$f":"SUM(H125:I125)","v":0}]
[null,null,null,{"$f":"IF(DOpex_Category_4_Name=0,\"\",DOpex_Category_4_Name)","v":""},{"$f":"Hist_Inputs!T79","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DOpex_Category_4_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DOpex_Category_4_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"IF(DOpex_Category_5_Name=0,\"\",DOpex_Category_5_Name)","v":""},{"$f":"Hist_Inputs!T80","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DOpex_Category_5_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DOpex_Category_5_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"IF(DOpex_Category_6_Name=0,\"\",DOpex_Category_6_Name)","v":""},{"$f":"Hist_Inputs!T81","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DOpex_Category_6_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DOpex_Category_6_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"IF(DOpex_Category_7_Name=0,\"\",DOpex_Category_7_Name)","v":""},{"$f":"Hist_Inputs!T82","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DOpex_Category_7_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DOpex_Category_7_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"IF(DOpex_Category_8_Name=0,\"\",DOpex_Category_8_Name)","v":""},{"$f":"Hist_Inputs!T83","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DOpex_Category_8_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DOpex_Category_8_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"IF(DOpex_Category_9_Name=0,\"\",DOpex_Category_9_Name)","v":""},{"$f":"Hist_Inputs!T84","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DOpex_Category_9_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DOpex_Category_9_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"IF(DOpex_Category_10_Name=0,\"\",DOpex_Category_10_Name)","v":""},null,null,"",{"$f":"SUMIF(PV!$C$18:$C$127,DOpex_Category_10_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DOpex_Category_10_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"D111","v":"Non tax deductible delayed opex category"},null,null,null,null,null,0]
[null,null,null,{"$f":"IF(DNDOpex_Category_1_Name=0,\"\",DNDOpex_Category_1_Name)","v":""},{"$f":"Hist_Inputs!T87","v":""},null,{"$f":"IF(E134=\"\",\"\",TS_Penalty_Date)","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DNDOpex_Category_1_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DNDOpex_Category_1_Name,PV_Tax!$I$18:$I$127)","v":0}]
[null,null,null,{"$f":"IF(DNDOpex_Category_2_Name=0,\"\",DNDOpex_Category_2_Name)","v":""},{"$f":"Hist_Inputs!T88","v":""},null,{"$f":"IF(E135=\"\",\"\",TS_Penalty_Date)","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DNDOpex_Category_2_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DNDOpex_Category_2_Name,PV_Tax!$I$18:$I$127)","v":0},{"$f":"SUM(H135:I135)","v":0}]
[null,null,null,{"$f":"IF(DNDOpex_Category_3_Name=0,\"\",DNDOpex_Category_3_Name)","v":""},{"$f":"Hist_Inputs!T89","v":""},null,{"$f":"IF(E136=\"\",\"\",TS_Penalty_Date)","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DNDOpex_Category_3_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DNDOpex_Category_3_Name,PV_Tax!$I$18:$I$127)","v":0},{"$f":"SUM(H136:I136)","v":0}]
[null,null,null,{"$f":"IF(DNDOpex_Category_4_Name=0,\"\",DNDOpex_Category_4_Name)","v":""},{"$f":"Hist_Inputs!T90","v":""},null,{"$f":"IF(E137=\"\",\"\",TS_Penalty_Date)","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DNDOpex_Category_4_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DNDOpex_Category_4_Name,PV_Tax!$I$18:$I$127)","v":0},{"$f":"SUM(H137:I137)","v":0}]
[null,null,null,{"$f":"IF(DNDOpex_Category_5_Name=0,\"\",DNDOpex_Category_5_Name)","v":""},{"$f":"Hist_Inputs!T91","v":""},null,{"$f":"IF(E138=\"\",\"\",TS_Penalty_Date)","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DNDOpex_Category_5_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DNDOpex_Category_5_Name,PV_Tax!$I$18:$I$127)","v":0},{"$f":"SUM(H138:I138)","v":0}]
[null,null,null,{"$f":"D117","v":"Total Delayed Operating Expenditure"},null,null,null,{"$f":"SUM(H123:H138)","v":0},{"$f":"SUM(I123:I138)","v":0},{"$f":"SUM(J123:J138)","v":0}]
[]
[]
[null,null,{"$f":"Hist_Inputs!B96","v":"Additional Sales Margin"}]
[null,null,null,null,{"$f":"Scenario_Name&\" from Start Date to Date for Assessment\"","v":"Base Case from Start Date to Date for Assessment"}]
[null,null,null,{"$f":"Hist_Inputs!C98","v":"Additional sales margin category"},"Date Range",null,null,"Pre-tax","Tax","Post-tax"]
[null,null,null,{"$f":"IF(Revenue_Category_1_Name=0,\"\",Revenue_Category_1_Name)","v":""},{"$f":"Hist_Inputs!L99","v":""},{"$f":"IF(D145=\"\",\"\",\"to\")","v":""},{"$f":"Hist_Inputs!T99","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Revenue_Category_1_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Revenue_Category_1_Name,PV_Tax!$H$18:$H$127)","v":0},{"$f":"SUM(H145:I145)","v":0}]
[null,null,null,{"$f":"IF(Revenue_Category_2_Name=0,\"\",Revenue_Category_2_Name)","v":""},{"$f":"Hist_Inputs!L100","v":""},{"$f":"IF(D146=\"\",\"\",\"to\")","v":""},{"$f":"Hist_Inputs!T100","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Revenue_Category_2_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Revenue_Category_2_Name,PV_Tax!$H$18:$H$127)","v":0},{"$f":"SUM(H146:I146)","v":0}]
[null,null,null,{"$f":"IF(Revenue_Category_3_Name=0,\"\",Revenue_Category_3_Name)","v":""},{"$f":"Hist_Inputs!L101","v":""},"",{"$f":"Hist_Inputs!T101","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Revenue_Category_3_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Revenue_Category_3_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(Revenue_Category_4_Name=0,\"\",Revenue_Category_4_Name)","v":""},{"$f":"Hist_Inputs!L102","v":""},"",{"$f":"Hist_Inputs!T102","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Revenue_Category_4_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Revenue_Category_4_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(Revenue_Category_5_Name=0,\"\",Revenue_Category_5_Name)","v":""},{"$f":"Hist_Inputs!L103","v":""},"",{"$f":"Hist_Inputs!T103","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Revenue_Category_5_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Revenue_Category_5_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(Revenue_Category_6_Name=0,\"\",Revenue_Category_6_Name)","v":""},{"$f":"Hist_Inputs!L104","v":""},"",{"$f":"Hist_Inputs!T104","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Revenue_Category_6_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Revenue_Category_6_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(Revenue_Category_7_Name=0,\"\",Revenue_Category_7_Name)","v":""},{"$f":"Hist_Inputs!L105","v":""},"",{"$f":"Hist_Inputs!T105","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Revenue_Category_7_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Revenue_Category_7_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(Revenue_Category_8_Name=0,\"\",Revenue_Category_8_Name)","v":""},{"$f":"Hist_Inputs!L106","v":""},"",{"$f":"Hist_Inputs!T106","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Revenue_Category_8_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Revenue_Category_8_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(Revenue_Category_9_Name=0,\"\",Revenue_Category_9_Name)","v":""},{"$f":"Hist_Inputs!L107","v":""},"",{"$f":"Hist_Inputs!T107","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Revenue_Category_9_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Revenue_Category_9_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(Revenue_Category_10_Name=0,\"\",Revenue_Category_10_Name)","v":""},{"$f":"Hist_Inputs!L108","v":""},"",{"$f":"Hist_Inputs!T108","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,Revenue_Category_10_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,Revenue_Category_10_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"Hist_Inputs!C109","v":"Total Additional Sales Margin"},null,null,null,{"$f":"SUM(H145:H154)","v":0},{"$f":"SUM(I145:I154)","v":0},{"$f":"SUM(J145:J154)","v":0}]
[]
[]
[null,null,{"$f":"Hist_Inputs!B113","v":"Delayed Sales Margin"}]
[null,null,null,null,{"$f":"Scenario_Name&\" from Start Date to End Date\"","v":"Base Case from Start Date to End Date"}]
[null,null,null,{"$f":"Hist_Inputs!C115","v":"Delayed sales margin category"},"Date Range",null,null,{"$f":"H144","v":"Pre-tax"},{"$f":"I144","v":"Tax"},{"$f":"J144","v":"Post-tax"}]
[null,null,null,{"$f":"IF(DRevenue_Category_1_Name=0,\"\",DRevenue_Category_1_Name)","v":""},{"$f":"Hist_Inputs!L116","v":""},{"$f":"IF(D161=\"\",\"\",\"to\")","v":""},{"$f":"Hist_Inputs!T116","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DRevenue_Category_1_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DRevenue_Category_1_Name,PV_Tax!$H$18:$H$127)","v":0},{"$f":"SUM(H161:I161)","v":0}]
[null,null,null,{"$f":"IF(DRevenue_Category_2_Name=0,\"\",DRevenue_Category_2_Name)","v":""},{"$f":"Hist_Inputs!L117","v":""},{"$f":"IF(D162=\"\",\"\",\"to\")","v":""},{"$f":"Hist_Inputs!T117","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DRevenue_Category_2_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DRevenue_Category_2_Name,PV_Tax!$H$18:$H$127)","v":0},{"$f":"SUM(H162:I162)","v":0}]
[null,null,null,{"$f":"IF(DRevenue_Category_3_Name=0,\"\",DRevenue_Category_3_Name)","v":""},{"$f":"Hist_Inputs!L118","v":""},"",{"$f":"Hist_Inputs!T118","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DRevenue_Category_3_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DRevenue_Category_3_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DRevenue_Category_4_Name=0,\"\",DRevenue_Category_4_Name)","v":""},{"$f":"Hist_Inputs!L119","v":""},"",{"$f":"Hist_Inputs!T119","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DRevenue_Category_4_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DRevenue_Category_4_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DRevenue_Category_5_Name=0,\"\",DRevenue_Category_5_Name)","v":""},{"$f":"Hist_Inputs!L120","v":""},"",{"$f":"Hist_Inputs!T120","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DRevenue_Category_5_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DRevenue_Category_5_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DRevenue_Category_6_Name=0,\"\",DRevenue_Category_6_Name)","v":""},{"$f":"Hist_Inputs!L121","v":""},"",{"$f":"Hist_Inputs!T121","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DRevenue_Category_6_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DRevenue_Category_6_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DRevenue_Category_7_Name=0,\"\",DRevenue_Category_7_Name)","v":""},{"$f":"Hist_Inputs!L122","v":""},"",{"$f":"Hist_Inputs!T122","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DRevenue_Category_7_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DRevenue_Category_7_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DRevenue_Category_8_Name=0,\"\",DRevenue_Category_8_Name)","v":""},{"$f":"Hist_Inputs!L123","v":""},"",{"$f":"Hist_Inputs!T123","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DRevenue_Category_8_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DRevenue_Category_8_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DRevenue_Category_9_Name=0,\"\",DRevenue_Category_9_Name)","v":""},{"$f":"Hist_Inputs!L124","v":""},"",{"$f":"Hist_Inputs!T124","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DRevenue_Category_9_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DRevenue_Category_9_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"IF(DRevenue_Category_10_Name=0,\"\",DRevenue_Category_10_Name)","v":""},{"$f":"Hist_Inputs!L125","v":""},"",{"$f":"Hist_Inputs!T125","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DRevenue_Category_10_Name,PV!$S$18:$S$127)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DRevenue_Category_10_Name,PV_Tax!$H$18:$H$127)","v":0},0]
[null,null,null,{"$f":"Hist_Inputs!C126","v":"Total Delayed Sales Margin"},null,null,null,{"$f":"SUM(H161:H170)","v":0},{"$f":"SUM(I161:I170)","v":0},{"$f":"SUM(J161:J170)","v":0}]
[]
[]
[null,null,{"$f":"C158&\" to Date for Assessment\"","v":"Delayed Sales Margin to Date for Assessment"}]
[null,null,null,null,{"$f":"Scenario_Name&\" from End Date to Date for Assessment\"","v":"Base Case from End Date to Date for Assessment"}]
[null,null,null,{"$f":"D160","v":"Delayed sales margin category"},"Date Range",null,null,{"$f":"H160","v":"Pre-tax"},{"$f":"I160","v":"Tax"},{"$f":"J160","v":"Post-tax"}]
[null,null,null,{"$f":"IF(DRevenue_Category_1_Name=0,\"\",DRevenue_Category_1_Name)","v":""},{"$f":"Hist_Inputs!T116","v":""},{"$f":"IF(D177=\"\",\"\",\"to\")","v":""},{"$f":"IF(E177=\"\",\"\",TS_Penalty_Date)","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DRevenue_Category_1_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DRevenue_Category_1_Name,PV_Tax!$I$18:$I$127)","v":0},{"$f":"SUM(H177:I177)","v":0}]
[null,null,null,{"$f":"IF(DRevenue_Category_2_Name=0,\"\",DRevenue_Category_2_Name)","v":""},{"$f":"Hist_Inputs!T117","v":""},{"$f":"IF(D178=\"\",\"\",\"to\")","v":""},{"$f":"IF(E178=\"\",\"\",TS_Penalty_Date)","v":""},{"$f":"SUMIF(PV!$C$18:$C$127,DRevenue_Category_2_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DRevenue_Category_2_Name,PV_Tax!$I$18:$I$127)","v":0},{"$f":"SUM(H178:I178)","v":0}]
[null,null,null,{"$f":"IF(DRevenue_Category_3_Name=0,\"\",DRevenue_Category_3_Name)","v":""},{"$f":"Hist_Inputs!T118","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DRevenue_Category_3_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DRevenue_Category_3_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"IF(DRevenue_Category_4_Name=0,\"\",DRevenue_Category_4_Name)","v":""},{"$f":"Hist_Inputs!T119","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DRevenue_Category_4_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DRevenue_Category_4_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"IF(DRevenue_Category_5_Name=0,\"\",DRevenue_Category_5_Name)","v":""},{"$f":"Hist_Inputs!T120","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DRevenue_Category_5_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DRevenue_Category_5_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"IF(DRevenue_Category_6_Name=0,\"\",DRevenue_Category_6_Name)","v":""},{"$f":"Hist_Inputs!T121","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DRevenue_Category_6_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DRevenue_Category_6_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"IF(DRevenue_Category_7_Name=0,\"\",DRevenue_Category_7_Name)","v":""},{"$f":"Hist_Inputs!T122","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DRevenue_Category_7_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DRevenue_Category_7_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"IF(DRevenue_Category_8_Name=0,\"\",DRevenue_Category_8_Name)","v":""},{"$f":"Hist_Inputs!T123","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DRevenue_Category_8_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DRevenue_Category_8_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"IF(DRevenue_Category_9_Name=0,\"\",DRevenue_Category_9_Name)","v":""},{"$f":"Hist_Inputs!T124","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DRevenue_Category_9_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DRevenue_Category_9_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"IF(DRevenue_Category_10_Name=0,\"\",DRevenue_Category_10_Name)","v":""},{"$f":"Hist_Inputs!T125","v":""},"","",{"$f":"SUMIF(PV!$C$18:$C$127,DRevenue_Category_10_Name,PV!$W$18:$W$96)","v":0},{"$f":"SUMIF(PV_Tax!$C$18:$C$127,DRevenue_Category_10_Name,PV_Tax!$I$18:$I$127)","v":0},0]
[null,null,null,{"$f":"D171","v":"Total Delayed Sales Margin"},null,null,null,{"$f":"SUM(H177:H186)","v":0},{"$f":"SUM(I177:I186)","v":0},{"$f":"SUM(J177:J186)","v":0}]
[]
[]
[null,null,null,{"$f":"\"TOTAL PV to Date for Assessment (\"&Scenario_Name&\")\"","v":"TOTAL PV to Date for Assessment (Base Case)"},null,null,null,{"$f":"H41+H73+H95+H139+H155+H187","v":0},{"$f":"I41+I73+I95+I139+I155+I187","v":0},{"$f":"J41+J73+J95+J139+J155+J187","v":0}]

{"sheet":"Scenario_Outputs","index":19,"n_rows":212,"n_cols":33,"rows_kept":212,"cut":false,"hidden":true,"merged":[[6,9,6,14],[2,1,2,5],[192,9,192,14],[6,21,6,26],[6,27,6,32],[6,15,6,20],[192,15,192,20],[192,21,192,26],[192,27,192,32]]}
[null,"Scenario Manager - Pasted Values of Scenario Outputs"]
[null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,"Go to Table of Contents"]
["é","ç","è","x","h","O"]
[]
[]
[null,null,null,null,null,null,null,null,null,"Base Case",null,null,null,null,null,"Scenario 1",null,null,null,null,null,"Scenario 2",null,null,null,null,null,"Scenario 3"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Output_Summary!C28","v":"Avoided Capital Expenditure"}]
[null,null,null,null,null,null,null,null,null,"Base Case from Start Date to Date for Assessment"]
[null,null,{"$f":"Output_Summary!D30","v":"Avoided capex category"},null,null,null,null,null,null,"Date Range",null,null,"Pre-tax","Tax","Post-tax"]
[null,null,{"$f":"Output_Summary!D31","v":""},null,null,null,null,null,null,"2010-01-01","to","2015-01-01",150.35727306513544,-35.55151262951604,114.8057604356194]
[null,null,{"$f":"Output_Summary!D32","v":""},null,null,null,null,null,null,"","to","2015-01-01",0,0,0]
[null,null,{"$f":"Output_Summary!D33","v":""},null,null,null,null,null,null,"","to","2015-01-01",0,0,0]
[null,null,{"$f":"Output_Summary!D34","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D35","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D36","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D37","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D38","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D39","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D40","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D41","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,null,null,null,150.35727306513544,-35.55151262951604,114.8057604356194]
[]
[]
[null,{"$f":"Output_Summary!C44","v":"Delayed Capital Expenditure"}]
[null,null,null,null,null,null,null,null,null,"Base Case from Start Date to End Date"]
[null,null,{"$f":"Output_Summary!D46","v":"Delayed capex category"},null,null,null,null,null,null,"Date Range",null,null,"Pre-tax","Tax","Post-tax"]
[null,null,{"$f":"Output_Summary!D47","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D48","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D49","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D50","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D51","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D52","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D53","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D54","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D55","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D56","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D57","v":"Total Delayed Capital Expenditure"},null,null,null,null,null,null,null,null,null,0,0,0]
[]
[]
[null,{"$f":"Output_Summary!C60","v":"Delayed Capital Expenditure to Date for Assessment"}]
[null,null,null,null,null,null,null,null,null,"Base Case from End Date to Date for Assessment"]
[null,null,{"$f":"Output_Summary!D62","v":"Delayed capex category"},null,null,null,null,null,null,"Date Range",null,null,"Pre-tax","Tax","Post-tax"]
[null,null,{"$f":"Output_Summary!D63","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D64","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D65","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D66","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D67","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D68","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D69","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D70","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D71","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D72","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D73","v":"Total Delayed Capital Expenditure"},null,null,null,null,null,null,null,null,null,0,0,0]
[]
[]
[null,{"$f":"Output_Summary!C76","v":"Avoided Operating Expenditure"}]
[null,null,null,null,null,null,null,null,null,"Base Case from Start Date to Date for Assessment"]
[null,null,{"$f":"Output_Summary!D78","v":"Tax deductible avoided opex category"},null,null,null,null,null,null,"Date Range",null,null,"Pre-tax","Tax","Post-tax"]
[null,null,{"$f":"Output_Summary!D79","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D80","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D81","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D82","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D83","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D84","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D85","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D86","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D87","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D88","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D89","v":"Non tax deductible avoided opex category"}]
[null,null,{"$f":"Output_Summary!D90","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D91","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D92","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D93","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D94","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D95","v":"Total Avoided Operating Expenditure"},null,null,null,null,null,null,null,null,null,0,0,0]
[]
[]
[null,{"$f":"Output_Summary!C98","v":"Delayed Operating Expenditure"}]
[null,null,null,null,null,null,null,null,null,"Base Case from Start Date to End Date"]
[null,null,{"$f":"Output_Summary!D100","v":"Tax deductible delayed opex category"},null,null,null,null,null,null,"Date Range",null,null,"Pre-tax","Tax","Post-tax"]
[null,null,{"$f":"Output_Summary!D101","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D102","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D103","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D104","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D105","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D106","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D107","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D108","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D109","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D110","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D111","v":"Non tax deductible delayed opex category"}]
[null,null,{"$f":"Output_Summary!D112","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D113","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D114","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D115","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D116","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D117","v":"Total Delayed Operating Expenditure"},null,null,null,null,null,null,null,null,null,0,0,0]
[]
[]
[null,{"$f":"Output_Summary!C120","v":"Delayed Operating Expenditure to Date for Assessment"}]
[null,null,null,null,null,null,null,null,null,"Base Case from End Date to Date for Assessment"]
[null,null,{"$f":"Output_Summary!D122","v":"Tax deductible delayed opex category"},null,null,null,null,null,null,"Date Range",null,null,"Pre-tax","Tax","Post-tax"]
[null,null,{"$f":"Output_Summary!D123","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D124","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D125","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D126","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D127","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D128","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D129","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D130","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D131","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D132","v":""},null,null,null,null,null,null,null,null,"",0,0,0]
[null,null,{"$f":"Output_Summary!D133","v":"Non tax deductible delayed opex category"},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"Output_Summary!D134","v":""},null,null,null,null,null,null,"",null,"",0,0]
[null,null,{"$f":"Output_Summary!D135","v":""},null,null,null,null,null,null,"",null,"",0,0,0]
[null,null,{"$f":"Output_Summary!D136","v":""},null,null,null,null,null,null,"",null,"",0,0,0]
[null,null,{"$f":"Output_Summary!D137","v":""},null,null,null,null,null,null,"",null,"",0,0,0]
[null,null,{"$f":"Output_Summary!D138","v":""},null,null,null,null,null,null,"",null,"",0,0,0]
[null,null,{"$f":"Output_Summary!D139","v":"Total Delayed Operating Expenditure"},null,null,null,null,null,null,null,null,null,0,0,0]
[]
[]
[null,{"$f":"Output_Summary!C142","v":"Additional Sales Margin"}]
[null,null,null,null,null,null,null,null,null,"Base Case from Start Date to Date for Assessment"]
[null,null,{"$f":"Output_Summary!D144","v":"Additional sales margin category"},null,null,null,null,null,null,"Date Range",null,null,"Pre-tax","Tax","Post-tax"]
[null,null,{"$f":"Output_Summary!D145","v":""},null,null,null,null,null,null,"2015-02-01","to","2015-01-01",99.309994666375914,0,99.309994666375914]
[null,null,{"$f":"Output_Summary!D146","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D147","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D148","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D149","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D150","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D151","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D152","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D153","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D154","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D155","v":"Total Additional Sales Margin"},null,null,null,null,null,null,null,null,null,99.309994666375914,0,99.309994666375914]
[null,null,{"$f":"Output_Summary!D154","v":""}]
[]
[null,{"$f":"Output_Summary!C158","v":"Delayed Sales Margin"}]
[null,null,null,null,null,null,null,null,null,"Base Case from Start Date to End Date"]
[null,null,{"$f":"Output_Summary!D160","v":"Delayed sales margin category"},null,null,null,null,null,null,"Date Range",null,null,"Pre-tax","Tax","Post-tax"]
[null,null,{"$f":"Output_Summary!D161","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D162","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D163","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D164","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D165","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D166","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D167","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D168","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D169","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D170","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D171","v":"Total Delayed Sales Margin"},null,null,null,null,null,null,null,null,null,0,0,0]
[]
[]
[null,{"$f":"Output_Summary!C174","v":"Delayed Sales Margin to Date for Assessment"}]
[null,null,null,null,null,null,null,null,null,"Base Case from End Date to Date for Assessment"]
[null,null,{"$f":"Output_Summary!D176","v":"Delayed sales margin category"},null,null,null,null,null,null,"Date Range",null,null,"Pre-tax","Tax","Post-tax"]
[null,null,{"$f":"Output_Summary!D177","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D178","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D179","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D180","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D181","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D182","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D183","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D184","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D185","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D186","v":""},null,null,null,null,null,null,"","","",0,0,0]
[null,null,{"$f":"Output_Summary!D187","v":"Total Delayed Sales Margin"},null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,{"$f":"Output_Summary!D186","v":""}]
[]
[]
[null,"TOTAL ECONOMIC BENEFIT (TO DATE FOR ASSESSMENT)",null,null,null,null,null,null,null,null,null,null,{"$f":"M41+M73+M95+M139+M155+M187","v":249.66726773151134},{"$f":"N41+N73+N95+N139+N155+N187","v":-35.55151262951604},{"$f":"O41+O73+O95+O139+O155+O187","v":214.11575510199532},null,null,null,{"$f":"S41+S73+S95+S139+S155+S187","v":0},{"$f":"T41+T73+T95+T139+T155+T187","v":0},{"$f":"U41+U73+U95+U139+U155+U187","v":0},null,null,null,{"$f":"Y41+Y73+Y95+Y139+Y155+Y187","v":0},{"$f":"Z41+Z73+Z95+Z139+Z155+Z187","v":0},{"$f":"AA41+AA73+AA95+AA139+AA155+AA187","v":0},null,null,null,{"$f":"AE41+AE73+AE95+AE139+AE155+AE187","v":0},{"$f":"AF41+AF73+AF95+AF139+AF155+AF187","v":0},{"$f":"AG41+AG73+AG95+AG139+AG155+AG187","v":0}]
[]
[null,"Scenario descriptions"]
[]
[]
[null,null,"Assumptions",null,null,null,null,null,null,null,null,null,"Base Case Assumptions"]
[]
[null,null,{"$f":"Output_Summary!H18","v":"Region (for Inflation)"},null,null,null,null,null,null,null,null,null,"Region (for Inflation)",null,"Vic"]
[null,null,{"$f":"Output_Summary!H19","v":"Timing of Analysis"},null,null,null,null,null,null,null,null,null,"Timing of Analysis",null,"Financial Year"]
[]
[null,null,{"$f":"Output_Summary!H21","v":"Date of Earliest Benefit"},null,null,null,null,null,null,null,null,null,"Date of Earliest Benefit",null,"2010-01-01"]
[null,null,{"$f":"Output_Summary!H22","v":"Date for Assessment"},null,null,null,null,null,null,null,null,null,"Date for Assessment",null,"2015-01-01"]
[]
[null,null,{"$f":"Output_Summary!H24","v":"Nominal rate of return"},null,null,null,null,null,null,null,null,null,"Nominal rate of return",null,8.5000000000000006E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tax Rate",null,0.3]
[]
[]
[null,null,{"$f":"Scenario_Outputs!$C$41","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,null,null,null,100]
[null,null,{"$f":"Scenario_Outputs!$C$57","v":"Total Delayed Capital Expenditure"},null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"Scenario_Outputs!$C$95","v":"Total Avoided Operating Expenditure"},null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"Scenario_Outputs!$C$117","v":"Total Delayed Operating Expenditure"},null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"Scenario_Outputs!$C$155","v":"Total Additional Sales Margin"},null,null,null,null,null,null,null,null,null,100]

{"sheet":"Report","index":20,"n_rows":57,"n_cols":29,"rows_kept":57,"cut":false,"hidden":true,"merged":[[50,2,50,10],[44,19,44,22],[43,15,43,18],[53,2,53,5],[54,2,54,5],[48,2,48,10],[18,19,18,22],[22,11,22,14],[19,23,19,26],[23,23,23,26],[24,15,24,18],[25,23,25,26],[19,11,19,14],[22,15,22,18],[22,19,22,22],[19,19,19,22],[26,15,26,18],[47,23,47,26],[22,2,22,10],[36,2,36,5],[46,19,46,22],[23,19,23,22],[22,23,22,26],[34,15,34,18],[56,6,56,26],[31,2,32,26],[34,2,34,5],[34,7,34,10],[53,6,53,26],[54,6,54,26],[55,6,55,26],[56,2,56,5],[46,11,46,14],[46,15,46,18],[55,2,55,5],[50,11,50,14],[45,2,45,10],[37,6,37,24],[50,15,50,18],[50,19,50,22],[50,23,50,26],[46,23,46,26],[48,19,48,22],[48,23,48,26],[49,23,49,26],[49,2,49,10],[49,19,49,22],[47,19,47,22],[2,26,2,28],[21,2,21,26],[24,11,24,14],[25,11,25,14],[20,11,20,14],[47,15,47,18],[20,19,20,22],[45,23,45,26],[43,19,43,22],[43,23,43,26],[19,2,19,10],[18,2,18,10],[18,11,18,14],[17,15,17,18],[47,11,47,14],[44,2,44,10],[15,11,15,14],[15,15,15,18],[8,2,8,7],[8,8,8,26],[37,2,37,5],[18,15,18,18],[15,2,15,10],[16,15,16,18],[4,0,4,28],[43,2,43,10],[44,23,44,26],[23,2,23,10],[23,11,23,14],[23,15,23,18],[20,23,20,26],[20,15,20,18],[49,11,49,14],[48,11,48,14],[48,15,48,18],[49,15,49,18],[16,19,16,22],[16,23,16,26],[9,2,9,7],[9,8,9,26],[17,19,17,22],[17,23,17,26],[17,11,17,14],[16,2,16,10],[26,19,26,22],[26,23,26,26],[18,23,18,26],[19,15,19,18],[45,15,45,18],[44,11,44,14],[44,15,44,18],[45,11,45,14],[43,11,43,14],[45,19,45,22],[26,2,26,10],[15,19,15,22],[15,23,15,26],[17,2,17,10],[16,11,16,14],[26,11,26,14],[20,2,20,10],[24,19,24,22],[24,23,24,26],[25,15,25,18],[25,19,25,22]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Model_Name","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Region","v":"New South Wales"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2018-06-08"}]
[]
[{"$f":"\"Case Report\"","v":"Case Report"}]
[]
[{"$f":"\"1.\"","v":"1."},"Overview"]
[]
[null,null,"Case name:",null,null,null,null,null,{"$f":"Cover!C14","v":"00:00:00"}]
[null,null,"Report prepared by:",null,null,null,null,null,{"$f":"Cover!C19","v":"00:00:00"}]
[]
[{"$f":"\"2.\"","v":"2."},"Key Assumptions"]
[]
[null,null,{"$f":"\"Key inputs and assumptions in \"&DD_TS_Denom","v":"Key inputs and assumptions in $"}]
[]
[null,null,"Input Category",null,null,null,null,null,null,null,null,{"$f":"Scenario_Outputs!$J$7","v":"Base Case"},null,null,null,{"$f":"Scenario_Outputs!$P$7","v":"Scenario 1"},null,null,null,{"$f":"Scenario_Outputs!$V$7","v":"Scenario 2"},null,null,null,{"$f":"Scenario_Outputs!$AB$7","v":"Scenario 3"}]
[null,null,{"$f":"Scenario_Outputs!C198","v":"Region (for Inflation)"},null,null,null,null,null,null,null,null,{"$f":"IF(Scenario_Outputs!O198=0,\"\",Scenario_Outputs!O198)","v":"Vic"},null,null,null,{"$f":"IF(Scenario_Outputs!U198=0,\"\",Scenario_Outputs!U198)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!AA198=0,\"\",Scenario_Outputs!AA198)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!AG198=0,\"\",Scenario_Outputs!AG198)","v":""}]
[null,null,{"$f":"Scenario_Outputs!C199","v":"Timing of Analysis"},null,null,null,null,null,null,null,null,{"$f":"IF(Scenario_Outputs!O199=0,\"\",Scenario_Outputs!O199)","v":"Financial Year"},null,null,null,{"$f":"IF(Scenario_Outputs!U199=0,\"\",Scenario_Outputs!U199)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!AA199=0,\"\",Scenario_Outputs!AA199)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!AG199=0,\"\",Scenario_Outputs!AG199)","v":""}]
[null,null,{"$f":"Scenario_Outputs!C201","v":"Date of Earliest Benefit"},null,null,null,null,null,null,null,null,{"$f":"IF(Scenario_Outputs!O201=0,\"\",Scenario_Outputs!O201)","v":"2010-01-01"},null,null,null,{"$f":"IF(Scenario_Outputs!U201=0,\"\",Scenario_Outputs!U201)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!AA201=0,\"\",Scenario_Outputs!AA201)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!AG201=0,\"\",Scenario_Outputs!AG201)","v":""}]
[null,null,{"$f":"Scenario_Outputs!C202","v":"Date for Assessment"},null,null,null,null,null,null,null,null,{"$f":"IF(Scenario_Outputs!O202=0,\"\",Scenario_Outputs!O202)","v":"2015-01-01"},null,null,null,{"$f":"IF(Scenario_Outputs!U202=0,\"\",Scenario_Outputs!U202)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!AA202=0,\"\",Scenario_Outputs!AA202)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!AG202=0,\"\",Scenario_Outputs!AG202)","v":""}]
[null,null,{"$f":"Scenario_Outputs!C204","v":"Nominal rate of return"},null,null,null,null,null,null,null,null,{"$f":"IF(Scenario_Outputs!O204=0,\"\",Scenario_Outputs!O204)","v":8.5000000000000006E-2},null,null,null,{"$f":"IF(Scenario_Outputs!U204=0,\"\",Scenario_Outputs!U204)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!AA204=0,\"\",Scenario_Outputs!AA204)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!AG204=0,\"\",Scenario_Outputs!AG204)","v":""}]
[null,null,{"$f":"\"Inputs (in actual \"&Set_Up!J29&\" entered)\"","v":"Inputs (in actual $ entered)"}]
[null,null,{"$f":"Scenario_Outputs!$C$41","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,null,null,{"$f":"IF(Scenario_Outputs!M208=0,\"\",Scenario_Outputs!M208)","v":100},null,null,null,{"$f":"IF(Scenario_Outputs!S208=0,\"\",Scenario_Outputs!S208)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!Y208=0,\"\",Scenario_Outputs!Y208)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!AE208=0,\"\",Scenario_Outputs!AE208)","v":""}]
[null,null,{"$f":"Scenario_Outputs!$C$57","v":"Total Delayed Capital Expenditure"},null,null,null,null,null,null,null,null,{"$f":"IF(Scenario_Outputs!M209=0,\"\",Scenario_Outputs!M209)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!S209=0,\"\",Scenario_Outputs!S209)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!Y209=0,\"\",Scenario_Outputs!Y209)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!AE209=0,\"\",Scenario_Outputs!AE209)","v":""}]
[null,null,{"$f":"Scenario_Outputs!$C$95","v":"Total Avoided Operating Expenditure"},null,null,null,null,null,null,null,null,{"$f":"IF(Scenario_Outputs!M210=0,\"\",Scenario_Outputs!M210)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!S210=0,\"\",Scenario_Outputs!S210)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!Y210=0,\"\",Scenario_Outputs!Y210)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!AE210=0,\"\",Scenario_Outputs!AE210)","v":""}]
[null,null,{"$f":"Scenario_Outputs!$C$117","v":"Total Delayed Operating Expenditure"},null,null,null,null,null,null,null,null,{"$f":"IF(Scenario_Outputs!M211=0,\"\",Scenario_Outputs!M211)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!S211=0,\"\",Scenario_Outputs!S211)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!Y211=0,\"\",Scenario_Outputs!Y211)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!AE211=0,\"\",Scenario_Outputs!AE211)","v":""}]
[null,null,{"$f":"Scenario_Outputs!$C$155","v":"Total Additional Sales Margin"},null,null,null,null,null,null,null,null,{"$f":"IF(Scenario_Outputs!M212=0,\"\",Scenario_Outputs!M212)","v":100},null,null,null,{"$f":"IF(Scenario_Outputs!S212=0,\"\",Scenario_Outputs!S212)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!Y212=0,\"\",Scenario_Outputs!Y212)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!AE212=0,\"\",Scenario_Outputs!AE212)","v":""}]
[]
[]
[{"$f":"\"3.\"","v":"3."},"Summary"]
[]
[null,null,"The present value of the expenditure avoided or delayed (and additional sales margin gained) by non-compliance for the period:"]
[]
[]
[null,null,{"$f":"TS_Start_Date","v":{"$error":"#N/A"}},null,null,null,"to",{"$f":"TS_Penalty_Date","v":{"$error":"#N/A"}},null,null,null,"is:"]
[]
[null,null,{"$f":"Scenario_Outputs!O191","v":214.11575510199532},null,null,null,"after taxation and"]
[null,null,{"$f":"Scenario_Outputs!M191","v":249.66726773151134},null,null,null,{"$f":"\"before taxation (in \"&Set_Up!J29&\").\"","v":"before taxation (in $)."}]
[]
[{"$f":"\"4.\"","v":"4."},"Scenario Analysis"]
[]
[null,null,{"$f":"\"Net present value of economic benefits of cash flows in \"&DD_TS_Denom","v":"Net present value of economic benefits of cash flows in $"}]
[]
[null,null,"Cost Category",null,null,null,null,null,null,null,null,{"$f":"Scenario_Outputs!$J$7","v":"Base Case"},null,null,null,{"$f":"Scenario_Outputs!$P$7","v":"Scenario 1"},null,null,null,{"$f":"Scenario_Outputs!$V$7","v":"Scenario 2"},null,null,null,{"$f":"Scenario_Outputs!$AB$7","v":"Scenario 3"}]
[null,null,{"$f":"Scenario_Outputs!$C$41","v":"Total Avoided Capital Expenditure"},null,null,null,null,null,null,null,null,{"$f":"IF(Scenario_Outputs!M41=0,\"\",Scenario_Outputs!M41)","v":150.35727306513544},null,null,null,{"$f":"IF(Scenario_Outputs!S41=0,\"\",Scenario_Outputs!S41)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!Y41=0,\"\",Scenario_Outputs!Y41)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!AE41=0,\"\",Scenario_Outputs!AE41)","v":""}]
[null,null,{"$f":"Scenario_Outputs!$C$57","v":"Total Delayed Capital Expenditure"},null,null,null,null,null,null,null,null,{"$f":"IF(Scenario_Outputs!M73=0,\"\",Scenario_Outputs!M73)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!S73=0,\"\",Scenario_Outputs!S73)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!Y73=0,\"\",Scenario_Outputs!Y73)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!AE73=0,\"\",Scenario_Outputs!AE73)","v":""}]
[null,null,{"$f":"Scenario_Outputs!$C$95","v":"Total Avoided Operating Expenditure"},null,null,null,null,null,null,null,null,{"$f":"IF(Scenario_Outputs!M95=0,\"\",Scenario_Outputs!M95)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!S95=0,\"\",Scenario_Outputs!S95)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!Y95=0,\"\",Scenario_Outputs!Y95)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!AE95=0,\"\",Scenario_Outputs!AE95)","v":""}]
[null,null,{"$f":"Scenario_Outputs!$C$117","v":"Total Delayed Operating Expenditure"},null,null,null,null,null,null,null,null,{"$f":"IF(Scenario_Outputs!M139=0,\"\",Scenario_Outputs!M139)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!S139=0,\"\",Scenario_Outputs!S139)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!Y139=0,\"\",Scenario_Outputs!Y139)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!AE139=0,\"\",Scenario_Outputs!AE139)","v":""}]
[null,null,{"$f":"Scenario_Outputs!$C$155","v":"Total Additional Sales Margin"},null,null,null,null,null,null,null,null,{"$f":"IF(Scenario_Outputs!M155=0,\"\",Scenario_Outputs!M155)","v":99.309994666375914},null,null,null,{"$f":"IF(Scenario_Outputs!S155=0,\"\",Scenario_Outputs!S155)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!Y155=0,\"\",Scenario_Outputs!Y155)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!AE155=0,\"\",Scenario_Outputs!AE155)","v":""}]
[null,null,"Tax",null,null,null,null,null,null,null,null,{"$f":"IF((Scenario_Outputs!N41+Scenario_Outputs!N73+Scenario_Outputs!N95+Scenario_Outputs!N139+Scenario_Outputs!N155+Scenario_Outputs!N187)=0,\"\",Scenario_Outputs!N41+Scenario_Outputs!N73+Scenario_Outputs!N95+Scenario_Outputs!N139+Scenario_Outputs!N155+Scenario_Outputs!N187)","v":-35.55151262951604},null,null,null,{"$f":"IF((Scenario_Outputs!T41+Scenario_Outputs!T73+Scenario_Outputs!T95+Scenario_Outputs!T139+Scenario_Outputs!T155+Scenario_Outputs!T187)=0,\"\",Scenario_Outputs!T41+Scenario_Outputs!T73+Scenario_Outputs!T95+Scenario_Outputs!T139+Scenario_Outputs!T155+Scenario_Outputs!T187)","v":""},null,null,null,{"$f":"IF((Scenario_Outputs!Z41+Scenario_Outputs!Z73+Scenario_Outputs!Z95+Scenario_Outputs!Z139+Scenario_Outputs!Z155+Scenario_Outputs!Z187)=0,\"\",Scenario_Outputs!Z41+Scenario_Outputs!Z73+Scenario_Outputs!Z95+Scenario_Outputs!Z139+Scenario_Outputs!Z155+Scenario_Outputs!Z187)","v":""},null,null,null,{"$f":"IF((Scenario_Outputs!AF41+Scenario_Outputs!AF73+Scenario_Outputs!AF95+Scenario_Outputs!AF139+Scenario_Outputs!AF155+Scenario_Outputs!AF187)=0,\"\",Scenario_Outputs!AF41+Scenario_Outputs!AF73+Scenario_Outputs!AF95+Scenario_Outputs!AF139+Scenario_Outputs!AF155+Scenario_Outputs!AF187)","v":""}]
[null,null,"Total Present Value of Economic Benefit at Date for Assessment after Tax",null,null,null,null,null,null,null,null,{"$f":"IF(Scenario_Outputs!O191=0,\"\",Scenario_Outputs!O191)","v":214.11575510199532},null,null,null,{"$f":"IF(Scenario_Outputs!U191=0,\"\",Scenario_Outputs!U191)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!AA191=0,\"\",Scenario_Outputs!AA191)","v":""},null,null,null,{"$f":"IF(Scenario_Outputs!AG191=0,\"\",Scenario_Outputs!AG191)","v":""}]
[]
[null,null,"Scenario Descriptions:"]
[null,null,{"$f":"L44","v":"Base Case"},null,null,null,{"$f":"IF(Scenario_Description_Base_Case=0,\"-\",Scenario_Description_Base_Case)","v":"-"}]
[null,null,{"$f":"P44","v":"Scenario 1"},null,null,null,{"$f":"IF(Scenario_Description_Scenario_1=0,\"-\",Scenario_Description_Scenario_1)","v":"-"}]
[null,null,{"$f":"T44","v":"Scenario 2"},null,null,null,{"$f":"IF(Scenario_Description_Scenario_2=0,\"-\",Scenario_Description_Scenario_2)","v":"-"}]
[null,null,{"$f":"X44","v":"Scenario 3"},null,null,null,{"$f":"IF(Scenario_Description_Scenario_3=0,\"-\",Scenario_Description_Scenario_3)","v":"-"}]

{"sheet":"Appendices_SC","index":21,"n_rows":18,"n_cols":4,"rows_kept":18,"cut":false,"hidden":true,"merged":[[11,2,11,6]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Appendices"]
[null,null,{"$f":"\"Section \"&Contents!B26","v":"Section 5"}]
[null,null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,null,"Go to Table of Contents"]
[null,null,null,"è"]
[]
[]
[]
[null,null,"Section Cover Notes:"]
[null,null,"This section contains lookup tables, raw data and information used in the model"]

{"sheet":"Lookup_Tables_SSC","index":22,"n_rows":18,"n_cols":4,"rows_kept":18,"cut":false,"hidden":true,"merged":[[11,2,11,6]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Lookup Tables"]
[null,null,{"$f":"\"Sub-Section \"&Contents!D27","v":"Sub-Section 5.1."}]
[null,null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,null,"Go to Table of Contents"]
[null,null,"ç","è"]
[]
[]
[]
[null,null,"Sub-Section Cover Notes:"]
[null,null,"This section contains lookup tables."]

{"sheet":"CPI_LU","index":23,"n_rows":79,"n_cols":52,"rows_kept":79,"cut":false,"hidden":true,"merged":[[2,1,2,5]]}
[null,"CPI Index Lookup Table"]
[null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,"Go to Table of Contents"]
["é","ç","è","x","h","O"]
[]
[]
[null,{"$f":"Yr_Name&\" Ending \"&DAY(TS_Per_1_End_Date)&\" \"&INDEX(LU_Mth_Names,DD_TS_Fin_YE_Mth)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"Time_Series_Indicies!E32","v":1980},{"$f":"K7+1","v":1981},{"$f":"L7+1","v":1982},1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021]
[null,"Period Start Date (From Start of Day...)"]
[null,"Period End Date (Until End of Day...)",null,null,null,null,null,null,null,null,{"$f":"DATE(K7,DD_TS_Fin_YE_Mth,DD_TS_Fin_YE_Day)","v":"1980-06-30"},"1981-06-30","1982-06-30","1983-06-30","1984-06-30","1985-06-30","1986-06-30","1987-06-30","1988-06-30","1989-06-30","1990-06-30","1991-06-30","1992-06-30","1993-06-30","1994-06-30","1995-06-30","1996-06-30","1997-06-30","1998-06-30","1999-06-30","2000-06-30","2001-06-30","2002-06-30","2003-06-30","2004-06-30","2005-06-30","2006-06-30","2007-06-30","2008-06-30","2009-06-30","2010-06-30","2011-06-30","2012-06-30","2013-06-30","2014-06-30","2015-06-30","2016-06-30","2017-06-30","2018-06-30","2019-06-30","2020-06-30","2021-06-30"]
[null,"Financial Year",null,null,null,null,null,null,null,null,{"$f":"K7","v":1980},{"$f":"L7","v":1981},1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021]
[null,"Financial Year Period"]
[null,"Counter"]
[null,"Period Key"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"From"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(K9)&\"/\"&YEAR(K9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":26.1},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(L9)&\"/\"&YEAR(L9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":28.4},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(M9)&\"/\"&YEAR(M9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":31.6},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(N9)&\"/\"&YEAR(N9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":35.1},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(O9)&\"/\"&YEAR(O9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":36.1},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(P9)&\"/\"&YEAR(P9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":38.4},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(Q9)&\"/\"&YEAR(Q9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":41.8},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(R9)&\"/\"&YEAR(R9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":45.7},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(S9)&\"/\"&YEAR(S9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":49},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(T9)&\"/\"&YEAR(T9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":52.9},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(U9)&\"/\"&YEAR(U9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":57.2},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(V9)&\"/\"&YEAR(V9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":58.9},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(W9)&\"/\"&YEAR(W9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":59.5},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(X9)&\"/\"&YEAR(X9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":60.5},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(Y9)&\"/\"&YEAR(Y9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":61.4},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(Z9)&\"/\"&YEAR(Z9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":64.400000000000006},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AA9)&\"/\"&YEAR(AA9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":67},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AB9)&\"/\"&YEAR(AB9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":67.099999999999994},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AC9)&\"/\"&YEAR(AC9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":67.8},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AD9)&\"/\"&YEAR(AD9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":68.7},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AE9)&\"/\"&YEAR(AE9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":70.900000000000006},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AF9)&\"/\"&YEAR(AF9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":75.400000000000006},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AG9)&\"/\"&YEAR(AG9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":77.5},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AH9)&\"/\"&YEAR(AH9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":79.400000000000006},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AI9)&\"/\"&YEAR(AI9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":81.2},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AJ9)&\"/\"&YEAR(AJ9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":83.2},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AK9)&\"/\"&YEAR(AK9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":86.4},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AL9)&\"/\"&YEAR(AL9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":87.9},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AM9)&\"/\"&YEAR(AM9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":91.7},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AN9)&\"/\"&YEAR(AN9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":92.9},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AO9)&\"/\"&YEAR(AO9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":95.6},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AP9)&\"/\"&YEAR(AP9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":99.2},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AQ9)&\"/\"&YEAR(AQ9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":100.5},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AR9)&\"/\"&YEAR(AR9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":103.1},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AS9)&\"/\"&YEAR(AS9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AT9)&\"/\"&YEAR(AT9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":108.22066041275798},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AU9)&\"/\"&YEAR(AU9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":111.46728022514073},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AV9)&\"/\"&YEAR(AV9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":114.81129863189496},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AW9)&\"/\"&YEAR(AW9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":118.2556375908518},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AX9)&\"/\"&YEAR(AX9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":121.80330671857737},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AY9)&\"/\"&YEAR(AY9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":125.4574059201347},{"$f":"IFERROR(VLOOKUP(\"1/\"&MONTH(AZ9)&\"/\"&YEAR(AZ9),Time_Series_Indicies!$F$32:$Q$427,MATCH(Region,Time_Series_Indicies!$F$21:$Q$21,0),FALSE),0)","v":129.22112809773876}]
[null,{"$f":"K7","v":1980},{"$f":"K8","v":"00:00:00"},{"$f":"K9","v":"1980-06-30"},{"$f":"K10","v":1980},{"$f":"K11","v":0},{"$f":"K12","v":0},{"$f":"K13","v":0},"To",{"$f":"K17","v":26.1},{"$f":"IF(IFERROR(($J18-K$17)/K$17,1)=-1,1,IFERROR(($J18-K$17)/K$17,1))","v":0},-8.0985915492957652E-2,-0.17405063291139239,-0.25641025641025639,-0.27700831024930744,-0.32031249999999994,-0.37559808612440182,-0.42888402625820571,-0.4673469387755102,-0.50661625708884683,{"$f":"IF(IFERROR(($J18-U$17)/U$17,1)=-1,1,IFERROR(($J18-U$17)/U$17,1))","v":-0.54370629370629375},-0.55687606112054322,-0.56134453781512605,-0.56859504132231398,-0.57491856677524422,-0.59472049689440998,-0.61044776119402988,-0.61102831594634865,-0.61504424778761058,-0.62008733624454149,{"$f":"IF(IFERROR(($J18-AE$17)/AE$17,1)=-1,1,IFERROR(($J18-AE$17)/AE$17,1))","v":-0.63187588152327223},-0.65384615384615385,-0.66322580645161289,-0.67128463476070532,-0.6785714285714286,-0.68629807692307687,-0.69791666666666663,-0.70307167235494883,-0.7153762268266084,-0.71905274488697535,{"$f":"IF(IFERROR(($J18-AO$17)/AO$17,1)=-1,1,IFERROR(($J18-AO$17)/AO$17,1))","v":-0.72698744769874479},-0.73689516129032251,-0.74029850746268666,-0.74684772065955385,-0.75377358490566038,-0.75882608828615961,-0.76585057115161115,-0.77267045742874874,-0.77929170624150357,-0.78572010314709106,-0.79196126519135057,-0.79802064581684518]
[null,{"$f":"L7","v":1981},{"$f":"L8","v":"00:00:00"},{"$f":"L9","v":"1981-06-30"},{"$f":"L10","v":1981},{"$f":"L11","v":0},{"$f":"L12","v":0},{"$f":"L13","v":0},null,{"$f":"L17","v":28.4},8.8122605363984557E-2,0,-0.10126582278481021,-0.19088319088319095,-0.21329639889196683,-0.26041666666666669,-0.32057416267942584,-0.37855579868708977,-0.42040816326530617,-0.4631379962192817,-0.50349650349650354,-0.51782682512733447,-0.52268907563025213,-0.53057851239669429,-0.53745928338762217,-0.55900621118012428,-0.57611940298507469,-0.57675111773472432,-0.58112094395280234,-0.58660844250363908,-0.59943582510578286,-0.62334217506631306,-0.63354838709677419,-0.64231738035264485,-0.65024630541871919,-0.65865384615384615,-0.67129629629629628,-0.67690557451649602,-0.69029443838604143,-0.6942949407965554,-0.70292887029288698,-0.71370967741935498,-0.71741293532338302,-0.72453928225024244,-0.73207547169811316,-0.73757321484011229,-0.74521671343700235,-0.75263758586116736,-0.75984231637006538,-0.76683720035928671,-0.77362834986338513,-0.78022169889649051]
[null,{"$f":"M7","v":1982},{"$f":"M8","v":"00:00:00"},{"$f":"M9","v":"1982-06-30"},{"$f":"M10","v":1982},{"$f":"M11","v":0},{"$f":"M12","v":0},{"$f":"M13","v":0},null,{"$f":"M17","v":31.6},0.21072796934865901,0.11267605633802827,0,-9.9715099715099717E-2,-0.12465373961218836,-0.17708333333333326,-0.24401913875598077,-0.30853391684901532,-0.35510204081632651,-0.40264650283553871,-0.44755244755244755,-0.46349745331069608,-0.46890756302521008,-0.47768595041322309,-0.48534201954397388,-0.50931677018633548,-0.5283582089552239,-0.52906110283159458,-0.53392330383480824,-0.54002911208151383,-0.55430183356840623,-0.58090185676392569,-0.59225806451612906,-0.60201511335012592,-0.61083743842364535,-0.62019230769230771,-0.6342592592592593,-0.64050056882821393,-0.65539803707742639,-0.65984930032292788,-0.66945606694560666,-0.68145161290322576,-0.6855721393034826,-0.69350145489815718,-0.70188679245283025,-0.70800399961082927,-0.71650873748624189,-0.72476576454974939,-0.73278229567936837,-0.74056533561103743,-0.74812168505925958,-0.75545794665947541]
[null,{"$f":"N7","v":1983},{"$f":"N8","v":"00:00:00"},{"$f":"N9","v":"1983-06-30"},{"$f":"N10","v":1983},{"$f":"N11","v":0},{"$f":"N12","v":0},{"$f":"N13","v":0},null,{"$f":"N17","v":35.1},0.34482758620689652,0.23591549295774658,0.11075949367088607,0,-2.7700831024930747E-2,-8.5937499999999931E-2,-0.16028708133971284,-0.23194748358862147,-0.28367346938775506,-0.33648393194706988,-0.38636363636363635,-0.40407470288624786,-0.41008403361344536,-0.41983471074380163,-0.42833876221498368,-0.45496894409937894,-0.4761194029850746,-0.47690014903129652,-0.48230088495575218,-0.48908296943231439,-0.50493653032440056,-0.53448275862068972,-0.54709677419354841,-0.55793450881612094,-0.56773399014778325,-0.578125,-0.59375,-0.60068259385665534,-0.61723009814612873,-0.62217438105489775,-0.63284518828451874,-0.64616935483870963,-0.65074626865671648,-0.65955383123181377,-0.6688679245283019,-0.6756626704538008,-0.68510938879009775,-0.69428095999038619,-0.70318539804891866,-0.71183048354263967,-0.72022377042974728,-0.72837259265024001]
[null,{"$f":"O7","v":1984},{"$f":"O8","v":"00:00:00"},{"$f":"O9","v":"1984-06-30"},{"$f":"O10","v":1984},{"$f":"O11","v":0},{"$f":"O12","v":0},{"$f":"O13","v":0},null,{"$f":"O17","v":36.1},0.38314176245210724,0.27112676056338042,0.14240506329113922,2.8490028490028491E-2,0,-5.9895833333333259E-2,-0.13636363636363627,-0.21006564551422321,-0.26326530612244897,-0.31758034026465026,-0.36888111888111891,-0.38709677419354832,-0.39327731092436974,-0.40330578512396692,-0.41205211726384361,-0.4394409937888199,-0.46119402985074626,-0.46199701937406851,-0.46755162241887899,-0.47452692867540031,-0.4908321579689704,-0.52122015915119368,-0.53419354838709676,-0.54534005037783373,-0.55541871921182262,-0.56610576923076927,-0.58217592592592593,-0.58930602957906708,-0.60632497273718644,-0.61141011840688919,-0.62238493723849364,-0.63608870967741937,-0.64079601990049762,-0.64985451018428708,-0.65943396226415096,-0.66642229069464987,-0.67613814630548519,-0.68557101583056823,-0.69472914158307586,-0.70362052580881174,-0.71225293767845799,-0.72063392007617277]
[null,{"$f":"P7","v":1985},{"$f":"P8","v":"00:00:00"},{"$f":"P9","v":"1985-06-30"},{"$f":"P10","v":1985},{"$f":"P11","v":0},{"$f":"P12","v":0},{"$f":"P13","v":0},null,{"$f":"P17","v":38.4},0.47126436781609182,0.35211267605633806,0.21518987341772142,9.4017094017093933E-2,6.3711911357340639E-2,0,-8.1339712918660254E-2,-0.15973741794310731,-0.21632653061224494,-0.27410207939508507,-0.32867132867132876,-0.34804753820033957,-0.35462184873949582,-0.36528925619834712,-0.3745928338762215,-0.40372670807453426,-0.42686567164179107,-0.42771982116244406,-0.4336283185840708,-0.44104803493449785,-0.45839210155148102,-0.49071618037135284,-0.50451612903225806,-0.51637279596977337,-0.52709359605911332,-0.53846153846153855,-0.55555555555555558,-0.56313993174061439,-0.58124318429661948,-0.58665231431646936,-0.59832635983263593,-0.61290322580645162,-0.61791044776119408,-0.62754607177497568,-0.63773584905660374,-0.64516941724860255,-0.65550428859087639,-0.66553814426298685,-0.67527975171163768,-0.68473762302100738,-0.69392002235049266,-0.70283497315581811]
[null,{"$f":"Q7","v":1986},{"$f":"Q8","v":"00:00:00"},{"$f":"Q9","v":"1986-06-30"},{"$f":"Q10","v":1986},{"$f":"Q11","v":0},{"$f":"Q12","v":0},{"$f":"Q13","v":0},null,{"$f":"Q17","v":41.8},0.60153256704980829,0.47183098591549294,0.32278481012658211,0.19088319088319075,0.15789473684210514,8.854166666666663E-2,0,-8.5339168490153286E-2,-0.14693877551020415,-0.20982986767485826,-0.26923076923076933,-0.29032258064516131,-0.29747899159663871,-0.30909090909090914,-0.31921824104234531,-0.35093167701863365,-0.37611940298507468,-0.37704918032786883,-0.38348082595870209,-0.39155749636098985,-0.41043723554301842,-0.44562334217506638,-0.46064516129032262,-0.47355163727959704,-0.48522167487684736,-0.49759615384615391,-0.51620370370370372,-0.52445961319681467,-0.54416575790621602,-0.5500538213132401,-0.56276150627615062,-0.5786290322580645,-0.58407960199004982,-0.59456838021338509,-0.60566037735849054,-0.6137521260674893,-0.62500206414319348,-0.63592433411960536,-0.64652847972777217,-0.65682376672599252,-0.6668191909961092,-0.67652348640398952]
[null,{"$f":"R7","v":1987},{"$f":"R8","v":"00:00:00"},{"$f":"R9","v":"1987-06-30"},{"$f":"R10","v":1987},{"$f":"R11","v":0},{"$f":"R12","v":0},{"$f":"R13","v":0},null,{"$f":"R17","v":45.7},0.75095785440613028,0.60915492957746498,0.44620253164556967,0.30199430199430205,0.26592797783933519,0.1901041666666668,9.3301435406698704E-2,0,-6.7346938775510151E-2,-0.13610586011342146,-0.20104895104895104,-0.2241086587436332,-0.23193277310924365,-0.24462809917355366,-0.25570032573289897,-0.29037267080745344,-0.31791044776119398,-0.31892697466467951,-0.32595870206489669,-0.33478893740902471,-0.35543018335684062,-0.39389920424403185,-0.41032258064516125,-0.4244332493702771,-0.43719211822660098,-0.45072115384615385,-0.47106481481481483,-0.48009101251422071,-0.50163576881134131,-0.5080731969860065,-0.52196652719665271,-0.53931451612903225,-0.54527363184079602,-0.55674102812803095,-0.56886792452830182,-0.57771464500680048,-0.59001421845320434,-0.60195555189631489,-0.61354907951098536,-0.62480493156406347,-0.6357329432660811,-0.64634266336512725]
[null,{"$f":"S7","v":1988},{"$f":"S8","v":"00:00:00"},{"$f":"S9","v":"1988-06-30"},{"$f":"S10","v":1988},{"$f":"S11","v":0},{"$f":"S12","v":0},{"$f":"S13","v":0},null,{"$f":"S17","v":49},0.87739463601532552,0.72535211267605637,0.550632911392405,0.39601139601139596,0.35734072022160662,0.27604166666666674,0.17224880382775126,7.221006564551416E-2,0,-7.3724007561436641E-2,-0.14335664335664339,-0.16808149405772493,-0.17647058823529413,-0.19008264462809918,-0.20195439739413679,-0.23913043478260876,-0.26865671641791045,-0.26974664679582705,-0.27728613569321531,-0.28675400291120817,-0.30888575458392109,-0.35013262599469502,-0.36774193548387096,-0.38287153652392952,-0.39655172413793105,-0.41105769230769235,-0.43287037037037041,-0.4425483503981798,-0.46564885496183206,-0.47255113024757806,-0.48744769874476984,-0.50604838709677424,-0.51243781094527363,-0.52473326867119297,-0.53773584905660377,-0.54722139180160223,-0.56040911825398276,-0.57321273616891533,-0.58564343317370426,-0.59771207104243129,-0.60942919518682659,-0.62080504387070545]
[null,{"$f":"T7","v":1989},{"$f":"T8","v":"00:00:00"},{"$f":"T9","v":"1989-06-30"},{"$f":"T10","v":1989},{"$f":"T11","v":0},{"$f":"T12","v":0},{"$f":"T13","v":0},null,{"$f":"T17","v":52.9},1.0268199233716473,0.86267605633802824,0.67405063291139233,0.50712250712250706,0.46537396121883645,0.37760416666666669,0.26555023923444981,0.15754923413566729,7.9591836734693847E-2,0,-7.5174825174825252E-2,-0.10186757215619695,-0.11092436974789918,-0.12561983471074384,-0.13843648208469056,-0.17857142857142866,-0.21044776119402986,-0.21162444113263781,-0.21976401179941002,-0.22998544395924314,-0.25387870239774341,-0.29840848806366055,-0.3174193548387097,-0.33375314861460964,-0.34852216748768478,-0.36418269230769235,-0.38773148148148157,-0.39817974971558595,-0.42311886586695752,-0.43057050592034452,-0.44665271966527192,-0.46673387096774199,-0.47363184079601989,-0.48690591658583898,-0.50094339622641515,-0.51118391074091341,-0.52542127256399362,-0.53924395394562497,-0.55266403295691746,-0.56569323588050235,-0.57834294745679848,-0.59062422083184318]
[null,{"$f":"U7","v":1990},{"$f":"U8","v":"00:00:00"},{"$f":"U9","v":"1990-06-30"},{"$f":"U10","v":1990},{"$f":"U11","v":0},{"$f":"U12","v":0},{"$f":"U13","v":0},null,{"$f":"U17","v":57.2},{"$f":"IF(IFERROR(($J28-K$17)/K$17,1)=-1,1,IFERROR(($J28-K$17)/K$17,1))","v":1.1915708812260537},1.0140845070422537,0.810126582278481,0.62962962962962965,0.58448753462603875,0.48958333333333348,0.36842105263157909,0.25164113785557984,0.16734693877551027,8.1285444234404619E-2,{"$f":"IF(IFERROR(($J28-U$17)/U$17,1)=-1,1,IFERROR(($J28-U$17)/U$17,1))","v":0},-2.8862478777589063E-2,-3.8655462184873902E-2,-5.4545454545454501E-2,-6.8403908794788207E-2,-0.11180124223602488,-0.14626865671641787,-0.14754098360655726,-0.15634218289085539,-0.16739446870451236,{"$f":"IF(IFERROR(($J28-AE$17)/AE$17,1)=-1,1,IFERROR(($J28-AE$17)/AE$17,1))","v":-0.19322990126939354},-0.2413793103448276,-0.26193548387096771,-0.27959697732997485,-0.29556650246305416,-0.3125,-0.33796296296296297,-0.34926052332195678,-0.37622682660850598,-0.38428417653390745,{"$f":"IF(IFERROR(($J28-AO$17)/AO$17,1)=-1,1,IFERROR(($J28-AO$17)/AO$17,1))","v":-0.40167364016736395},-0.42338709677419356,-0.43084577114427858,-0.44519883608147426,-0.46037735849056599,-0.47145027777656423,-0.48684492988015948,-0.50179119405840733,-0.51630213015379345,-0.53039041762504224,-0.54406836662625468,-0.55734792876335404]
[null,{"$f":"V7","v":1991},{"$f":"V8","v":"00:00:00"},{"$f":"V9","v":"1991-06-30"},{"$f":"V10","v":1991},{"$f":"V11","v":0},{"$f":"V12","v":0},{"$f":"V13","v":0},null,{"$f":"V17","v":58.9},1.2567049808429116,1.073943661971831,0.86392405063291122,0.67806267806267795,0.63157894736842091,0.53385416666666674,0.40909090909090917,0.28884026258205681,0.20204081632653059,0.11342155009451796,2.9720279720279644E-2,0,-1.0084033613445401E-2,-2.6446280991735561E-2,-4.0716612377850167E-2,-8.540372670807464E-2,-0.12089552238805973,-0.12220566318926969,-0.13126843657817108,-0.14264919941775842,-0.1692524682651623,-0.21883289124668442,-0.24000000000000002,-0.25818639798488674,-0.27463054187192121,-0.29206730769230771,-0.31828703703703709,-0.32992036405005692,-0.35768811341330431,-0.36598493003229282,-0.3838912133891213,-0.40625000000000006,-0.4139303482587065,-0.42870999030067891,-0.44433962264150945,-0.45574163218600761,-0.47159381765631808,-0.48698428898671664,-0.50192649416186086,-0.51643348947753487,-0.53051795094906296,-0.54419218538743974]
[null,{"$f":"W7","v":1992},{"$f":"W8","v":"00:00:00"},{"$f":"W9","v":"1992-06-30"},{"$f":"W10","v":1992},{"$f":"W11","v":0},{"$f":"W12","v":0},{"$f":"W13","v":0},null,{"$f":"W17","v":59.5},1.2796934865900382,1.0950704225352115,0.88291139240506322,0.69515669515669509,0.64819944598337942,0.54947916666666674,0.42344497607655512,0.30196936542669578,0.21428571428571427,0.12476370510396978,4.020979020979016E-2,1.0186757215619719E-2,0,-1.6528925619834711E-2,-3.0944625407166103E-2,-7.6086956521739219E-2,-0.11194029850746269,-0.11326378539493286,-0.12241887905604716,-0.13391557496360992,-0.16078984485190415,-0.21087533156498681,-0.23225806451612904,-0.25062972292191443,-0.26724137931034486,-0.28485576923076927,-0.31134259259259262,-0.32309442548350403,-0.35114503816793896,-0.35952637244348767,-0.37761506276150625,-0.40020161290322581,-0.4079601990049751,-0.42289039767216291,-0.43867924528301888,-0.45019740433051703,-0.46621107216555052,-0.48175832249082579,-0.49685274028235515,-0.51150751483723811,-0.52573545129828936,-0.53954898184299949]
[null,{"$f":"X7","v":1993},{"$f":"X8","v":"00:00:00"},{"$f":"X9","v":"1993-06-30"},{"$f":"X10","v":1993},{"$f":"X11","v":0},{"$f":"X12","v":0},{"$f":"X13","v":0},null,{"$f":"X17","v":60.5},1.3180076628352488,1.1302816901408452,0.91455696202531633,0.72364672364672356,0.67590027700831024,0.57552083333333337,0.44736842105263169,0.32385120350109403,0.23469387755102042,0.14366729678638945,5.769230769230764E-2,2.7164685908319209E-2,1.680672268907563E-2,0,-1.4657980456026036E-2,-6.0559006211180204E-2,-9.7014925373134331E-2,-9.8360655737704847E-2,-0.10766961651917401,-0.11935953420669582,-0.14668547249647398,-0.19761273209549077,-0.21935483870967742,-0.23803526448362725,-0.25492610837438429,-0.27283653846153849,-0.29976851851851855,-0.31171786120591588,-0.34023991275899673,-0.34876210979547906,-0.36715481171548114,-0.3901209677419355,-0.39800995024875624,-0.41319107662463622,-0.42924528301886794,-0.44095702457136604,-0.4572398296809379,-0.47304837833100771,-0.48839648381651235,-0.50329755710341018,-0.51776461854700018,-0.53181030926893225]
[null,{"$f":"Y7","v":1994},{"$f":"Y8","v":"00:00:00"},{"$f":"Y9","v":"1994-06-30"},{"$f":"Y10","v":1994},{"$f":"Y11","v":0},{"$f":"Y12","v":0},{"$f":"Y13","v":0},null,{"$f":"Y17","v":61.4},1.3524904214559386,1.1619718309859155,0.94303797468354422,0.74928774928774922,0.70083102493074778,0.59895833333333337,0.46889952153110054,0.34354485776805238,0.2530612244897959,0.16068052930056712,7.3426573426573355E-2,4.2444821731748725E-2,3.1932773109243674E-2,1.4876033057851215E-2,0,-4.6583850931677127E-2,-8.3582089552238822E-2,-8.4947839046199652E-2,-9.4395280235988185E-2,-0.10625909752547313,-0.13399153737658684,-0.18567639257294438,-0.20774193548387099,-0.22670025188916884,-0.24384236453201974,-0.26201923076923084,-0.28935185185185192,-0.30147895335608654,-0.33042529989094876,-0.33907427341227131,-0.35774058577405854,-0.38104838709677424,-0.38905472636815924,-0.40446168768186225,-0.42075471698113209,-0.43264068278813017,-0.44916571144478662,-0.46520942858717151,-0.4807858529972539,-0.49590859514296498,-0.51059086907083984,-0.5248455039522717]
[null,{"$f":"Z7","v":1995},{"$f":"Z8","v":"00:00:00"},{"$f":"Z9","v":"1995-06-30"},{"$f":"Z10","v":1995},{"$f":"Z11","v":0},{"$f":"Z12","v":0},{"$f":"Z13","v":0},null,{"$f":"Z17","v":64.400000000000006},1.4674329501915711,1.2676056338028172,1.0379746835443038,0.83475783475783483,0.78393351800554023,0.67708333333333359,0.54066985645933041,0.4091903719912473,0.31428571428571439,0.21739130434782622,0.12587412587412591,9.3378607809847317E-2,8.2352941176470684E-2,6.4462809917355465E-2,4.8859934853420314E-2,0,-3.8805970149253646E-2,-4.0238450074515479E-2,-5.0147492625368606E-2,-6.2590975254730674E-2,-9.1678420310296188E-2,-0.14588859416445621,-0.16903225806451605,-0.18891687657430728,-0.2068965517241379,-0.22596153846153841,-0.25462962962962959,-0.26734926052332192,-0.29770992366412208,-0.30678148546824541,-0.32635983263598317,-0.35080645161290319,-0.35920398009950244,-0.37536372453928218,-0.39245283018867921,-0.40491954351067716,-0.42225198399094876,-0.4390795961077173,-0.45541708359972549,-0.47127872194148113,-0.48667837081697202,-0.50162948623006998]
[null,{"$f":"AA7","v":1996},{"$f":"AA8","v":"00:00:00"},{"$f":"AA9","v":"1996-06-30"},{"$f":"AA10","v":1996},{"$f":"AA11","v":0},{"$f":"AA12","v":0},{"$f":"AA13","v":0},null,{"$f":"AA17","v":67},1.5670498084291187,1.359154929577465,1.120253164556962,0.90883190883190879,0.85595567867036004,0.74479166666666674,0.60287081339712933,0.46608315098468261,0.36734693877551022,0.26654064272211725,0.17132867132867127,0.1375212224108659,0.12605042016806722,0.10743801652892562,9.1205211726384391E-2,4.0372670807453326E-2,0,-1.4903129657227172E-3,-1.1799410029498483E-2,-2.4745269286754044E-2,-5.5007052186177789E-2,-0.11140583554376665,-0.13548387096774195,-0.15617128463476077,-0.17487684729064043,-0.19471153846153849,-0.22453703703703709,-0.23777019340159278,-0.26935659760087244,-0.27879440258342308,-0.29916317991631797,-0.32459677419354843,-0.33333333333333331,-0.35014548981571286,-0.36792452830188677,-0.38089455613688472,-0.39892675353095608,-0.41643374129219041,-0.43343081678853435,-0.44993283183352856,-0.46595420566362,-0.48150893753749519]
[null,{"$f":"AB7","v":1997},{"$f":"AB8","v":"00:00:00"},{"$f":"AB9","v":"1997-06-30"},{"$f":"AB10","v":1997},{"$f":"AB11","v":0},{"$f":"AB12","v":0},{"$f":"AB13","v":0},null,{"$f":"AB17","v":67.099999999999994},1.5708812260536396,1.362676056338028,1.1234177215189871,0.91168091168091148,0.85872576177285298,0.74739583333333326,0.60526315789473684,0.4682713347921223,0.36938775510204069,0.26843100189035912,0.17307692307692291,0.13921901528013575,0.1277310924369747,0.109090909090909,9.2833876221498302E-2,4.1925465838509139E-2,1.4925373134327511E-3,0,-1.0324483775811251E-2,-2.3289665211062714E-2,-5.3596614950634849E-2,-0.11007957559681712,-0.13419354838709685,-0.15491183879093212,-0.17364532019704443,-0.19350961538461547,-0.22337962962962973,-0.23663253697383402,-0.26826608505997829,-0.27771797631862227,-0.29811715481171552,-0.32358870967741943,-0.33233830845771151,-0.34917555771096026,-0.36698113207547173,-0.37997051816096966,-0.39802962928249486,-0.41556274687620864,-0.43258519114195015,-0.44911183606014582,-0.46515712238849111,-0.48073507028008849]
[null,{"$f":"AC7","v":1998},{"$f":"AC8","v":"00:00:00"},{"$f":"AC9","v":"1998-06-30"},{"$f":"AC10","v":1998},{"$f":"AC11","v":0},{"$f":"AC12","v":0},{"$f":"AC13","v":0},null,{"$f":"AC17","v":67.8},1.5977011494252871,1.3873239436619718,1.1455696202531644,0.93162393162393142,0.87811634349030454,0.765625,0.62200956937799046,0.48358862144420117,0.38367346938775504,0.2816635160680529,0.1853146853146852,0.15110356536502545,0.13949579831932768,0.12066115702479334,0.10423452768729639,5.2795031055900485E-2,1.1940298507462643E-2,1.0432190760059655E-2,0,-1.310043668122279E-2,-4.3723554301833688E-2,-0.10079575596816986,-0.12516129032258069,-0.14609571788413109,-0.165024630541872,-0.18509615384615391,-0.21527777777777787,-0.22866894197952226,-0.26063249727371868,-0.2701829924650162,-0.29079497907949792,-0.31653225806451618,-0.32537313432835824,-0.34238603297769155,-0.36037735849056607,-0.37350225232956397,-0.39174975954326602,-0.40946578596433597,-0.42666581161586015,-0.44336486564646627,-0.45957753946258861,-0.47531799947824144]
[null,{"$f":"AD7","v":1999},{"$f":"AD8","v":"00:00:00"},{"$f":"AD9","v":"1999-06-30"},{"$f":"AD10","v":1999},{"$f":"AD11","v":0},{"$f":"AD12","v":0},{"$f":"AD13","v":0},null,{"$f":"AD17","v":68.7},1.632183908045977,1.4190140845070425,1.1740506329113924,0.95726495726495731,0.90304709141274242,0.78906250000000011,0.64354066985645952,0.50328227571115969,0.40204081632653066,0.2986767485822307,0.20104895104895104,0.16638370118845508,0.15462184873949586,0.13553719008264467,0.11889250814332254,6.6770186335403672E-2,2.5373134328358252E-2,2.3845007451564957E-2,1.3274336283185926E-2,0,-3.1029619181946442E-2,-8.8859416445623368E-2,-0.11354838709677416,-0.13476070528967257,-0.1539408866995074,-0.17427884615384615,-0.20486111111111113,-0.21843003412969286,-0.25081788440567065,-0.2604951560818084,-0.28138075313807526,-0.30745967741935482,-0.31641791044776119,-0.33365664403491752,-0.35188679245283017,-0.36518591054632799,-0.38367564130711462,-0.40162683622049966,-0.41905518079660165,-0.43597590368602107,-0.45240378998642827,-0.46835319416158089]
[null,{"$f":"AE7","v":2000},{"$f":"AE8","v":"00:00:00"},{"$f":"AE9","v":"2000-06-30"},{"$f":"AE10","v":2000},{"$f":"AD12","v":0},{"$f":"AD13","v":0},{"$f":"AD14","v":0},null,{"$f":"AE17","v":70.900000000000006},{"$f":"IF(IFERROR(($J38-K$17)/K$17,1)=-1,1,IFERROR(($J38-K$17)/K$17,1))","v":1.7164750957854407},1.496478873239437,1.2436708860759496,1.0199430199430199,0.96398891966759015,0.84635416666666685,0.696172248803828,0.55142231947483589,0.44693877551020422,0.34026465028355402,{"$f":"IF(IFERROR(($J38-U$17)/U$17,1)=-1,1,IFERROR(($J38-U$17)/U$17,1))","v":0.23951048951048956},0.20373514431239401,0.19159663865546228,0.17190082644628107,0.15472312703583074,0.10093167701863354,5.8208955223880685E-2,5.6631892697466643E-2,4.5722713864306909E-2,3.2023289665211105E-2,{"$f":"IF(IFERROR(($J38-AE$17)/AE$17,1)=-1,1,IFERROR(($J38-AE$17)/AE$17,1))","v":0},-5.9681697612732093E-2,-8.5161290322580574E-2,-0.1070528967254408,-0.12684729064039404,-0.14783653846153844,-0.17939814814814814,-0.19340159271899884,-0.22682660850599778,-0.23681377825618943,{"$f":"IF(IFERROR(($J38-AO$17)/AO$17,1)=-1,1,IFERROR(($J38-AO$17)/AO$17,1))","v":-0.25836820083681999},-0.28528225806451607,-0.29452736318407957,-0.31231813773035877,-0.33113207547169804,-0.34485707507619584,-0.36393890784096689,-0.38246495906889993,-0.40045141657174749,-0.41791399667159956,-0.4348679579335919,-0.45132811449863292]
[null,{"$f":"AF7","v":2001},{"$f":"AF8","v":"00:00:00"},{"$f":"AF9","v":"2001-06-30"},{"$f":"AF10","v":2001},{"$f":"AD13","v":0},{"$f":"AD14","v":0},{"$f":"AD15","v":0},null,{"$f":"AF17","v":75.400000000000006},1.8888888888888888,1.654929577464789,1.3860759493670887,1.1481481481481481,1.0886426592797784,0.96354166666666685,0.80382775119617256,0.64989059080962808,0.53877551020408176,0.42533081285444246,0.31818181818181823,0.28013582342954174,0.26722689075630263,0.24628099173553727,0.22801302931596104,0.17080745341614906,0.12537313432835828,0.12369597615499273,0.11209439528023613,9.7525473071324642E-2,6.3469675599435824E-2,0,-2.7096774193548313E-2,-5.037783375314861E-2,-7.1428571428571397E-2,-9.3749999999999958E-2,-0.1273148148148148,-0.1422070534698521,-0.17775354416575787,-0.18837459634015069,-0.211297071129707,-0.23991935483870963,-0.24975124378109448,-0.26867119301648873,-0.2886792452830188,-0.30327536616001644,-0.32356831666021019,-0.34327021034971866,-0.36239826247545504,-0.38096918686937392,-0.39899921055279025,-0.41650408791533039]
[null,{"$f":"AG7","v":2002},{"$f":"AG8","v":"00:00:00"},{"$f":"AG9","v":"2002-06-30"},{"$f":"AG10","v":2002},{"$f":"AD14","v":0},{"$f":"AD15","v":0},{"$f":"AD16","v":0},null,{"$f":"AG17","v":77.5},1.9693486590038312,1.7288732394366197,1.4525316455696202,1.207977207977208,1.1468144044321329,1.0182291666666667,0.85406698564593309,0.69584245076586426,0.58163265306122447,0.46502835538752368,0.35489510489510484,0.31578947368421056,0.30252100840336132,0.28099173553719009,0.26221498371335505,0.20341614906832287,0.15671641791044777,0.15499254843517149,0.14306784660766966,0.1280931586608442,9.3088857545839121E-2,2.7851458885941566E-2,0,-2.3929471032745661E-2,-4.5566502463054222E-2,-6.8509615384615419E-2,-0.10300925925925931,-0.11831626848691701,-0.15485278080697931,-0.16576964477933268,-0.18933054393305435,-0.21875000000000003,-0.22885572139303484,-0.24830261881668278,-0.26886792452830188,-0.28387056866579946,-0.30472870744252378,-0.32497932761410081,-0.34464012389718524,-0.36372827562833526,-0.38226046177508283,-0.40025287550978922]
[null,{"$f":"AH7","v":2003},{"$f":"AH8","v":"00:00:00"},{"$f":"AH9","v":"2003-06-30"},{"$f":"AH10","v":2003},null,null,null,null,{"$f":"AH17","v":79.400000000000006},2.0421455938697317,1.7957746478873242,1.5126582278481013,1.2621082621082622,1.1994459833795015,1.0677083333333335,0.89952153110047872,0.73741794310722097,0.62040816326530623,0.5009451795841211,0.38811188811188813,0.34804753820033968,0.33445378151260513,0.31239669421487615,0.2931596091205213,0.23291925465838506,0.18507462686567172,0.18330849478390482,0.17109144542772875,0.15574963609898113,0.11988716502115655,5.305039787798408E-2,2.4516129032258138E-2,0,-2.2167487684729027E-2,-4.5673076923076886E-2,-8.1018518518518517E-2,-9.6700796359499422E-2,-0.13413304252998906,-0.14531754574811626,-0.16945606694560658,-0.19959677419354835,-0.20995024875621884,-0.22987390882638206,-0.25094339622641504,-0.26631384712341255,-0.28768334672175983,-0.30843043371044648,-0.32857323661208393,-0.34812935593406219,-0.36711587954763319,-0.38554939761906143]
[null,{"$f":"AI7","v":2004},{"$f":"AI8","v":"00:00:00"},{"$f":"AI9","v":"2004-06-30"},{"$f":"AI10","v":2004},null,null,null,null,{"$f":"AI17","v":81.2},2.1111111111111112,1.859154929577465,1.5696202531645569,1.3133903133903133,1.2493074792243768,1.1145833333333335,0.94258373205741652,0.77680525164113778,0.65714285714285725,0.53497164461247648,0.41958041958041958,0.37860780984719872,0.36470588235294121,0.34214876033057856,0.32247557003257338,0.26086956521739124,0.21194029850746274,0.21013412816691521,0.19764011799410039,0.18195050946142649,0.14527503526093083,7.6923076923076886E-2,4.7741935483871005E-2,2.267002518891684E-2,0,-2.4038461538461536E-2,-6.0185185185185217E-2,-7.6222980659840761E-2,-0.11450381679389313,-0.12594187298170079,-0.15062761506276143,-0.18145161290322581,-0.19203980099502485,-0.21241513094083406,-0.23396226415094337,-0.24968116355694084,-0.27153511024945715,-0.29275253422277397,-0.31335197497356698,-0.33335143201317191,-0.35276838059531257,-0.37161978698574044]
[null,{"$f":"AJ7","v":2005},{"$f":"AJ8","v":"00:00:00"},{"$f":"AJ9","v":"2005-06-30"},{"$f":"AJ10","v":2005},null,null,null,null,{"$f":"AJ17","v":83.2},2.1877394636015324,1.9295774647887327,1.6329113924050633,1.3703703703703705,1.3047091412742382,1.1666666666666667,0.99043062200956955,0.82056892778993429,0.69795918367346943,0.57277882797731583,0.45454545454545453,0.41256366723259769,0.39831932773109247,0.37520661157024798,0.35504885993485352,0.29192546583850926,0.24179104477611946,0.23994038748137123,0.2271386430678467,0.21106259097525473,0.17348377997179121,0.10344827586206892,7.3548387096774234E-2,4.7858942065491142E-2,2.463054187192118E-2,0,-3.703703703703707E-2,-5.3469852104664421E-2,-9.2693565976008724E-2,-0.10441334768568356,-0.12970711297071122,-0.16129032258064516,-0.17213930348258705,-0.19301648884578074,-0.21509433962264149,-0.23120040403863887,-0.25359262528023196,-0.27533264590313788,-0.29643946204188143,-0.31693151654551605,-0.3368267150927341,-0.35614244183760596]
[null,{"$f":"AK7","v":2006},{"$f":"AK8","v":"00:00:00"},{"$f":"AK9","v":"2006-06-30"},{"$f":"AK10","v":2006},null,null,null,null,{"$f":"AK17","v":86.4},2.3103448275862069,2.042253521126761,1.7341772151898736,1.4615384615384617,1.3933518005540166,1.2500000000000002,1.0669856459330147,0.89059080962800874,0.76326530612244914,0.63327032136105876,0.51048951048951052,0.46689303904923612,0.45210084033613457,0.42809917355371913,0.40716612377850175,0.34161490683229812,0.28955223880597025,0.28763040238450094,0.27433628318584086,0.25764192139737996,0.21861777150916784,0.14588859416445621,0.11483870967741942,8.8161209068010074E-2,6.4039408866995107E-2,3.8461538461538491E-2,0,-1.7064846416382253E-2,-5.7797164667393645E-2,-6.9967707212055974E-2,-9.6234309623430853E-2,-0.1290322580645161,-0.14029850746268652,-0.16197866149369533,-0.18490566037735845,-0.20163118880935574,-0.22488464932947164,-0.24746082459172009,-0.26937944135118458,-0.29065965179726666,-0.31132005028860843,-0.33137868960059075]
[null,{"$f":"AL7","v":2007},{"$f":"AL8","v":"00:00:00"},{"$f":"AL9","v":"2007-06-30"},{"$f":"AL10","v":2007},null,null,null,null,{"$f":"AL17","v":87.9},2.367816091954023,2.0950704225352115,1.7816455696202531,1.5042735042735043,1.4349030470914128,1.2890625000000002,1.1028708133971294,0.92341356673960617,0.79387755102040825,0.66162570888468819,0.53671328671328677,0.49235993208828538,0.47731092436974798,0.45289256198347116,0.43159609120521186,0.36490683229813664,0.3119402985074628,0.30998509687034298,0.29646017699115057,0.27947598253275113,0.23977433004231311,0.16578249336870024,0.13419354838709685,0.1070528967254408,8.2512315270935999E-2,5.6490384615384651E-2,1.7361111111111108E-2,0,-4.1439476553980337E-2,-5.3821313240043051E-2,-8.0543933054393196E-2,-0.11391129032258061,-0.12537313432835814,-0.14742967992240533,-0.17075471698113201,-0.18777061917062926,-0.21142778560255274,-0.234395908351993,-0.25669505665242037,-0.27834471519652476,-0.29936380116167455,-0.31977068073948994]
[null,{"$f":"AM7","v":2008},{"$f":"AM8","v":"00:00:00"},{"$f":"AM9","v":"2008-06-30"},{"$f":"AM10","v":2008},null,null,null,null,{"$f":"AM17","v":91.7},2.5134099616858232,2.22887323943662,1.9018987341772151,1.6125356125356125,1.5401662049861495,1.3880208333333335,1.1937799043062203,1.0065645514223194,0.87142857142857144,0.73345935727788292,0.60314685314685312,0.55687606112054333,0.54117647058823537,0.51570247933884306,0.49348534201954408,0.42391304347826081,0.36865671641791048,0.36661698956780941,0.35250737463126852,0.33478893740902471,0.29337094499294775,0.21618037135278509,0.18322580645161293,0.15491183879093195,0.12931034482758622,0.10216346153846154,6.1342592592592553E-2,4.3230944254835008E-2,0,-1.2917115177610364E-2,-4.079497907949782E-2,-7.5604838709677422E-2,-8.7562189054726333E-2,-0.110572259941804,-0.13490566037735846,-0.15265717608585561,-0.1773370641610249,-0.20129812054468443,-0.2245612820822179,-0.24714687580797864,-0.26907463670677539,-0.29036372495803442]
[null,{"$f":"AN7","v":2009},{"$f":"AN8","v":"00:00:00"},{"$f":"AN9","v":"2009-06-30"},{"$f":"AN10","v":2009},null,null,null,null,{"$f":"AN17","v":92.9},2.5593869731800769,2.2711267605633805,1.9398734177215191,1.6467236467236468,1.5734072022160666,1.4192708333333335,1.2224880382775123,1.0328227571115973,0.89591836734693886,0.7561436672967865,0.62412587412587417,0.5772495755517828,0.56134453781512617,0.53553719008264478,0.51302931596091217,0.44254658385093165,0.38656716417910458,0.38450074515648308,0.37020648967551639,0.3522561863173217,0.310296191819464,0.23209549071618035,0.19870967741935491,0.17002518891687657,0.14408866995073893,0.11658653846153849,7.5231481481481483E-2,5.6882821387940839E-2,1.3086150490730674E-2,0,-2.8242677824267665E-2,-6.3508064516129004E-2,-7.562189054726362E-2,-9.8933074684771957E-2,-0.1235849056603773,-0.14156872037487439,-0.16657157317948976,-0.19084618755290275,-0.21441377432320655,-0.2372949265273851,-0.25950963740522831,-0.28107731786915374]
[null,{"$f":"AO7","v":2010},{"$f":"AO8","v":"00:00:00"},{"$f":"AO9","v":"2010-06-30"},{"$f":"AO10","v":2010},null,null,null,null,{"$f":"AO17","v":95.6},{"$f":"IF(IFERROR(($J48-K$17)/K$17,1)=-1,1,IFERROR(($J48-K$17)/K$17,1))","v":2.6628352490421454},2.3661971830985911,2.0253164556962022,1.7236467236467234,1.6481994459833793,1.4895833333333333,1.2870813397129186,1.0919037199124724,0.95102040816326516,0.80718336483931941,{"$f":"IF(IFERROR(($J48-U$17)/U$17,1)=-1,1,IFERROR(($J48-U$17)/U$17,1))","v":0.67132867132867113},0.6230899830220713,0.60672268907563021,0.58016528925619826,0.55700325732899014,0.4844720496894408,0.42686567164179096,0.42473919523099857,0.4100294985250737,0.39155749636098969,{"$f":"IF(IFERROR(($J48-AE$17)/AE$17,1)=-1,1,IFERROR(($J48-AE$17)/AE$17,1))","v":0.34837799717912532},0.26790450928381948,0.23354838709677411,0.20403022670025173,0.17733990147783241,0.14903846153846143,0.10648148148148134,8.7599544937428761E-2,4.2529989094874494E-2,2.9063509149623128E-2,{"$f":"IF(IFERROR(($J48-AO$17)/AO$17,1)=-1,1,IFERROR(($J48-AO$17)/AO$17,1))","v":0},-3.6290322580645247E-2,-4.8756218905472694E-2,-7.2744907856450047E-2,-9.8113207547169859E-2,-0.11661969502516688,-0.14234921847103585,-0.1673293383213941,-0.19158188186543115,-0.21512804064604976,-0.2379883889767474,-0.26018290191917232]
[null,{"$f":"AP7","v":2011},{"$f":"AP8","v":"00:00:00"},{"$f":"AP9","v":"2011-06-30"},{"$f":"AP10","v":2011},null,null,null,null,{"$f":"AP17","v":99.2},2.8007662835249039,2.4929577464788739,2.1392405063291138,1.8262108262108259,1.7479224376731302,1.5833333333333335,1.3732057416267944,1.1706783369803062,1.0244897959183674,0.87523629489603039,0.73426573426573427,0.6842105263157896,0.66722689075630259,0.63966942148760331,0.61563517915309451,0.54037267080745333,0.48059701492537316,0.47839046199701957,0.4631268436578172,0.44395924308588064,0.39915373765867412,0.31564986737400524,0.28000000000000003,0.24937027707808559,0.22167487684729062,0.19230769230769229,0.14814814814814811,0.12855517633674626,8.1788440567066523E-2,6.7814854682454212E-2,3.7656903765690468E-2,0,-1.2935323383084549E-2,-3.7827352085353948E-2,-6.4150943396226387E-2,-8.3354327892223287E-2,-0.11005274552643043,-0.13597353934604903,-0.16113935858839712,-0.18557219280426915,-0.20929339107210601,-0.23232368065253017]
[null,{"$f":"AQ7","v":2012},{"$f":"AQ8","v":"00:00:00"},{"$f":"AQ9","v":"2012-06-30"},{"$f":"AQ10","v":2012},null,null,null,null,{"$f":"AQ17","v":100.5},2.8505747126436782,2.538732394366197,2.1803797468354431,1.8632478632478633,1.7839335180055402,1.6171875,1.4043062200956939,1.199124726477024,1.0510204081632653,0.89981096408317585,0.75699300699300687,0.70628183361629882,0.68907563025210083,0.66115702479338845,0.63680781758957661,0.56055900621117993,0.5,0.49776453055141595,0.4823008849557523,0.46288209606986891,0.41748942172073333,0.33289124668435005,0.29677419354838708,0.26574307304785882,0.23768472906403937,0.20793269230769226,0.16319444444444436,0.14334470989761086,9.5965103598691356E-2,8.1808396124865387E-2,5.1255230125523077E-2,1.310483870967739E-2,0,-2.5218234723569297E-2,-5.1886792452830191E-2,-7.134183420532704E-2,-9.8390130296434078E-2,-0.12465061193828558,-0.15014622518280155,-0.17489924775029286,-0.19893130849543,-0.22226340630624281]
[null,{"$f":"AR7","v":2013},{"$f":"AR8","v":"00:00:00"},{"$f":"AR9","v":"2013-06-30"},{"$f":"AR10","v":2013},null,null,null,null,{"$f":"AR17","v":103.1},2.9501915708812261,2.630281690140845,2.2626582278481013,1.9373219373219372,1.8559556786703599,1.684895833333333,1.4665071770334928,1.2560175054704592,1.1040816326530611,0.94896030245746688,0.80244755244755228,0.75042444821731746,0.73277310924369743,0.70413223140495862,0.67915309446254069,0.60093167701863326,0.53880597014925369,0.53651266766020866,0.52064896755162238,0.50072780203784562,0.4541607898448517,0.36737400530503961,0.33032258064516123,0.29848866498740539,0.26970443349753681,0.23918269230769221,0.1932870370370369,0.17292377701934003,0.12431842966194101,0.10979547900968771,7.8451882845188295E-2,3.9314516129032168E-2,2.5870646766169098E-2,0,-2.7358490566037789E-2,-4.7316846831534559E-2,-7.5064899836441379E-2,-0.10200475712275869,-0.12815995837161037,-0.15355335764234029,-0.17820714334207799,-0.20214285761366801]
[null,{"$f":"AS7","v":2014},{"$f":"AS8","v":"00:00:00"},{"$f":"AS9","v":"2014-06-30"},{"$f":"AS10","v":2014},null,null,null,null,{"$f":"AS17","v":106},3.0613026819923372,2.732394366197183,2.3544303797468356,2.0199430199430202,1.9362880886426594,1.7604166666666665,1.535885167464115,1.3194748358862143,1.1632653061224489,1.003780718336484,0.85314685314685301,0.79966044142614601,0.78151260504201681,0.75206611570247939,0.7263843648208469,0.64596273291925455,0.58208955223880599,0.57973174366616997,0.56342182890855463,0.54294032023289662,0.49506346967559933,0.40583554376657816,0.36774193548387096,0.33501259445843817,0.30541871921182262,0.27403846153846151,0.22685185185185178,0.20591581342434576,0.15594329334787346,0.14101184068891273,0.10878661087866115,6.854838709677416E-2,5.4726368159203981E-2,2.8128031037827409E-2,0,-2.0519745529996681E-2,-4.9048296631064803E-2,-7.674591905928628E-2,-0.10363681462066629,-0.12974448021423923,-0.15509172836333912,-0.17970070714887298]
[null,{"$f":"AT7","v":2015},{"$f":"AT8","v":"00:00:00"},{"$f":"AT9","v":"2015-06-30"},{"$f":"AT10","v":2015},null,null,null,null,{"$f":"AT17","v":108.22066041275798},3.1463854564275087,2.8105866342520414,2.4247044434417084,2.0832096983691732,1.9978022275002212,1.8182463649155722,1.589011014659282,1.3680669674564108,1.208584906382816,1.0457591760445744,0.89196958763562895,0.83736265556465161,0.81883462878584834,0.78877124649186747,0.76255147252048827,0.68044503746518592,0.61523373750385046,0.61282653372217566,0.59617493234156316,0.57526434370826751,0.52638449101210116,0.43528727337875295,0.39639561822913522,0.36298060973246815,0.33276675385169918,0.30072909149949489,0.25255393996247655,0.2311792993487824,0.18015987363967259,0.16491561262387483,0.13201527628407936,9.0934076741511854E-2,7.682249166923362E-2,4.9666929318700148E-2,2.0949626535452636E-2,0,-2.9126213592233073E-2,-5.7404090866245774E-2,-8.4858340646840558E-2,-0.11151295208431133,-0.13739121561583631,-0.162515743316346]
[null,{"$f":"AU7","v":2016},{"$f":"AU8","v":"00:00:00"},{"$f":"AU9","v":"2016-06-30"},{"$f":"AU10","v":2016},null,null,null,null,{"$f":"AU17","v":111.46728022514073},3.2707770201203337,2.9249042332796034,2.5274455767449595,2.1757059893202482,2.0877362943252273,1.9027937558630401,1.6666813450990605,1.4391089764801033,1.2748424535743006,1.1071319513259117,0.94872867526469795,0.8924835352315913,0.87339966764942401,0.84243438388662362,0.8154280166961031,0.73085838858914154,0.66369074962896601,0.66121132973384111,0.64406018031181023,0.62252227401951565,0.57217602574246429,0.47834589158011565,0.43828748677600937,0.40387002802444227,0.37274975646725028,0.33975096424447981,0.29013055816135092,0.26811467832924596,0.21556466984886286,0.19986308100259118,0.16597573457260181,0.12366209904375729,0.10912716641931071,8.1156937198261225E-2,5.1578115331516287E-2,3.0000000000000068E-2,0,-2.9126213592233084E-2,-5.7404090866245705E-2,-8.4858340646840613E-2,-0.11151295208431133,-0.13739121561583631]
[null,{"$f":"AV7","v":2017},{"$f":"AV8","v":"00:00:00"},{"$f":"AV9","v":"2017-06-30"},{"$f":"AV10","v":2017},null,null,null,null,{"$f":"AV17","v":114.81129863189496},3.398900330723944,3.0426513602779921,2.6332689440473085,2.2709771689998561,2.1803683831549847,1.9898775685389314,1.7466817854520327,1.5122822457745067,1.3430877271815298,1.1703459098656892,1.0071905355226389,0.94925804128853919,0.92960165767890679,0.89770741540322241,0.86989085719698633,0.78278414024681597,0.7136014721178352,0.71104766962585642,0.69338198572116461,0.67119794224010121,0.61934130651473829,0.52269626832751925,0.48143611137928977,0.44598612886517569,0.41393224916126786,0.37994349317181436,0.32883447490619155,0.3061581186791234,0.25203160994432883,0.23585897343266898,0.20095500660977994,0.15737196201507009,0.14240098141189012,0.11359164531420915,8.3125458791461854E-2,6.0900000000000148E-2,3.0000000000000079E-2,0,-2.9126213592233007E-2,-5.7404090866245754E-2,-8.4858340646840599E-2,-0.11151295208431133]
[null,{"$f":"AW7","v":2018},{"$f":"AW8","v":"00:00:00"},{"$f":"AW9","v":"2018-06-30"},{"$f":"AW10","v":2018},null,null,null,null,{"$f":"AW17","v":118.2556375908518},3.5308673406456625,3.1639309010863315,2.7422670123687278,2.3691064840698517,2.2757794346496341,2.0795738955950993,1.8290822390155936,1.5876507131477418,1.4133803589969756,1.2354562871616601,1.0674062515883183,1.0077357825271953,0.987489707409274,0.95463863786531911,0.92598758291289585,0.83626766445422041,0.76500951628137026,0.76237909971463214,0.74418344529279956,0.72133388050730418,0.66792154571018048,0.56837715637734476,0.52587919472066846,0.48936571273113094,0.45635021663610592,0.42134179796696875,0.36869950915337729,0.34534286223949712,0.28959255824265867,0.27293474263564904,0.23698365680807335,0.19209312087552219,0.1766730108542468,0.1469993946736354,0.11561922255520571,9.2727000000000157E-2,6.0900000000000079E-2,2.9999999999999995E-2,0,-2.9126213592233132E-2,-5.7404090866245823E-2,-8.4858340646840683E-2]
[null,{"$f":"AX7","v":2019},{"$f":"AX8","v":"00:00:00"},{"$f":"AX9","v":"2019-06-30"},{"$f":"AX10","v":2019},null,null,null,null,{"$f":"AX17","v":121.80330671857737},3.6667933608650336,3.2888488281189217,2.8545350227397903,2.4701796785919479,2.3740528176891238,2.1719611124629523,1.9139547061860618,1.6652802345421744,1.4857817697668851,1.3025199757765098,1.1294284391359679,1.0679678560030115,1.0471143986315525,1.013277797001279,0.98376721040028303,0.89135569438784723,0.81795980176981153,0.81525047270607132,0.79650894865158373,0.77297389692252361,0.71795919208148606,0.61542847106866527,0.57165557056228866,0.53404668411306511,0.50004072313518932,0.46398205190597802,0.40976049442797879,0.38570314810668221,0.32828033498993864,0.31112278491471868,0.27409316651231569,0.22785591450178802,0.21197320117987437,0.18140937651384462,0.14908779923186202,0.1255088100000003,9.2727000000000212E-2,6.0900000000000128E-2,3.0000000000000131E-2,0,-2.9126213592233073E-2,-5.7404090866245781E-2]
[null,{"$f":"AY7","v":2020},{"$f":"AY8","v":"00:00:00"},{"$f":"AY9","v":"2020-06-30"},{"$f":"AY10","v":2020},null,null,null,null,{"$f":"AY17","v":125.4574059201347},3.806797161690985,3.4175142929624895,2.9701710734219842,2.5742850689497065,2.4752744022197981,2.2671199458368414,2.001373347371644,1.7452386415784398,1.5603552228598918,1.3715955750498052,1.1933112923100471,1.1300068916831019,1.1085278305904993,1.0736761309113174,1.0432802267122916,0.94809636521948282,0.87249859582290601,0.86970798688725359,0.85040421711113146,0.82616311383019936,0.76949796784393076,0.66389132520072536,0.61880523767915752,0.58006808463645709,0.54504194482924506,0.50790151346315748,0.45205330926081821,0.42727424254988278,0.36812874503963688,0.35045646846216033,0.31231596150768526,0.26469159193684172,0.2483323972152707,0.21685165780926005,0.18356043320881796,0.15927407430000037,0.1255088100000003,9.2727000000000212E-2,6.0900000000000204E-2,3.0000000000000068E-2,0,-2.912621359223309E-2]
[null,{"$f":"AZ7","v":2021},{"$f":"AZ8","v":"00:00:00"},{"$f":"AZ9","v":"2021-06-30"},{"$f":"AZ10","v":2021},null,null,null,null,{"$f":"AZ17","v":129.22112809773876},3.951001076541715,3.5500397217513648,3.0892762056246443,2.681513621018198,2.5795326342863922,2.3651335442119468,2.0914145477927932,1.8275958008257931,1.6371658795456889,1.4427434423012997,1.2591106310793487,1.1939070984335951,1.1717836655082143,1.1358864148386572,1.1045786335136605,1.0065392561760675,0.92867355369759341,0.92579922649387136,0.90591634362446549,0.88094800724510558,0.82258290687924884,0.71380806495674731,0.66736939480953239,0.62747012717555095,0.59139320317412258,0.55313855886705232,0.49561490853864293,0.47009246982637937,0.40917260739082606,0.39097016251602529,0.35168544035291593,0.30263233969494707,0.28578236913172894,0.25335720754353797,0.21906724620508261,0.1940522965290005,0.1592740743000004,0.1255088100000003,9.2727000000000295E-2,6.0900000000000155E-2,3.0000000000000086E-2,0]
[]
[]
[]
[]
[]
[null,"Income Tax"]
[]
[null,null,"Category"]
[null,null,{"$f":"Time_Series_Indicies!U24","v":"Company"},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(YEAR(K$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(L$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(M$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(N$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(O$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(P$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(Q$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(R$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(S$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(T$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(U$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(V$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(W$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(X$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(Y$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(Z$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AA$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AB$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AC$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AD$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AE$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AF$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AG$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AH$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AI$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AJ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AK$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AL$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AM$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AN$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AO$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AP$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AQ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AR$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AS$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AT$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AU$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AV$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AW$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AX$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AY$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AZ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C68,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0}]
[null,null,{"$f":"Time_Series_Indicies!V24","v":"Private company"},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(YEAR(K$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(L$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(M$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(N$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(O$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(P$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(Q$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(R$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(S$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(T$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(U$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(V$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(W$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(X$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(Y$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(Z$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AA$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AB$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AC$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AD$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AE$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AF$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AG$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AH$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AI$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AJ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AK$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AL$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AM$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AN$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AO$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AP$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AQ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AR$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AS$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AT$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AU$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AV$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AW$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AX$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AY$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AZ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C69,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0}]
[null,null,{"$f":"Time_Series_Indicies!W24","v":"Registered organisation (inc friendly societies)"},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(YEAR(K$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(L$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(M$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(N$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(O$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(P$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(Q$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(R$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(S$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(T$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(U$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(V$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(W$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(X$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(Y$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(Z$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AA$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AB$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AC$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AD$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AE$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AF$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AG$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AH$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AI$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AJ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AK$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AL$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AM$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AN$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AO$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AP$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AQ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AR$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AS$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AT$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AU$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AV$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AW$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AX$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AY$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AZ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C70,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0}]
[null,null,{"$f":"Time_Series_Indicies!X24","v":"Life insurance company"},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(YEAR(K$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(L$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(M$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(N$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(O$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(P$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(Q$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(R$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(S$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(T$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(U$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(V$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(W$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(X$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(Y$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(Z$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AA$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AB$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AC$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AD$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AE$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AF$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AG$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AH$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AI$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AJ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AK$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AL$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AM$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AN$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AO$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AP$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AQ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AR$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AS$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AT$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AU$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AV$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AW$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AX$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AY$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AZ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C71,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0}]
[null,null,{"$f":"Time_Series_Indicies!Y24","v":"RSA provider"},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(YEAR(K$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(L$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(M$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(N$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(O$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(P$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(Q$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(R$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(S$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(T$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(U$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(V$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(W$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(X$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(Y$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(Z$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AA$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AB$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AC$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AD$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AE$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AF$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AG$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AH$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AI$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AJ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AK$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AL$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AM$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AN$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AO$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AP$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AQ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AR$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AS$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AT$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AU$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AV$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AW$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AX$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AY$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AZ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C72,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0}]
[null,null,{"$f":"Time_Series_Indicies!Z24","v":"Pooled development fund (Small and medium sized enterprises component)"},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(YEAR(K$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(L$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(M$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(N$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(O$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(P$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(Q$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(R$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(S$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(T$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(U$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(V$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(W$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(X$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(Y$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(Z$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AA$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AB$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AC$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AD$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AE$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AF$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AG$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AH$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AI$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AJ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AK$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AL$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AM$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AN$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AO$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AP$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AQ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AR$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AS$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AT$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AU$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AV$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AW$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AX$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AY$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.15},{"$f":"IFERROR(VLOOKUP(YEAR(AZ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C73,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0}]
[null,null,{"$f":"Time_Series_Indicies!AA24","v":"Pooled development fund (Unregulated investment income)"},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(YEAR(K$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(L$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(M$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(N$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(O$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(P$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(Q$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(R$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(S$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(T$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(U$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(V$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(W$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(X$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(Y$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(Z$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AA$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AB$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AC$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AD$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AE$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AF$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AG$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AH$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AI$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AJ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AK$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AL$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AM$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AN$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AO$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AP$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AQ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AR$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AS$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AT$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AU$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AV$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AW$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AX$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AY$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.25},{"$f":"IFERROR(VLOOKUP(YEAR(AZ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C74,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0}]
[null,null,{"$f":"Time_Series_Indicies!AB24","v":"Pooled development fund (Other)"},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(YEAR(K$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(L$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(M$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(N$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(O$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(P$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(Q$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(R$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(S$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(T$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(U$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(V$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(W$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(X$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(Y$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(Z$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AA$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AB$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AC$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AD$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AE$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AF$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AG$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AH$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AI$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AJ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AK$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AL$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AM$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AN$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AO$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AP$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AQ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AR$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AS$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AT$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AU$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AV$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AW$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AX$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AY$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AZ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C75,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0}]
[null,null,{"$f":"Time_Series_Indicies!AC24","v":"Credit union (Small credit unions - under $50,000)"},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(YEAR(K$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(L$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(M$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(N$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(O$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(P$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(Q$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(R$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(S$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(T$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(U$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(V$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(W$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(X$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(Y$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(Z$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AA$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AB$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AC$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AD$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AE$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AF$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AG$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AH$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AI$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AJ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AK$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AL$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AM$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AN$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AO$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AP$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AQ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AR$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AS$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AT$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AU$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AV$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AW$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AX$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AY$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AZ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C76,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0}]
[null,null,{"$f":"Time_Series_Indicies!AD24","v":"Credit union (Medium credit unions - $50,000 to $149,999)"},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(YEAR(K$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(L$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(M$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(N$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(O$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(P$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(Q$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(R$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(S$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(T$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(U$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(V$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(W$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(X$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(Y$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(Z$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AA$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AB$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AC$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AD$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AE$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AF$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AG$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AH$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AI$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AJ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AK$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AL$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AM$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AN$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AO$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AP$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AQ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AR$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AS$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AT$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AU$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AV$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AW$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AX$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AY$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.45},{"$f":"IFERROR(VLOOKUP(YEAR(AZ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C77,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0}]
[null,null,{"$f":"Time_Series_Indicies!AE24","v":"Credit union (Large credit unions - $150,000 and over)"},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(YEAR(K$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(L$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(M$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(N$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(O$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(P$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(Q$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(R$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(S$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(T$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(U$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(V$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(W$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(X$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(Y$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(Z$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AA$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AB$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AC$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AD$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AE$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AF$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AG$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AH$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AI$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AJ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AK$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AL$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AM$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AN$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AO$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AP$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AQ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AR$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AS$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AT$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AU$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AV$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AW$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AX$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AY$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AZ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C78,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0}]
[null,null,{"$f":"Time_Series_Indicies!AF24","v":"Non-profit company (taxable income of $915 and above)"},null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(YEAR(K$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(L$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(M$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(N$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(O$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(P$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(Q$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(R$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(S$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(T$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(U$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(V$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(YEAR(W$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(X$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(Y$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(Z$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AA$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AB$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AC$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AD$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AE$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AF$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AG$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AH$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AI$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AJ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AK$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AL$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AM$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AN$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AO$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AP$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AQ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AR$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AS$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AT$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AU$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AV$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AW$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AX$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AY$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0.3},{"$f":"IFERROR(VLOOKUP(YEAR(AZ$9),Time_Series_Indicies!$T$22:$AF$54,1+MATCH($C79,Time_Series_Indicies!$U$24:$AF$24,0),FALSE),0)","v":0}]

{"sheet":"TS_LU","index":24,"n_rows":155,"n_cols":6,"rows_kept":155,"cut":false,"hidden":true,"merged":[[2,1,2,3]]}
[null,"Time Series Lookup Tables"]
[null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,"Go to Table of Contents"]
["é","ç","è"]
[]
[]
[null,"Time Series Lookup Tables"]
[]
[null,null,"Month Days",null,null,"Names"]
[]
[null,null,null,"Month Days",null,"LU_Mth_Days"]
[]
[null,null,null,1]
[null,null,null,{"$f":"D13+1","v":2}]
[null,null,null,3]
[null,null,null,4]
[null,null,null,5]
[null,null,null,6]
[null,null,null,7]
[null,null,null,8]
[null,null,null,9]
[null,null,null,10]
[null,null,null,11]
[null,null,null,12]
[null,null,null,13]
[null,null,null,14]
[null,null,null,15]
[null,null,null,16]
[null,null,null,17]
[null,null,null,18]
[null,null,null,19]
[null,null,null,20]
[null,null,null,21]
[null,null,null,22]
[null,null,null,23]
[null,null,null,24]
[null,null,null,25]
[null,null,null,26]
[null,null,null,27]
[null,null,null,28]
[null,null,null,29]
[null,null,null,30]
[null,null,null,31]
[]
[null,null,"Month Names",null,null,"Names"]
[]
[null,null,null,"Month Names",null,"LU_Mth_Names"]
[]
[null,null,null,"January",1]
[null,null,null,"February",2]
[null,null,null,"March",3]
[null,null,null,"April",4]
[null,null,null,"May",5]
[null,null,null,"June",6]
[null,null,null,"July",7]
[null,null,null,"August",8]
[null,null,null,"September",9]
[null,null,null,"October",10]
[null,null,null,"November",11]
[null,null,null,"December",12]
[]
[null,null,"Denomination",null,null,"Names"]
[]
[null,null,null,"Denomination",null,"LU_Denom"]
[null,null,null,"$Billions",null,"Billions"]
[null,null,null,"$Millions",null,"Millions"]
[null,null,null,"$'000",null,"Thousands"]
[null,null,null,"$",null,"Currency"]
[]
[null,null,"Data Term Basis",null,null,"Names"]
[]
[null,null,null,"Data Term Basis",null,"LU_Data_Term_Basis"]
[null,null,null,"Active Data Periods"]
[null,null,null,"Projections Start"]
[]
[null,null,"Periodicity",null,null,"Names"]
[]
[null,null,null,"Periodicity",null,"LU_Periodicity"]
[null,null,null,"Annual",null,"Annual"]
[null,null,null,"Semi-Annual",null,"Semi_Annual"]
[null,null,null,"Quarterly",null,"Qtrly"]
[null,null,null,"Monthly",null,"Mthly"]
[]
[null,null,"Period Type Names",null,null,"Names"]
[]
[null,null,null,"Period Type Names",null,"LU_Period_Type_Names"]
[null,null,null,"Year",null,"Yr_Name"]
[null,null,null,"Half Year",null,"Half_Yr_Name"]
[null,null,null,"Quarter",null,"Qtr_Name"]
[null,null,null,"Month",null,"Mth_Name"]
[]
[null,null,"Periods In Year",null,null,"Names"]
[]
[null,null,null,"Periods In Year",null,"LU_Pers_In_Yr"]
[null,null,null,1,null,"Yrs_In_Yr"]
[null,null,null,2,null,"Halves_In_Yr"]
[null,null,null,4,null,"Qtrs_In_Yr"]
[null,null,null,12,null,"Mths_In_Yr"]
[]
[null,null,"Conversion Factors",null,null,"Names"]
[]
[null,null,null,"Conversion Factors"]
[null,null,null,10,null,"Ten"]
[null,null,null,100,null,"Hundred"]
[null,null,null,1000,null,"Thousand"]
[null,null,null,1000000,null,"Million"]
[null,null,null,1000000000,null,"Billion"]
[]
[null,null,"Regions",null,null,"Names"]
[]
[null,null,null,"Cities"]
[null,null,null,"Sydney"]
[null,null,null,"Melbourne"]
[null,null,null,"Brisbane"]
[null,null,null,"Adelaide"]
[null,null,null,"Perth"]
[null,null,null,"Hobart"]
[null,null,null,"Darwin"]
[null,null,null,"Canberra"]
[null,null,null,"Australia"]
[]
[null,null,null,"States",null,"LU_States"]
[null,null,null,"New South Wales","NSW"]
[null,null,null,"Victoria","Vic"]
[null,null,null,"Queensland","Qld"]
[null,null,null,"South Australia","SA"]
[null,null,null,"Western Australia","WA"]
[null,null,null,"Tasmania","Tas"]
[null,null,null,"Northern Territory","NT"]
[null,null,null,"Australian Capital Territory","ACT"]
[null,null,null,"Australia","Aus"]
[]
[null,null,"Scenarios",null,null,"Names"]
[]
[null,null,null,"Scenario names",null,"LU_Scenario"]
[null,null,null,"Base Case"]
[null,null,null,"Scenario 1"]
[null,null,null,"Scenario 2"]
[null,null,null,"Scenario 3"]
[]
[]
[null,null,"Company size",null,null,"Names"]
[]
[null,null,null,"Company",null,"LU_Income_Tax_Categories"]
[null,null,null,"Private company"]
[null,null,null,"Registered organisation (inc friendly societies)"]
[null,null,null,"Life insurance company"]
[null,null,null,"RSA provider"]
[null,null,null,"Pooled development fund (Small and medium sized enterprises component)"]
[null,null,null,"Pooled development fund (Unregulated investment income)"]
[null,null,null,"Pooled development fund (Other)"]
[null,null,null,"Credit union (Small credit unions - under $50,000)"]
[null,null,null,"Credit union (Medium credit unions - $50,000 to $149,999)"]
[null,null,null,"Credit union (Large credit unions - $150,000 and over)"]
[null,null,null,"Non-profit company (taxable income of $915 and above)"]

{"sheet":"Raw_Data_SSC","index":25,"n_rows":18,"n_cols":4,"rows_kept":18,"cut":false,"hidden":true,"merged":[[11,2,11,6]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Raw Data"]
[null,null,{"$f":"\"Sub-Section \"&Contents!D30","v":"Sub-Section 5.2."}]
[null,null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,null,"Go to Table of Contents"]
[null,null,"ç","è"]
[]
[]
[]
[null,null,"Sub-Section Cover Notes:"]
[null,null,"This sub-section contains the raw data for the index lookup tables."]

{"sheet":"Time_Series_Indicies","index":26,"n_rows":390,"n_cols":33,"rows_kept":390,"cut":false,"hidden":true,"merged":[[2,1,2,6]]}
[null,"Raw Time Series Index Data"]
[null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,"Go to Table of Contents"]
["é","ç","è","x","h","O"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Company Tax"]
[null,null,"6401.0 Consumer Price Index, Australia, TABLES 1 and 2. CPI: All Groups, Index Numbers and Percentage Changes"]
[null,null,"http://www.abs.gov.au/AUSSTATS/abs@.nsf/DetailsPage/6401.0Sep%202014?OpenDocument"]
[]
[null,null,null,null,null,null,null,null,"New South Wales","Victoria","Queensland","South Australia","Western Australia","Tasmania","Northern Territory","Australian Capital Territory","Australia",null,null,null,"Australia","Australia","Australia","Australia","Australia","Australia","Australia","Australia","Australia","Australia","Australia","Australia"]
[null,null,null,null,null,null,null,null,"Index Numbers ;  All groups CPI ;  Sydney ;","Index Numbers ;  All groups CPI ;  Melbourne ;","Index Numbers ;  All groups CPI ;  Brisbane ;","Index Numbers ;  All groups CPI ;  Adelaide ;","Index Numbers ;  All groups CPI ;  Perth ;","Index Numbers ;  All groups CPI ;  Hobart ;","Index Numbers ;  All groups CPI ;  Darwin ;","Index Numbers ;  All groups CPI ;  Canberra ;","Index Numbers ;  All groups CPI ;  Australia ;",null,null,null,"Company","Private company","Registered organisation (inc friendly societies)","Life insurance company","RSA provider","Pooled development fund","Pooled development fund","Pooled development fund","Credit union","Credit union","Credit union","Non-profit company"]
[null,null,null,null,null,null,null,"Unit","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers","Index Numbers",null,null,null,null,null,null,null,null,"Small and medium sized enterprises component","Unregulated investment income","Other","Small credit unions - under $50,000","Medium credit unions - $50,000 to $149,999","Large credit unions - $150,000 and over","taxable income of $915 and above"]
[null,null,null,null,null,null,null,"Series Type","Original","Original","Original","Original","Original","Original","Original","Original","Original",null,null,null,{"$f":"Time_Series_Indicies!U22&IF(Time_Series_Indicies!U23=\"\",\"\",\" (\"&Time_Series_Indicies!U23&\")\")","v":"Company"},{"$f":"Time_Series_Indicies!V22&IF(Time_Series_Indicies!V23=\"\",\"\",\" (\"&Time_Series_Indicies!V23&\")\")","v":"Private company"},{"$f":"Time_Series_Indicies!W22&IF(Time_Series_Indicies!W23=\"\",\"\",\" (\"&Time_Series_Indicies!W23&\")\")","v":"Registered organisation (inc friendly societies)"},{"$f":"Time_Series_Indicies!X22&IF(Time_Series_Indicies!X23=\"\",\"\",\" (\"&Time_Series_Indicies!X23&\")\")","v":"Life insurance company"},{"$f":"Time_Series_Indicies!Y22&IF(Time_Series_Indicies!Y23=\"\",\"\",\" (\"&Time_Series_Indicies!Y23&\")\")","v":"RSA provider"},{"$f":"Time_Series_Indicies!Z22&IF(Time_Series_Indicies!Z23=\"\",\"\",\" (\"&Time_Series_Indicies!Z23&\")\")","v":"Pooled development fund (Small and medium sized enterprises component)"},{"$f":"Time_Series_Indicies!AA22&IF(Time_Series_Indicies!AA23=\"\",\"\",\" (\"&Time_Series_Indicies!AA23&\")\")","v":"Pooled development fund (Unregulated investment income)"},{"$f":"Time_Series_Indicies!AB22&IF(Time_Series_Indicies!AB23=\"\",\"\",\" (\"&Time_Series_Indicies!AB23&\")\")","v":"Pooled development fund (Other)"},{"$f":"Time_Series_Indicies!AC22&IF(Time_Series_Indicies!AC23=\"\",\"\",\" (\"&Time_Series_Indicies!AC23&\")\")","v":"Credit union (Small credit unions - under $50,000)"},{"$f":"Time_Series_Indicies!AD22&IF(Time_Series_Indicies!AD23=\"\",\"\",\" (\"&Time_Series_Indicies!AD23&\")\")","v":"Credit union (Medium credit unions - $50,000 to $149,999)"},{"$f":"Time_Series_Indicies!AE22&IF(Time_Series_Indicies!AE23=\"\",\"\",\" (\"&Time_Series_Indicies!AE23&\")\")","v":"Credit union (Large credit unions - $150,000 and over)"},{"$f":"Time_Series_Indicies!AF22&IF(Time_Series_Indicies!AF23=\"\",\"\",\" (\"&Time_Series_Indicies!AF23&\")\")","v":"Non-profit company (taxable income of $915 and above)"}]
[null,null,null,null,null,null,null,"Data Type","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX","INDEX",null,null,1992,{"$f":"U26","v":0.3},{"$f":"V26","v":0.3},{"$f":"W26","v":0.3},{"$f":"X26","v":0.3},{"$f":"Y26","v":0.3},{"$f":"Z26","v":0.15},{"$f":"AA26","v":0.25},{"$f":"AB26","v":0.3},{"$f":"AC26","v":0.3},{"$f":"AD26","v":0.45},{"$f":"AE26","v":0.3},{"$f":"AF26","v":0.3}]
[null,null,null,null,null,null,null,"Frequency","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter","Quarter",null,null,1993,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3]
[null,null,null,null,null,null,null,"Collection Month",3,3,3,3,3,3,3,3,3,null,null,1994,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3]
[null,null,null,null,null,null,null,"Series Start","1948-09-01","1948-09-01","1948-09-01","1948-09-01","1948-09-01","1948-09-01","1980-09-01","1948-09-01","1948-09-01",null,null,1995,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3]
[null,null,null,null,null,null,null,"Series End","2014-09-01","2014-09-01","2014-09-01","2014-09-01","2014-09-01","2014-09-01","2014-09-01","2014-09-01","2014-09-01",null,null,1996,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3]
[null,null,null,null,null,null,null,"No. Obs",265,265,265,265,265,265,137,265,265,null,null,1997,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3]
[null,null,null,null,null,null,null,"Series ID","A2325806K","A2325811C","A2325816R","A2325821J","A2325826V","A2325831L","A2325836X","A2325841T","A2325846C",null,null,1998,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3]
[null,null,null,null,1980,{"$f":"\"1/\"&MONTH(H32)&\"/\"&YEAR(H32)","v":"1/9/1948"},{"$f":"YEAR(H32)","v":1948},"1948-09-01",3.7,3.8,3.7,3.8,3.7,3.8,null,3.9,3.7,null,null,1999,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3]
[null,null,null,null,{"$f":"IF(OR(E32+1>MAX($G$32:$G$417),E32=\"\",E32=0),0,E32+1)","v":1981},"1/12/1948",{"$f":"YEAR(H33)","v":1948},"1948-12-01",3.7,3.8,3.7,3.9,3.8,3.9,null,4.0999999999999996,3.8,null,null,2000,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3]
[null,null,null,null,1982,"1/3/1949",1949,"1949-03-01",3.9,3.9,3.8,4,3.9,4,null,4.0999999999999996,3.9,null,null,2001,{"$f":"U35","v":0.3},{"$f":"V35","v":0.3},0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3]
[null,null,null,null,1983,"1/6/1949",1949,"1949-06-01",3.9,4,3.9,4,4,4.0999999999999996,null,4.2,4,null,null,2002,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3,"http://www.ato.gov.au/businesses/content.aspx?menuid=0&doc=/content/44266.htm&page=10&H10"]
[null,null,null,null,1984,"1/9/1949",1949,"1949-09-01",4,4.0999999999999996,4,4.0999999999999996,4.0999999999999996,4.0999999999999996,null,4.3,4.0999999999999996,null,null,2003,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3,"http://www.ato.gov.au/businesses/content.aspx?menuid=0&doc=/content/44266.htm&page=9&H9"]
[null,null,null,null,1985,"1/12/1949",1949,"1949-12-01",4.0999999999999996,4.2,4.0999999999999996,4.0999999999999996,4.2,4.2,null,4.3,4.0999999999999996,null,null,2004,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3,"http://www.ato.gov.au/businesses/content.aspx?menuid=0&doc=/content/44266.htm&page=8&H8"]
[null,null,null,null,1986,"1/3/1950",1950,"1950-03-01",4.0999999999999996,4.3,4.0999999999999996,4.2,4.2,4.2,null,4.4000000000000004,4.2,null,null,2005,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3,"http://www.ato.gov.au/businesses/content.aspx?menuid=0&doc=/content/44266.htm&page=7&H7"]
[null,null,null,null,1987,"1/6/1950",1950,"1950-06-01",4.3,4.4000000000000004,4.2,4.4000000000000004,4.4000000000000004,4.3,null,4.5999999999999996,4.3,null,null,2006,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3,"http://www.ato.gov.au/businesses/content.aspx?menuid=0&doc=/content/44266.htm&page=6&H6"]
[null,null,null,null,1988,"1/9/1950",1950,"1950-09-01",4.4000000000000004,4.5,4.3,4.4000000000000004,4.5,4.4000000000000004,null,4.7,4.4000000000000004,null,null,2007,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3,"http://www.ato.gov.au/businesses/content.aspx?menuid=0&doc=/content/44266.htm&page=5&H5"]
[null,null,null,null,1989,"1/12/1950",1950,"1950-12-01",4.5999999999999996,4.5999999999999996,4.4000000000000004,4.5999999999999996,4.5999999999999996,4.5,null,4.8,4.5999999999999996,null,null,2008,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3,"http://www.ato.gov.au/businesses/content.aspx?menuid=0&doc=/content/44266.htm&page=4&H4"]
[null,null,null,null,1990,"1/3/1951",1951,"1951-03-01",4.7,4.9000000000000004,4.7,4.8,4.8,4.8,null,5.0999999999999996,4.8,null,null,2009,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3,"http://www.ato.gov.au/businesses/content.aspx?menuid=0&doc=/content/44266.htm&page=3&H3"]
[null,null,null,null,1991,"1/6/1951",1951,"1951-06-01",5.0999999999999996,5.0999999999999996,4.9000000000000004,5.0999999999999996,5.0999999999999996,5.2,null,5.4,5.0999999999999996,null,null,2010,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3,"http://www.ato.gov.au/businesses/content.aspx?menuid=0&doc=/content/44266.htm&page=2&H2"]
[null,null,null,null,1992,"1/9/1951",1951,"1951-09-01",5.4,5.4,5.0999999999999996,5.4,5.4,5.4,null,5.7,5.3,null,null,2011,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3,"http://www.ato.gov.au/businesses/content.aspx?menuid=0&doc=/content/44266.htm&page=1&H1"]
[null,null,null,null,1993,"1/12/1951",1951,"1951-12-01",5.7,5.8,5.6,5.7,5.7,5.8,null,6,5.7,null,null,2012,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3,"https://www.ato.gov.au/rates/company-tax/?page=2#Tax_rates_2011_12"]
[null,null,null,null,1994,"1/3/1952",1952,"1952-03-01",5.9,5.9,5.8,5.9,6,6,null,6.2,5.9,null,null,2013,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3,"https://www.ato.gov.au/rates/company-tax/?page=1#Tax_rates_2012_13"]
[null,null,null,null,1995,"1/6/1952",1952,"1952-06-01",6.1,6.2,5.9,6.2,6.2,6.2,null,6.5,6.1,null,null,2014,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3,"https://www.ato.gov.au/rates/company-tax/?page=1#Tax_rates_2013_14"]
[null,null,null,null,1996,"1/9/1952",1952,"1952-09-01",6.2,6.3,6.1,6.3,6.4,6.3,null,6.7,6.2,null,null,2015,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3,"https://www.ato.gov.au/rates/company-tax/?page=1#Tax_rates_2014_15"]
[null,null,null,null,1997,"1/12/1952",1952,"1952-12-01",6.3,6.3,6.1,6.3,6.4,6.4,null,6.7,6.3,null,null,2016,{"$f":"U48","v":0.3},0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3]
[null,null,null,null,1998,"1/3/1953",1953,"1953-03-01",6.3,6.4,6.1,6.4,6.5,6.5,null,6.8,6.3,null,null,2017,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3]
[null,null,null,null,1999,"1/6/1953",1953,"1953-06-01",6.4,6.5,6.2,6.4,6.5,6.6,null,6.8,6.4,null,null,2018,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3]
[null,null,null,null,2000,"1/9/1953",1953,"1953-09-01",6.4,6.5,6.2,6.5,6.6,6.8,null,6.9,6.5,null,null,2019,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3]
[null,null,null,null,2001,"1/12/1953",1953,"1953-12-01",6.4,6.5,6.2,6.5,6.6,6.8,null,7,6.4,null,null,2020,0.3,0.3,0.3,0.3,0.3,0.15,0.25,0.3,0.3,0.45,0.3,0.3]
[null,null,null,null,2002,"1/3/1954",1954,"1954-03-01",6.4,6.5,6.2,6.5,6.6,6.8,null,6.9,6.5]
[null,null,null,null,2003,"1/6/1954",1954,"1954-06-01",6.4,6.5,6.2,6.5,6.7,6.8,null,6.9,6.5]
[null,null,null,null,2004,"1/9/1954",1954,"1954-09-01",6.4,6.4,6.2,6.5,6.7,6.7,null,6.9,6.5]
[null,null,null,null,2005,"1/12/1954",1954,"1954-12-01",6.4,6.4,6.2,6.5,6.7,6.7,null,7,6.5]
[null,null,null,null,2006,"1/3/1955",1955,"1955-03-01",6.5,6.5,6.3,6.6,6.7,6.8,null,7,6.5]
[null,null,null,null,2007,"1/6/1955",1955,"1955-06-01",6.5,6.6,6.3,6.6,6.8,6.8,null,7.1,6.6]
[null,null,null,null,2008,"1/9/1955",1955,"1955-09-01",6.5,6.7,6.3,6.6,6.8,7,null,7.2,6.6]
[null,null,null,null,2009,"1/12/1955",1955,"1955-12-01",6.6,6.8,6.4,6.7,6.9,7.1,null,7.2,6.7]
[null,null,null,null,2010,"1/3/1956",1956,"1956-03-01",6.6,6.9,6.5,6.8,6.9,7.2,null,7.3,6.7]
[null,null,null,null,2011,"1/6/1956",1956,"1956-06-01",6.9,7.2,6.7,7,7.1,7.4,null,7.4,7]
[null,null,null,null,2012,"1/9/1956",1956,"1956-09-01",7.1,7.3,6.8,7.1,7.1,7.5,null,7.6,7.1]
[null,null,null,null,{"$f":"IF(OR(E64+1>MAX($G$32:$G$417),E64=\"\",E64=0),0,E64+1)","v":2013},"1/12/1956",1956,"1956-12-01",7.1,7.3,6.8,7.1,7.2,7.6,null,7.7,7.1]
[null,null,null,null,2014,"1/3/1957",1957,"1957-03-01",7.1,7.2,6.8,7,7.2,7.6,null,7.7,7.1]
[null,null,null,null,2015,"1/6/1957",1957,"1957-06-01",7.1,7.3,6.9,7.1,7.3,7.6,null,7.7,7.2]
[null,null,null,null,2016,"1/9/1957",1957,"1957-09-01",7.2,7.3,6.9,7.1,7.3,7.6,null,7.7,7.2]
[null,null,null,null,2017,"1/12/1957",1957,"1957-12-01",7.2,7.3,6.9,7.1,7.2,7.6,null,7.7,7.2]
[null,null,null,null,2018,"1/3/1958",1958,"1958-03-01",7.3,7.3,7,7.1,7.2,7.6,null,7.7,7.2]
[null,null,null,null,2019,"1/6/1958",1958,"1958-06-01",7.3,7.3,7,7.1,7.3,7.6,null,7.8,7.2]
[null,null,null,null,2020,"1/9/1958",1958,"1958-09-01",7.2,7.3,7.1,7.2,7.3,7.6,null,7.7,7.2]
[null,null,null,null,2021,"1/12/1958",1958,"1958-12-01",7.3,7.5,7.2,7.2,7.3,7.7,null,7.8,7.3]
[null,null,null,null,2022,"1/3/1959",1959,"1959-03-01",7.3,7.5,7.2,7.3,7.4,7.7,null,7.8,7.3]
[null,null,null,null,2023,"1/6/1959",1959,"1959-06-01",7.3,7.5,7.2,7.3,7.4,7.7,null,7.9,7.3]
[null,null,null,null,2024,"1/9/1959",1959,"1959-09-01",7.3,7.6,7.3,7.4,7.4,7.7,null,7.9,7.4]
[null,null,null,null,2025,"1/12/1959",1959,"1959-12-01",7.4,7.6,7.4,7.4,7.4,7.7,null,7.9,7.5]
[null,null,null,null,2026,"1/3/1960",1960,"1960-03-01",7.4,7.7,7.4,7.5,7.5,7.8,null,8,7.5]
[null,null,null,null,2027,"1/6/1960",1960,"1960-06-01",7.5,7.9,7.4,7.6,7.6,7.9,null,8,7.6]
[null,null,null,null,2028,"1/9/1960",1960,"1960-09-01",7.6,8,7.5,7.7,7.7,8.1,null,8.1999999999999993,7.7]
[null,null,null,null,2029,"1/12/1960",1960,"1960-12-01",7.7,8,7.6,7.8,7.7,8.1999999999999993,null,8.1999999999999993,7.8]
[null,null,null,null,2030,"1/3/1961",1961,"1961-03-01",7.7,8,7.7,7.8,7.8,8.3000000000000007,null,8.1999999999999993,7.8]
[null,null,null,null,{"$f":"IF(OR(E82+1>MAX($G$32:$G$417),E82=\"\",E82=0),0,E82+1)","v":2031},"1/6/1961",1961,"1961-06-01",7.8,8.1,7.7,7.9,7.9,8.3000000000000007,null,8.3000000000000007,7.9]
[null,null,null,null,2032,"1/9/1961",1961,"1961-09-01",7.7,8.1,7.7,7.8,7.8,8.4,null,8.3000000000000007,7.8]
[null,null,null,null,2033,"1/12/1961",1961,"1961-12-01",7.7,8.1,7.7,7.8,7.7,8.3000000000000007,null,8.4,7.8]
[null,null,null,null,2034,"1/3/1962",1962,"1962-03-01",7.7,8,7.8,7.7,7.8,8.3000000000000007,null,8.3000000000000007,7.8]
[null,null,null,null,2035,"1/6/1962",1962,"1962-06-01",7.7,8,7.8,7.7,7.8,8.3000000000000007,null,8.3000000000000007,7.8]
[null,null,null,null,2036,"1/9/1962",1962,"1962-09-01",7.7,8,7.8,7.7,7.8,8.3000000000000007,null,8.3000000000000007,7.8]
[null,null,null,null,2037,"1/12/1962",1962,"1962-12-01",7.8,8,7.8,7.7,7.8,8.3000000000000007,null,8.4,7.8]
[null,null,null,null,0,"1/3/1963",1963,"1963-03-01",7.8,8,7.8,7.7,7.9,8.3000000000000007,null,8.3000000000000007,7.8]
[null,null,null,null,null,"1/6/1963",1963,"1963-06-01",7.8,8.1,7.8,7.8,7.9,8.3000000000000007,null,8.3000000000000007,7.8]
[null,null,null,null,null,"1/9/1963",1963,"1963-09-01",7.8,8.1,7.8,7.8,7.9,8.3000000000000007,null,8.4,7.9]
[null,null,null,null,null,"1/12/1963",1963,"1963-12-01",7.8,8.1,7.8,7.8,7.9,8.4,null,8.4,7.9]
[null,null,null,null,null,"1/3/1964",1964,"1964-03-01",7.8,8.1,7.9,7.8,8,8.4,null,8.4,8]
[null,null,null,null,null,"1/6/1964",1964,"1964-06-01",7.9,8.1999999999999993,8,8,8,8.4,null,8.4,8]
[null,null,null,null,null,{"$f":"\"1/\"&MONTH(H96)&\"/\"&YEAR(H96)","v":"1/9/1964"},1964,"1964-09-01",8,8.1999999999999993,8.1,8.1,8.1,8.5,null,8.5,8.1]
[null,null,null,null,null,"1/12/1964",{"$f":"YEAR(H97)","v":1964},"1964-12-01",8.1,8.4,8.1,8.1999999999999993,8.1,8.6,null,8.6999999999999993,8.1999999999999993]
[null,null,null,null,null,"1/3/1965",1965,"1965-03-01",8.1,8.5,8.1999999999999993,8.1999999999999993,8.1999999999999993,8.6,null,8.6999999999999993,8.1999999999999993]
[null,null,null,null,null,"1/6/1965",1965,"1965-06-01",8.1999999999999993,8.6,8.3000000000000007,8.1999999999999993,8.3000000000000007,8.8000000000000007,null,8.8000000000000007,8.3000000000000007]
[null,null,null,null,null,"1/9/1965",1965,"1965-09-01",8.3000000000000007,8.6,8.4,8.3000000000000007,8.4,8.9,null,8.8000000000000007,8.4]
[null,null,null,null,null,"1/12/1965",1965,"1965-12-01",8.4,8.8000000000000007,8.5,8.4,8.4,9,null,8.9,8.5]
[null,null,null,null,null,"1/3/1966",1966,"1966-03-01",8.4,8.8000000000000007,8.6,8.4,8.5,8.9,null,8.9,8.6]
[null,null,null,null,null,"1/6/1966",1966,"1966-06-01",8.4,8.8000000000000007,8.6999999999999993,8.6,8.6999999999999993,9,null,8.9,8.6]
[null,null,null,null,null,"1/9/1966",1966,"1966-09-01",8.5,8.9,8.6999999999999993,8.6,8.6999999999999993,9,null,9,8.6]
[null,null,null,null,null,"1/12/1966",1966,"1966-12-01",8.5,8.9,8.8000000000000007,8.6999999999999993,8.8000000000000007,9,null,9,8.6999999999999993]
[null,null,null,null,null,"1/3/1967",1967,"1967-03-01",8.6,9,8.8000000000000007,8.6999999999999993,8.9,9.1999999999999993,null,9.1,8.8000000000000007]
[null,null,null,null,null,"1/6/1967",1967,"1967-06-01",8.6999999999999993,9.1999999999999993,8.9,8.8000000000000007,9,9.3000000000000007,null,9.1999999999999993,8.9]
[null,null,null,null,null,"1/9/1967",1967,"1967-09-01",8.8000000000000007,9.3000000000000007,9,8.9,9,9.5,null,9.3000000000000007,9]
[null,null,null,null,null,"1/12/1967",1967,"1967-12-01",8.8000000000000007,9.3000000000000007,9,8.9,9.1,9.6,null,9.3000000000000007,9]
[null,null,null,null,null,"1/3/1968",1968,"1968-03-01",8.9,9.3000000000000007,9.1,8.9,9.1,9.5,null,9.3000000000000007,9.1]
[null,null,null,null,null,"1/6/1968",1968,"1968-06-01",8.9,9.4,9.1,9,9.1999999999999993,9.5,null,9.4,9.1]
[null,null,null,null,null,"1/9/1968",1968,"1968-09-01",8.9,9.4,9.1999999999999993,9,9.1999999999999993,9.6,null,9.4,9.1999999999999993]
[null,null,null,null,null,"1/12/1968",1968,"1968-12-01",9.1,9.5,9.1999999999999993,9.1,9.1999999999999993,9.6999999999999993,null,9.4,9.1999999999999993]
[null,null,null,null,null,"1/3/1969",1969,"1969-03-01",9.1999999999999993,9.5,9.3000000000000007,9.1999999999999993,9.4,9.6999999999999993,null,9.5,9.4]
[null,null,null,null,null,"1/6/1969",1969,"1969-06-01",9.1999999999999993,9.6,9.4,9.1999999999999993,9.5,9.8000000000000007,null,9.5,9.4]
[null,null,null,null,null,"1/9/1969",1969,"1969-09-01",9.3000000000000007,9.6999999999999993,9.4,9.3000000000000007,9.5,9.8000000000000007,null,9.6,9.5]
[null,null,null,null,null,"1/12/1969",1969,"1969-12-01",9.4,9.6999999999999993,9.5,9.3000000000000007,9.6,9.9,null,9.6999999999999993,9.5]
[null,null,null,null,null,"1/3/1970",1970,"1970-03-01",9.5,9.8000000000000007,9.6,9.4,9.6999999999999993,9.9,null,9.8000000000000007,9.6]
[null,null,null,null,null,"1/6/1970",1970,"1970-06-01",9.6999999999999993,9.9,9.6,9.5,9.9,10,null,9.9,9.6999999999999993]
[null,null,null,null,null,"1/9/1970",1970,"1970-09-01",9.6999999999999993,9.9,9.6999999999999993,9.5,9.9,10,null,10,9.8000000000000007]
[null,null,null,null,null,"1/12/1970",1970,"1970-12-01",9.9,10.1,10,9.6999999999999993,10,10.3,null,10.3,10]
[null,null,null,null,null,"1/3/1971",1971,"1971-03-01",10.1,10.199999999999999,10.1,9.8000000000000007,10.1,10.3,null,10.3,10.1]
[null,null,null,null,null,"1/6/1971",1971,"1971-06-01",10.3,10.3,10.3,10,10.3,10.5,null,10.5,10.199999999999999]
[null,null,null,null,null,"1/9/1971",1971,"1971-09-01",10.6,10.5,10.4,10.1,10.4,10.7,null,10.7,10.5]
[null,null,null,null,null,"1/12/1971",1971,"1971-12-01",10.8,10.7,10.7,10.3,10.6,11,null,10.8,10.7]
[null,null,null,null,null,"1/3/1972",1972,"1972-03-01",10.9,10.8,10.8,10.4,10.8,11.1,null,10.9,10.8]
[null,null,null,null,null,"1/6/1972",1972,"1972-06-01",11.1,11,10.9,10.5,10.9,11.1,null,11,10.9]
[null,null,null,null,null,"1/9/1972",1972,"1972-09-01",11.2,11.1,10.9,10.7,11,11.3,null,11.2,11.1]
[null,null,null,null,null,"1/12/1972",1972,"1972-12-01",11.3,11.2,11.1,10.8,11.1,11.4,null,11.3,11.2]
[null,null,null,null,null,"1/3/1973",1973,"1973-03-01",11.6,11.5,11.4,11,11.3,11.6,null,11.5,11.4]
[null,null,null,null,null,"1/6/1973",1973,"1973-06-01",11.9,11.9,11.7,11.4,11.6,12,null,11.9,11.8]
[null,null,null,null,null,"1/9/1973",1973,"1973-09-01",12.3,12.3,12.2,11.8,11.9,12.3,null,12.3,12.2]
[null,null,null,null,null,"1/12/1973",1973,"1973-12-01",12.8,12.7,12.7,12.3,12.3,12.9,null,12.8,12.6]
[null,null,null,null,null,"1/3/1974",1974,"1974-03-01",13.1,13,13,12.6,12.5,13.1,null,13.2,13]
[null,null,null,null,null,"1/6/1974",1974,"1974-06-01",13.6,13.6,13.4,13.2,13,13.7,null,13.6,13.5]
[null,null,null,null,null,"1/9/1974",1974,"1974-09-01",14.4,14.3,14.2,13.8,13.6,14.4,null,14.3,14.2]
[null,null,null,null,null,"1/12/1974",1974,"1974-12-01",14.9,14.7,14.6,14.4,14.4,15.1,null,14.8,14.7]
[null,null,null,null,null,"1/3/1975",1975,"1975-03-01",15.3,15.4,15,15.1,15,15.4,null,15.1,15.3]
[null,null,null,null,null,"1/6/1975",1975,"1975-06-01",15.9,15.9,15.4,15.6,15.6,15.9,null,15.8,15.8]
[null,null,null,null,null,"1/9/1975",1975,"1975-09-01",16.100000000000001,15.9,15.7,15.5,15.6,16.100000000000001,null,15.7,15.9]
[null,null,null,null,null,"1/12/1975",1975,"1975-12-01",16.899999999999999,16.899999999999999,16.7,16.3,16.5,17.3,null,17,16.8]
[null,null,null,null,null,"1/3/1976",1976,"1976-03-01",17.399999999999999,17.3,17.100000000000001,16.899999999999999,17.100000000000001,17.7,null,17.399999999999999,17.3]
[null,null,null,null,null,"1/6/1976",1976,"1976-06-01",17.8,17.8,17.600000000000001,17.399999999999999,17.7,18.3,null,18,17.7]
[null,null,null,null,null,"1/9/1976",1976,"1976-09-01",18.100000000000001,18.2,18,17.899999999999999,18.2,18.7,null,18.399999999999999,18.100000000000001]
[null,null,null,null,null,"1/12/1976",1976,"1976-12-01",19.100000000000001,19.3,19.100000000000001,19.100000000000001,19.3,19.8,null,19.399999999999999,19.2]
[null,null,null,null,null,"1/3/1977",1977,"1977-03-01",19.5,19.8,19.5,19.5,19.8,20.2,null,19.7,19.600000000000001]
[null,null,null,null,null,"1/6/1977",1977,"1977-06-01",19.899999999999999,20.399999999999999,19.899999999999999,19.899999999999999,20.2,20.7,null,20,20.100000000000001]
[null,null,null,null,null,"1/9/1977",1977,"1977-09-01",20.3,20.8,20.3,20.399999999999999,20.7,21.2,null,20.399999999999999,20.5]
[null,null,null,null,null,"1/12/1977",1977,"1977-12-01",20.7,21.2,20.7,20.9,21.5,21.7,null,21.1,21]
[null,null,null,null,null,"1/3/1978",1978,"1978-03-01",21,21.5,21.1,21.1,21.7,22,null,21.3,21.3]
[null,null,null,null,null,"1/6/1978",1978,"1978-06-01",21.4,22,21.5,21.5,22.1,22.4,null,21.6,21.7]
[null,null,null,null,null,"1/9/1978",1978,"1978-09-01",21.9,22.4,21.9,22,22.5,22.7,null,22.1,22.1]
[null,null,null,null,null,"1/12/1978",1978,"1978-12-01",22.4,22.8,22.6,22.3,23,23.2,null,22.6,22.6]
[null,null,null,null,null,"1/3/1979",1979,"1979-03-01",22.8,23.2,22.8,22.7,23.3,23.7,null,23,23]
[null,null,null,null,null,"1/6/1979",1979,"1979-06-01",23.5,23.8,23.3,23.3,24,24.4,null,23.7,23.6]
[null,null,null,null,null,"1/9/1979",1979,"1979-09-01",24.1,24.5,23.8,23.7,24.4,25,null,24.3,24.2]
[null,null,null,null,null,"1/12/1979",1979,"1979-12-01",24.7,25.1,24.6,24.6,25.2,25.7,null,24.9,24.9]
[null,null,null,null,null,"1/3/1980",1980,"1980-03-01",25.4,25.5,25.2,25.1,25.7,26.2,null,25.6,25.4]
[null,null,null,null,null,"1/6/1980",1980,"1980-06-01",26.1,26.3,25.8,25.8,26.3,26.8,null,26.3,26.2]
[null,null,null,null,null,{"$f":"\"1/\"&MONTH(H160)&\"/\"&YEAR(H160)","v":"1/9/1980"},1980,"1980-09-01",26.6,26.8,26.2,26.1,26.9,27.5,28.8,26.8,26.6]
[null,null,null,null,null,"1/12/1980",{"$f":"YEAR(H161)","v":1980},"1980-12-01",27.1,27.4,26.8,26.7,27.3,28,29.5,27.4,27.2]
[null,null,null,null,null,"1/3/1981",1981,"1981-03-01",27.9,28,27.4,27.4,27.9,28.6,30.1,28,27.8]
[null,null,null,null,null,"1/6/1981",1981,"1981-06-01",28.4,28.6,28.1,28.1,28.5,29.2,30.6,28.7,28.4]
[null,null,null,null,null,"1/9/1981",1981,"1981-09-01",28.9,29.3,28.8,28.7,29.4,29.9,31.3,29.3,29]
[null,null,null,null,null,"1/12/1981",1981,"1981-12-01",30.1,30.6,29.9,29.8,30.7,31,33.1,30.5,30.2]
[null,null,null,null,null,"1/3/1982",1982,"1982-03-01",30.7,31,30.6,30.2,31,31.5,33.6,31,30.8]
[null,null,null,null,null,"1/6/1982",1982,"1982-06-01",31.6,31.7,31,31,31.6,32.1,34.200000000000003,31.9,31.5]
[null,null,null,null,null,"1/9/1982",1982,"1982-09-01",32.700000000000003,32.799999999999997,32,32.1,32.799999999999997,33.1,35.299999999999997,32.9,32.6]
[null,null,null,null,null,"1/12/1982",1982,"1982-12-01",33.700000000000003,33.700000000000003,33.1,33,33.700000000000003,34.200000000000003,36.4,34.200000000000003,33.6]
[null,null,null,null,null,"1/3/1983",1983,"1983-03-01",34.4,34.4,33.9,33.9,34.200000000000003,35,37.1,34.9,34.299999999999997]
[null,null,null,null,null,"1/6/1983",1983,"1983-06-01",35.1,35.4,34.299999999999997,34.799999999999997,34.799999999999997,35.6,37.799999999999997,35.5,35]
[null,null,null,null,null,"1/9/1983",1983,"1983-09-01",35.5,35.9,35.1,35.299999999999997,35.799999999999997,36.1,38.299999999999997,36,35.6]
[null,null,null,null,null,"1/12/1983",1983,"1983-12-01",36.200000000000003,37,35.799999999999997,36,36.5,36.9,38.799999999999997,36.9,36.5]
[null,null,null,null,null,"1/3/1984",1984,"1984-03-01",36.1,36.799999999999997,35.9,36,36.200000000000003,37,39,36.9,36.299999999999997]
[null,null,null,null,null,"1/6/1984",1984,"1984-06-01",36.1,36.9,36.200000000000003,36.1,36.200000000000003,37,39,37,36.4]
[null,null,null,null,null,"1/9/1984",1984,"1984-09-01",36.5,37.5,36.700000000000003,36.4,36.799999999999997,37.4,39.5,37.5,36.9]
[null,null,null,null,null,"1/12/1984",1984,"1984-12-01",37.1,37.9,37.1,37.200000000000003,37.200000000000003,38.200000000000003,39.9,38.1,37.4]
[null,null,null,null,null,"1/3/1985",1985,"1985-03-01",37.6,38.4,37.6,37.700000000000003,37.799999999999997,38.799999999999997,40.299999999999997,38.700000000000003,37.9]
[null,null,null,null,null,"1/6/1985",1985,"1985-06-01",38.4,39.5,38.299999999999997,38.700000000000003,38.700000000000003,39.700000000000003,41.2,39.6,38.799999999999997]
[null,null,null,null,null,"1/9/1985",1985,"1985-09-01",39.299999999999997,40.299999999999997,39.299999999999997,39.5,39.4,40.700000000000003,42.6,40.5,39.700000000000003]
[null,null,null,null,null,"1/12/1985",1985,"1985-12-01",40.200000000000003,41,40,40.4,40.299999999999997,41.5,43.1,41.4,40.5]
[null,null,null,null,null,"1/3/1986",1986,"1986-03-01",41.1,42.1,41,41,41,42.2,43.9,42.3,41.4]
[null,null,null,null,null,"1/6/1986",1986,"1986-06-01",41.8,42.8,41.4,41.8,41.7,43.1,44.4,43,42.1]
[null,null,null,null,null,"1/9/1986",1986,"1986-09-01",42.8,43.9,42.5,43,43.1,44.2,45.6,43.9,43.2]
[null,null,null,null,null,"1/12/1986",1986,"1986-12-01",44.1,45.2,43.6,44.1,44.4,45.7,47.2,45,44.4]
[null,null,null,null,null,"1/3/1987",1987,"1987-03-01",45,46,44.5,44.9,45.2,46.6,48,45.8,45.3]
[null,null,null,null,null,"1/6/1987",1987,"1987-06-01",45.7,46.8,45.1,45.6,46,47.4,48.8,46.5,46]
[null,null,null,null,null,"1/9/1987",1987,"1987-09-01",46.5,47.6,45.7,46.1,46.7,48.2,49.6,47.1,46.8]
[null,null,null,null,null,"1/12/1987",1987,"1987-12-01",47.2,48.4,46.6,47.1,47.5,49,50.4,48,47.6]
[null,null,null,null,null,"1/3/1988",1988,"1988-03-01",48.3,49.1,47.4,47.7,48.2,49.8,51.1,48.9,48.4]
[null,null,null,null,null,"1/6/1988",1988,"1988-06-01",49,50.1,48.3,48.5,49.1,50.5,51.9,49.8,49.3]
[null,null,null,null,null,"1/9/1988",1988,"1988-09-01",50.3,50.8,49,49.5,50.1,51.1,52.2,50.4,50.2]
[null,null,null,null,null,"1/12/1988",1988,"1988-12-01",51.6,51.7,49.9,50.3,51.1,51.9,52.8,51.3,51.2]
[null,null,null,null,null,"1/3/1989",1989,"1989-03-01",51.7,52.4,50.6,51.3,51.6,52.9,53.5,51.9,51.7]
[null,null,null,null,null,"1/6/1989",1989,"1989-06-01",52.9,53.8,51.8,52.3,52.8,53.9,54.4,53.1,53]
[null,null,null,null,null,"1/9/1989",1989,"1989-09-01",54.4,55,52.8,53.2,54,54.8,55.2,53.9,54.2]
[null,null,null,null,null,"1/12/1989",1989,"1989-12-01",55.4,56,53.7,54,55.1,55.8,56.2,55.1,55.2]
[null,null,null,null,null,"1/3/1990",1990,"1990-03-01",56.3,56.9,54.5,54.8,56.4,56.7,56.9,56.2,56.2]
[null,null,null,null,null,"1/6/1990",1990,"1990-06-01",57.2,58,55.3,55.8,57.3,57.2,57.9,56.8,57.1]
[null,null,null,null,null,"1/9/1990",1990,"1990-09-01",57.6,58.5,55.6,56.5,57.8,57.8,58.5,57.2,57.5]
[null,null,null,null,null,"1/12/1990",1990,"1990-12-01",58.9,60.2,57,58.2,59.2,59.2,60.2,58.8,59]
[null,null,null,null,null,"1/3/1991",1991,"1991-03-01",59,59.9,57.2,58.1,58.6,59.1,60,58.6,58.9]
[null,null,null,null,null,"1/6/1991",1991,"1991-06-01",58.9,60.3,57.2,58.4,58.6,59.4,60.3,58.6,59]
[null,null,null,null,null,"1/9/1991",1991,"1991-09-01",59.2,60.8,57.4,58.8,58.9,59.9,60.4,59.4,59.3]
[null,null,null,null,null,"1/12/1991",1991,"1991-12-01",59.8,61.2,58,59.3,59.1,60.3,61.2,59.9,59.9]
[null,null,null,null,null,"1/3/1992",1992,"1992-03-01",59.8,61.2,58.1,59.6,59.1,60.3,61.2,60.1,59.9]
[null,null,null,null,null,"1/6/1992",1992,"1992-06-01",59.5,61.1,57.9,59.6,58.8,60.1,61.3,59.9,59.7]
[null,null,null,null,null,"1/9/1992",1992,"1992-09-01",59.7,61,57.8,60,58.8,60.4,61.6,60.3,59.8]
[null,null,null,null,null,"1/12/1992",1992,"1992-12-01",60,61.1,58.5,60.3,59.1,60.6,61.7,60.5,60.1]
[null,null,null,null,null,"1/3/1993",1993,"1993-03-01",60.4,61.9,59,60.8,59.3,61.2,62.1,61.1,60.6]
[null,null,null,null,null,"1/6/1993",1993,"1993-06-01",60.5,62.2,59.3,61.2,59.5,61.4,62.2,61.2,60.8]
[null,null,null,null,null,"1/9/1993",1993,"1993-09-01",60.7,62.4,59.4,61.4,60.1,62.3,62.5,61.6,61.1]
[null,null,null,null,null,"1/12/1993",1993,"1993-12-01",60.8,62.6,59.6,61.4,60.5,62.6,63.2,61.8,61.2]
[null,null,null,null,null,"1/3/1994",1994,"1994-03-01",60.9,62.8,59.9,61.9,60.5,62.8,63,61.8,61.5]
[null,null,null,null,null,"1/6/1994",1994,"1994-06-01",61.4,63.3,60.3,62.3,60.8,63.1,63.5,62.2,61.9]
[null,null,null,null,null,"1/9/1994",1994,"1994-09-01",62,63.4,60.9,62.6,61.3,63.6,63.9,62.5,62.3]
[null,null,null,null,null,"1/12/1994",1994,"1994-12-01",62.4,63.9,61.5,63.2,61.8,64.099999999999994,64.3,63.2,62.8]
[null,null,null,null,null,"1/3/1995",1995,"1995-03-01",63.5,65,62.6,64.2,63,65.2,65.2,64.5,63.8]
[null,null,null,null,null,"1/6/1995",1995,"1995-06-01",64.400000000000006,65.599999999999994,63.2,64.7,64,65.7,66,65.3,64.7]
[null,null,null,null,null,"1/9/1995",1995,"1995-09-01",65.5,66.400000000000006,63.8,65.400000000000006,64.400000000000006,66.5,66.7,66.099999999999994,65.5]
[null,null,null,null,null,{"$f":"\"1/\"&MONTH(H221)&\"/\"&YEAR(H221)","v":"1/12/1995"},1995,"1995-12-01",66.099999999999994,66.900000000000006,64.2,66,64.8,66.900000000000006,67.400000000000006,66.599999999999994,66]
[null,null,null,null,null,{"$f":"\"1/\"&MONTH(H222)&\"/\"&YEAR(H222)","v":"1/3/1996"},1996,"1996-03-01",66.5,66.8,64.7,66.2,65.2,67.400000000000006,67.7,67,66.2]
[null,null,null,null,null,"1/6/1996",1996,"1996-06-01",67,67.3,65.099999999999994,66.5,65.7,67.7,68.3,67.400000000000006,66.7]
[null,null,null,null,null,"1/9/1996",1996,"1996-09-01",67.099999999999994,67.599999999999994,65.2,66.599999999999994,65.900000000000006,68,68.8,67.400000000000006,66.900000000000006]
[null,null,null,null,null,"1/12/1996",{"$f":"YEAR(H225)","v":1996},"1996-12-01",67.2,67.7,65.3,66.8,66,68.099999999999994,68.8,67.400000000000006,67]
[null,null,null,null,null,"1/3/1997",1997,"1997-03-01",67.3,67.8,65.7,66.8,65.900000000000006,68.400000000000006,68.8,67.400000000000006,67.099999999999994]
[null,null,null,null,null,"1/6/1997",1997,"1997-06-01",67.099999999999994,67.7,65.5,66.400000000000006,65.8,68.099999999999994,68.7,66.8,66.900000000000006]
[null,null,null,null,null,"1/9/1997",1997,"1997-09-01",66.900000000000006,67.5,65.3,66,65.5,67.7,68.400000000000006,66.5,66.599999999999994]
[null,null,null,null,null,"1/12/1997",1997,"1997-12-01",67.099999999999994,67.7,65.7,66,65.5,68,68.3,66.5,66.8]
[null,null,null,null,null,"1/3/1998",1998,"1998-03-01",67.400000000000006,67.599999999999994,65.900000000000006,66.3,65.7,68.2,68.7,66.900000000000006,67]
[null,null,null,null,null,"1/6/1998",1998,"1998-06-01",67.8,68,66.2,66.7,66.2,68.5,68.900000000000006,67.3,67.400000000000006]
[null,null,null,null,null,"1/9/1998",1998,"1998-09-01",68,68,66.3,67,66.7,68.900000000000006,69.099999999999994,67.3,67.5]
[null,null,null,null,null,"1/12/1998",1998,"1998-12-01",68.400000000000006,68.3,66.5,67.3,67,68.900000000000006,69.3,67.5,67.8]
[null,null,null,null,null,"1/3/1999",1999,"1999-03-01",68.400000000000006,68.3,66.400000000000006,66.8,66.7,68.599999999999994,69,67.400000000000006,67.8]
[null,null,null,null,null,"1/6/1999",1999,"1999-06-01",68.7,68.599999999999994,66.599999999999994,67.3,67.3,68.8,69.400000000000006,67.400000000000006,68.099999999999994]
[null,null,null,null,null,"1/9/1999",1999,"1999-09-01",69.3,69.3,67.099999999999994,68.099999999999994,67.900000000000006,69.2,69.5,68,68.7]
[null,null,null,null,null,"1/12/1999",1999,"1999-12-01",69.7,69.7,67.099999999999994,68.5,68.3,69.599999999999994,69.900000000000006,68.599999999999994,69.099999999999994]
[null,null,null,null,null,"1/3/2000",2000,"2000-03-01",70.3,70.5,67.900000000000006,69.099999999999994,68.599999999999994,70.3,70.3,69.3,69.7]
[null,null,null,null,null,"1/6/2000",2000,"2000-06-01",70.900000000000006,70.900000000000006,68.3,69.5,69.099999999999994,71,71.099999999999994,69.900000000000006,70.2]
[null,null,null,null,null,"1/9/2000",2000,"2000-09-01",73.5,73.599999999999994,71,72.099999999999994,71.599999999999994,73.7,73.5,72.5,72.900000000000006]
[null,null,null,null,null,"1/12/2000",2000,"2000-12-01",73.8,73.900000000000006,71.2,72.2,71.8,73.7,73.900000000000006,72.8,73.099999999999994]
[null,null,null,null,null,"1/3/2001",2001,"2001-03-01",74.8,74.7,71.8,73,72.2,74.2,73.900000000000006,73.3,73.900000000000006]
[null,null,null,null,null,"1/6/2001",2001,"2001-06-01",75.400000000000006,75.099999999999994,72.5,73.599999999999994,73.2,74.900000000000006,74.7,74,74.5]
[null,null,null,null,null,"1/9/2001",2001,"2001-09-01",75.599999999999994,75.5,72.599999999999994,73.7,73.3,74.599999999999994,74.900000000000006,74,74.7]
[null,null,null,null,null,"1/12/2001",2001,"2001-12-01",76.3,76.099999999999994,73.5,74.400000000000006,73.900000000000006,75.2,75.5,74.900000000000006,75.400000000000006]
[null,null,null,null,null,"1/3/2002",2002,"2002-03-01",77,76.900000000000006,74.2,75,74.5,75.900000000000006,75.7,75.3,76.099999999999994]
[null,null,null,null,null,"1/6/2002",2002,"2002-06-01",77.5,77.3,74.7,75.7,75,76.900000000000006,76.3,76.2,76.599999999999994]
[null,null,null,null,null,"1/9/2002",2002,"2002-09-01",77.900000000000006,77.900000000000006,75.3,76.400000000000006,75.7,77.2,76.599999999999994,76.599999999999994,77.099999999999994]
[null,null,null,null,null,"1/12/2002",2002,"2002-12-01",78.400000000000006,78.5,75.7,77.099999999999994,76,77.5,77,77.3,77.599999999999994]
[null,null,null,null,null,"1/3/2003",2003,"2003-03-01",79.400000000000006,79.599999999999994,76.7,78.7,76.599999999999994,78.599999999999994,77.7,78.099999999999994,78.599999999999994]
[null,null,null,null,null,"1/6/2003",2003,"2003-06-01",79.400000000000006,79.599999999999994,76.7,78.599999999999994,76.5,79.099999999999994,78,78.099999999999994,78.599999999999994]
[null,null,null,null,null,"1/9/2003",2003,"2003-09-01",79.5,80.099999999999994,77.5,79.2,77.2,79.2,77.900000000000006,78.8,79.099999999999994]
[null,null,null,null,null,"1/12/2003",2003,"2003-12-01",80.2,80.3,78,79.599999999999994,77.5,79.7,78.3,79.3,79.5]
[null,null,null,null,null,"1/3/2004",2004,"2004-03-01",80.900000000000006,81.099999999999994,78.7,80.400000000000006,77.8,80.3,78.599999999999994,79.900000000000006,80.2]
[null,null,null,null,null,"1/6/2004",2004,"2004-06-01",81.2,81.3,79.099999999999994,80.900000000000006,78.599999999999994,81,78.900000000000006,80.400000000000006,80.599999999999994]
[null,null,null,null,null,"1/9/2004",2004,"2004-09-01",81.599999999999994,81.5,79.400000000000006,81.2,79.099999999999994,81.400000000000006,79.599999999999994,80.8,80.900000000000006]
[null,null,null,null,null,"1/12/2004",2004,"2004-12-01",82.3,82.1,80,81.7,79.8,82.4,79.8,81.2,81.5]
[null,null,null,null,null,"1/3/2005",2005,"2005-03-01",82.7,82.7,80.7,82.2,80.400000000000006,83.1,80.2,81.599999999999994,82.1]
[null,null,null,null,null,"1/6/2005",2005,"2005-06-01",83.2,83,81.099999999999994,82.7,81.5,83.5,80.900000000000006,82.1,82.6]
[null,null,null,null,null,"1/9/2005",2005,"2005-09-01",84,83.9,81.599999999999994,83.6,82.4,84.3,81.8,83.1,83.4]
[null,null,null,null,null,"1/12/2005",2005,"2005-12-01",84.3,84.3,82.3,83.9,83,84.8,82.2,83.7,83.8]
[null,null,null,null,null,"1/3/2006",2006,"2006-03-01",85,85,83,84.7,83.8,85.4,82.9,84.5,84.5]
[null,null,null,null,null,"1/6/2006",2006,"2006-06-01",86.4,86.2,84.5,85.8,85.4,86.4,84.4,86,85.9]
[null,null,null,null,null,"1/9/2006",2006,"2006-09-01",87.2,86.8,85.2,86.8,86.3,87.1,85.8,86.6,86.7]
[null,null,null,null,null,"1/12/2006",2006,"2006-12-01",87,86.7,85.1,86.5,86.6,86.8,86.3,86.4,86.6]
[null,null,null,null,null,"1/3/2007",2007,"2007-03-01",86.9,86.9,85.5,86.3,86.8,87.3,86.3,86.5,86.6]
[null,null,null,null,null,"1/6/2007",2007,"2007-06-01",87.9,87.9,86.7,87.3,88,88.4,87.5,87.7,87.7]
[null,null,null,null,null,"1/9/2007",2007,"2007-09-01",88.3,88.6,87.5,88,88.6,88.6,88.5,88.4,88.3]
[null,null,null,null,null,"1/12/2007",2007,"2007-12-01",89.1,89.5,88.4,88.9,89.3,89.4,88.8,89.2,89.1]
[null,null,null,null,null,"1/3/2008",2008,"2008-03-01",90.3,90.7,89.6,90.1,90.5,90.5,89.6,90.5,90.3]
[null,null,null,null,null,"1/6/2008",2008,"2008-06-01",91.7,91.8,91.1,91.3,92,91.5,90.9,91.6,91.6]
[null,null,null,null,null,"1/9/2008",2008,"2008-09-01",92.7,92.9,92.4,92.5,92.9,92.5,92.5,93,92.7]
[null,null,null,null,null,"1/12/2008",2008,"2008-12-01",92.4,92.3,92.2,92.2,92.6,92.3,92.1,92.6,92.4]
[null,null,null,null,null,"1/3/2009",2009,"2009-03-01",92.5,92.6,92.4,92.2,92.5,92.5,92.2,92.9,92.5]
[null,null,null,null,null,"1/6/2009",2009,"2009-06-01",92.9,92.9,92.9,92.7,93.3,93,93.2,93.5,92.9]
[null,null,null,null,null,"1/9/2009",2009,"2009-09-01",93.9,93.4,94.2,93.7,94,94.1,95,94.3,93.8]
[null,null,null,null,null,"1/12/2009",2009,"2009-12-01",94.4,94,94.5,94.1,94.5,94.7,94.9,94.7,94.3]
[null,null,null,null,null,"1/3/2010",2010,"2010-03-01",95.2,95.2,95.2,94.6,95.6,95.4,95.4,95.3,95.2]
[null,null,null,null,null,"1/6/2010",2010,"2010-06-01",95.6,95.8,95.9,95.3,96.5,95.8,96.2,95.6,95.8]
[null,null,null,null,null,"1/9/2010",2010,"2010-09-01",96.3,96.3,96.9,96.2,96.9,96.8,97.2,96.3,96.5]
[null,null,null,null,null,"1/12/2010",2010,"2010-12-01",96.7,96.9,97.4,96.5,97,96.9,97.1,96.7,96.9]
[null,null,null,null,null,"1/3/2011",2011,"2011-03-01",98.2,98.5,98.6,98.1,98.1,98.2,98.2,98.1,98.3]
[null,null,null,null,null,"1/6/2011",2011,"2011-06-01",99.2,99.2,99.6,99,99.4,99.1,99.2,99.2,99.2]
[null,null,null,null,null,"1/9/2011",2011,"2011-09-01",99.9,99.8,99.9,100,99.6,99.9,99.9,99.8,99.8,null,"RBA - Statement on monetary policy (November 2014) - CPI Forecast"]
[null,null,null,null,null,"1/12/2011",2011,"2011-12-01",99.8,99.9,99.7,100,99.8,100,99.5,100.1,99.8,{"$f":"(Q285-Q281)/Q281","v":2.9927760577915286E-2},"http://www.rba.gov.au/publications/smp/index.html"]
[null,null,null,null,null,{"$f":"\"1/\"&MONTH(H286)&\"/\"&YEAR(H286)","v":"1/3/2012"},{"$f":"YEAR(H286)","v":2012},"2012-03-01",99.9,99.9,99.9,99.9,100,100.3,99.9,99.7,99.9,{"$f":"(Q286-Q282)/Q282","v":1.6276703967446678E-2}]
[null,null,null,null,null,"1/6/2012",2012,"2012-06-01",100.5,100.4,100.5,100.2,100.5,99.9,100.7,100.3,100.4,{"$f":"(Q287-Q283)/Q283","v":1.2096774193548416E-2}]
[null,null,null,null,null,"1/9/2012",2012,"2012-09-01",102.2,101.6,101.6,101.7,101.6,100.6,102,101.4,101.8,{"$f":"(Q288-Q284)/Q284","v":2.004008016032064E-2}]
[null,null,null,null,null,"1/12/2012",2012,"2012-12-01",102.3,102,101.9,102.1,101.9,101,102,101.8,102,2.2044088176352734E-2]
[null,null,null,null,null,"1/3/2013",2013,"2013-03-01",102.7,102.4,102,102.1,102.4,101.3,103.7,101.9,102.4,2.5025025025025023E-2]
[null,null,null,null,null,"1/6/2013",2013,"2013-06-01",103.1,102.6,102.5,102.3,103,101.7,104.6,102.5,102.8,2.3904382470119435E-2]
[null,null,null,null,null,"1/9/2013",2013,"2013-09-01",104.3,104,103.8,103.7,104.2,102.6,105.5,103.1,104,2.161100196463657E-2]
[null,null,null,null,null,"1/12/2013",2013,"2013-12-01",105,104.8,104.6,104.4,104.9,103.6,106.5,104.1,104.8,2.7450980392156835E-2]
[null,null,null,null,null,"1/3/2014",2014,"2014-03-01",105.6,105.3,105.2,105.1,105.6,104.1,107.4,104.6,105.4,2.9296875E-2]
[null,null,null,null,null,{"$f":"\"1/\"&MONTH(H295)&\"/\"&YEAR(H295)","v":"1/6/2014"},{"$f":"YEAR(H295)","v":2014},"2014-06-01",106,105.9,105.8,105.5,106.4,104.5,108.1,104.8,105.9,3.0155642023346387E-2]
[null,null,null,null,null,{"$f":"\"1/\"&MONTH(H296)&\"/\"&YEAR(H296)","v":"1/9/2014"},{"$f":"YEAR(H296)","v":2014},"2014-09-01",106.6,106.1,106.5,105.9,106.9,104.6,108.3,105.2,106.4,2.307692307692313E-2]
[null,null,null,null,null,{"$f":"\"1/\"&MONTH(H297)&\"/\"&YEAR(H297)","v":"1/12/2014"},{"$f":"YEAR(H297)","v":2014},"2014-12-01",106.8,106.3,106.7,106.2,107,104.7,108.5,105.3,106.6,{"$f":"IF(S297=\"\",S296,S297)","v":1.7500000000000002E-2},1.7500000000000002E-2]
[null,null,null,null,null,{"$f":"\"1/\"&MONTH(H298)&\"/\"&YEAR(H298)","v":"1/3/2015"},{"$f":"YEAR(H298)","v":2015},"2015-03-01",{"$f":"(1+(I297-$Q297)/$Q297)*$Q298","v":107.4457091932458},{"$f":"(1+(J297-$Q297)/$Q297)*$Q298","v":106.94268621013136},107.34510459662292,106.84208161350847,107.64691838649159,105.33301266416512,109.15598733583491,{"$f":"(1+(P297-$Q297)/$Q297)*$Q298","v":105.93664024390246},{"$f":"Q294*(1+R298)","v":107.24450000000002},{"$f":"IF(S298=\"\",S297,S298)","v":1.7500000000000002E-2}]
[null,null,null,null,null,{"$f":"\"1/\"&MONTH(H299)&\"/\"&YEAR(H299)","v":"1/6/2015"},{"$f":"YEAR(H299)","v":2015},"2015-06-01",108.22066041275798,107.71400938086305,108.119330206379,107.61267917448407,108.42332082551596,106.09272607879926,109.94327392120074,106.70070731707317,108.018,0.02,0.02]
[null,null,null,null,null,"1/9/2015",2015,"2015-09-01",108.731617260788,108.22257410881802,108.62980863039402,108.12076547842403,108.93523452157601,106.59363602251408,110.46236397748594,107.20448780487806,108.52800000000001,0.02]
[null,null,null,null,null,"1/12/2015",2015,"2015-12-01",110.004,109.489,109.90100000000001,109.38600000000001,110.21000000000001,107.84099999999999,111.755,108.459,109.798,0.03,0.03]
[null,null,null,null,null,"1/3/2016",2016,"2016-03-01",110.66908046904318,110.1509667964353,110.56545773452162,110.04734406191373,110.87632593808634,108.49300304409007,112.43066695590996,109.11473945121953,110.46183500000002,0.03]
[null,null,null,null,null,"1/6/2016",2016,"2016-06-01",111.46728022514073,110.94542966228894,111.36291011257038,110.84105954971859,111.67602045028144,109.27550786116323,113.24157213883677,109.90172853658538,111.25854000000001,0.03,0.03]
[null,null,null,null,null,"1/9/2016",2016,"2016-09-01",111.99356577861165,111.46925133208256,111.88870288930585,111.36438844277676,112.2032915572233,109.7914451031895,113.77623489681051,110.4206224390244,111.78384000000001,0.03]
[null,null,null,null,null,"1/12/2016",2016,"2016-12-01",113.30412000000001,112.77367000000001,113.19803000000002,112.66758000000002,113.51630000000002,111.07623,115.10765000000001,111.71277000000001,113.09194000000001,0.03,0.03]
[null,null,null,null,null,"1/3/2017",2017,"2017-03-01",113.98915288311447,113.45549580032835,113.88242146655726,113.34876438377114,114.20261571622893,111.74779313541278,115.80358696458725,112.38818163475612,113.77569005000002,0.03]
[null,null,null,null,null,{"$f":"\"1/\"&MONTH(H307)&\"/\"&YEAR(H307)","v":"1/6/2017"},{"$f":"YEAR(H307)","v":2017},"2017-06-01",{"$f":"(1+(I306-$Q306)/$Q306)*$Q307","v":114.81129863189496},114.27379255215762,114.70379741594749,114.16629133621015,115.02630106378989,112.55377309699813,116.63881930300188,113.19878039268293,{"$f":"Q303*(1+R307)","v":114.59629620000001},{"$f":"IF(S307=\"\",S306,S307)","v":0.03},0.03]
[null,null,null,null,null,"1/9/2017",2017,"2017-09-01",{"$f":"(1+(I307-$Q307)/$Q307)*$Q308","v":115.35337275197},114.81332887204505,115.24536397598503,114.70532009606006,115.56939030394,113.08518845628518,117.18952194371484,113.73324111219513,115.13735520000002,0.03]
[null,null,null,null,null,"1/12/2017",2017,"2017-12-01",{"$f":"(1+(I308-$Q308)/$Q308)*$Q309","v":116.70324360000002},116.15688010000001,116.59397090000003,116.04760740000002,116.92178900000002,114.4085169,118.5608795,115.06415310000001,116.48469820000001,0.03,0.03]
[null,null,null,null,null,"1/3/2018",2018,"2018-03-01",{"$f":"(1+(I309-$Q309)/$Q309)*$Q310","v":117.40882746960791},116.85916067433821,117.29889411055399,116.74922731528429,117.62869418771581,115.10022692947516,119.27769457352488,115.75982708379881,117.18896075150003,0.03]
[null,null,null,null,null,"1/6/2018",2018,"2018-06-01",{"$f":"(1+(I310-$Q310)/$Q310)*$Q311","v":118.2556375908518},117.70200632872235,118.14491133842593,117.59128007629647,118.4770900957036,115.93038628990807,120.13798388209194,116.59474380446343,118.03418508600002,0.03,0.03]
[null,null,null,null,null,"1/9/2018",2018,"2018-09-01",{"$f":"(1+(I311-$Q311)/$Q311)*$Q312","v":118.8139739345291},118.2577287382064,118.70272489526457,118.14647969894187,119.03647201305819,116.47774410997373,120.70520760202628,117.145238345561,118.59147585600002,0.03]
[null,null,null,null,null,"1/12/2018",2018,"2018-12-01",{"$f":"(1+(I312-$Q312)/$Q312)*$Q313","v":120.20434090800002},119.64158650300001,120.09179002700003,119.52903562200002,120.42944267000003,117.84077240699999,122.11770588500001,118.51607769300003,119.97923914600001,0.03,0.03]
[null,null,null,null,null,"1/3/2019",2019,"2019-03-01",{"$f":"(1+(I313-$Q313)/$Q313)*$Q314","v":120.93109229369617},120.36493549456837,120.81786093387062,120.25170413474282,121.15755501334729,118.55323373735942,122.85602541073064,119.23262189631279,120.70462957404504,0.03]
[null,null,null,null,null,"1/6/2019",2019,"2019-06-01",{"$f":"(1+(I314-$Q314)/$Q314)*$Q315","v":121.80330671857737},121.23306651858404,121.68925867857871,121.11901847858537,122.03140279857472,119.40829787860532,123.74212339855471,120.09258611859737,121.57521063858003,0.03,0.03]
[null,null,null,null,null,"1/9/2019",2019,"2019-09-01",{"$f":"(1+(I315-$Q315)/$Q315)*$Q316","v":122.37839315256498},121.80546060035262,122.26380664212252,121.69087408991014,122.60756617344994,119.97207643327295,124.32636383008708,120.65959549592786,122.14922013168002,0.03]
[null,null,null,null,null,"1/12/2019",2019,"2019-12-01",{"$f":"(1+(I316-$Q316)/$Q316)*$Q317","v":123.81047113524002},123.23083409809004,123.69454372781004,123.11490669066004,124.04232595010004,121.37599557921,125.78123706155002,122.07156002379004,123.57861632038002,0.03,0.03]
[null,null,null,null,null,"1/3/2020",2020,"2020-03-01",{"$f":"(1+(I317-$Q317)/$Q317)*$Q318","v":124.55902506250705},123.97588355940543,124.44239676188674,123.85925525878511,124.7922816637477,122.1098307494802,126.54170617305256,122.80960055320219,124.32576846126639,0.03]
[null,null,null,null,null,"1/6/2020",2020,"2020-06-01",{"$f":"(1+(I318-$Q318)/$Q318)*$Q319","v":125.4574059201347},124.87005851414158,125.33993643893608,124.75258903294294,125.69234488253197,122.99054681496348,127.45438710051137,123.6953637021553,125.22246695773744,0.03,0.03]
[null,null,null,null,null,"1/9/2020",2020,"2020-09-01",{"$f":"(1+(I319-$Q319)/$Q319)*$Q320","v":126.04974494714193},125.45962441836319,125.93172084138619,125.34160031260744,126.28579315865345,123.57123872627115,128.0561547449897,124.2793833608057,125.81369673563043,0.03]
[null,null,null,null,null,"1/12/2020",2020,"2020-12-01",{"$f":"(1+(I320-$Q320)/$Q320)*$Q321","v":127.52478526929724},126.92775912103275,127.40538003964434,126.80835389137984,127.76359572860305,125.01727544658631,129.55467417339653,125.73370682450376,127.28597480999143,0.03,0.03]
[null,null,null,null,null,"1/3/2021",2021,"2021-03-01",{"$f":"(1+(I321-$Q321)/$Q321)*$Q322","v":128.29579581438225},127.6951600661876,128.17566866474334,127.57503291654865,128.53605011366014,125.77312567196459,130.33795735824413,126.49388856979826,128.05554151510438,0.03]
[null,null,null,null,null,"1/6/2021",2021,"2021-06-01",{"$f":"(1+(I322-$Q322)/$Q322)*$Q323","v":129.22112809773876},128.61616026956582,129.10013453210416,128.49516670393123,129.46311522900794,126.6802632194124,131.27801871352671,127.40622461321998,128.97914096646957,0.03,0.03]
[null,null,null,null,null,"1/9/2021",2021,"2021-09-01",{"$f":"(1+(I323-$Q323)/$Q323)*$Q324","v":129.83123729555621},129.2234131509141,129.70967246662778,129.10184832198567,130.07436695341306,127.27837588805929,131.89783938733939,128.00776486162988,129.58810763769935,0.03]
[null,null,null,null,null,"1/12/2021",2021,"2021-12-01",{"$f":"(1+(I324-$Q324)/$Q324)*$Q325","v":131.35052882737617},130.73559189466374,131.2275414408337,130.61260450812125,131.59650360046115,128.76779370998392,133.44131439859842,129.50571802923889,131.10455405429119,0.03,0.03]
[null,null,null,null,null,"1/3/2022",2022,"2022-03-01",{"$f":"(1+(I325-$Q325)/$Q325)*$Q326","v":132.14466968881371},131.52601486817321,132.02093872468564,131.40228390404511,132.39213161706994,129.54631944212355,134.24809607899144,130.2887052268922,131.89720776055751,0.03]
[null,null,null,null,null,"1/6/2022",2022,"2022-06-01",{"$f":"(1+(I326-$Q326)/$Q326)*$Q327","v":133.09776194067092},132.47464507765281,132.97313856806733,132.35002170504919,133.34700868587819,130.4806711159948,135.21635927493253,131.22841135161659,132.84851519546368,0.03,0.03]
[null,null,null,null,null,"1/9/2022",2022,"2022-09-01",{"$f":"(1+(I327-$Q327)/$Q327)*$Q328","v":133.7261744144229},133.10011554544153,133.60096264062662,132.97490377164524,133.97659796201546,131.09672716470106,135.85477456895958,131.84799780747878,133.47575086683034,0.03]
[null,null,null,null,null,"1/12/2022",2022,"2022-12-01",{"$f":"(1+(I328-$Q328)/$Q328)*$Q329","v":135.29104469219746},134.65765965150365,135.1643676840587,134.53098264336489,135.54439870847497,132.63082752128344,137.44455383055637,133.39088957011606,135.03769067591992,0.03,0.03]
[null,null,null,null,null,"1/3/2023",2023,"2023-03-01",{"$f":"(1+(I329-$Q329)/$Q329)*$Q330","v":136.10900977947813},135.47179531421841,135.98156688642621,135.34435242116646,136.36389556558203,133.43270902538725,138.27553896136121,134.19736638369898,135.85412399337423,0.03]
[null,null,null,null,null,"1/6/2023",2023,"2023-06-01",{"$f":"(1+(I330-$Q330)/$Q330)*$Q331","v":137.09069479889106},136.44888442998243,136.96233272510935,136.32052235620068,137.34741894645455,134.39509124947466,139.27285005318052,135.16526369216513,136.8339706513276,0.03,0.03]
[null,null,null,null,null,"1/9/2023",2023,"2023-09-01",{"$f":"(1+(I331-$Q331)/$Q331)*$Q332","v":137.73795964685559},137.09311901180479,137.60899151984543,136.96415088479461,137.99589590087592,135.02962897964213,139.93041780602837,135.80343774170316,137.48002339283525,0.03]
[null,null,null,null,null,"1/12/2023",2023,"2023-12-01",{"$f":"(1+(I332-$Q332)/$Q332)*$Q333","v":139.34977603296338},138.69738944104878,139.21929871458045,138.56691212266583,139.61073066972924,136.60975234692197,141.56789044547307,137.39261625721954,139.08882139619752,0.03,0.03]
[null,null,null,null,null,"1/3/2024",2024,"2024-03-01",{"$f":"(1+(I333-$Q333)/$Q333)*$Q334","v":140.19228007286247},139.53594917364498,140.06101389301898,139.40468299380143,140.45481243254949,137.43569029614889,142.42380513020203,138.22328737520996,139.92974771317546,0.03]
[null,null,null,null,null,"1/6/2024",2024,"2024-06-01",{"$f":"(1+(I334-$Q334)/$Q334)*$Q335","v":141.20341564285781},140.54235096288193,141.07120270686264,140.41013802688667,141.4678415148482,138.42694398695892,143.45103555477596,139.22022160293008,140.93898977086744,0.03,0.03]
[null,null,null,null,null,"1/9/2024",2024,"2024-09-01",{"$f":"(1+(I335-$Q335)/$Q335)*$Q336","v":141.87009843626126},141.20591258215893,141.73726126544079,141.07307541133838,142.13577277790219,139.08051784903139,144.1283303402092,139.87754087395425,141.6044240946203,0.03]
[null,null,null,null,null,"1/12/2024",2024,"2024-12-01",{"$f":"(1+(I336-$Q336)/$Q336)*$Q337","v":143.53026931395226},142.85831112428022,143.39587767601788,142.72391948634575,143.79905258982109,140.7080449173296,145.81492715883726,141.51439474493611,143.26148603808343,0.03,0.03]
[null,null,null,null,null,"1/3/2025",2025,"2025-03-01",{"$f":"(1+(I337-$Q337)/$Q337)*$Q338","v":144.39804847504837},143.72202764885432,144.26284430980957,143.58682348361546,144.66845680552598,141.55876100503338,146.69651928410809,142.36998599646626,144.12764014457073,0.03]
[null,null,null,null,null,"1/6/2025",2025,"2025-06-01",{"$f":"(1+(I338-$Q338)/$Q338)*$Q339","v":145.43951811214356},144.75862149176837,145.30333878806854,144.62244216769326,145.71187676029365,142.57975230656771,147.75456662141923,143.39682825101798,145.16715946399347,0.03,0.03]
[null,null,null,null,null,"1/9/2025",2025,"2025-09-01",{"$f":"(1+(I339-$Q339)/$Q339)*$Q340","v":146.12620138934909},145.4420899596237,145.98937910340402,145.30526767367854,146.39984596123927,143.25293338450237,148.45218025041549,144.07386710017286,145.85255681745892,0.03]
[null,null,null,null,null,"1/12/2025",2025,"2025-12-01",{"$f":"(1+(I340-$Q340)/$Q340)*$Q341","v":147.83617739337083},147.14406045800862,147.6977540062984,147.0056370709361,148.11302416751573,144.92928626484954,150.18937497360238,145.75982658728418,147.55933061922593,0.03,0.03]
[null,null,null,null,null,{"$f":"\"1/\"&MONTH(H342)&\"/\"&YEAR(H342)","v":"1/3/2026"},{"$f":"YEAR(H342)","v":2026},"2026-03-01",{"$f":"(1+(I341-$Q341)/$Q341)*$Q342","v":148.72998992929982},148.03368847831996,148.59072963910387,147.89442818812392,149.00851050969177,145.80552383518443,151.09741486263135,146.64108557636024,148.45146934890786,0.03]
[null,null,null,null,null,"1/6/2026",2026,"2026-06-01",{"$f":"(1+(I342-$Q342)/$Q342)*$Q343","v":149.80270365550788},149.10138013652144,149.66243895171058,148.96111543272406,150.08323306310245,146.85714487576482,152.18720362006184,147.69873309854853,149.52217424791328,0.03,0.03]
[null,null,null,null,null,{"$f":"\"1/\"&MONTH(H344)&\"/\"&YEAR(H344)","v":"1/9/2026"},{"$f":"YEAR(H344)","v":2026},"2026-09-01",{"$f":"(1+(I343-$Q343)/$Q343)*$Q344","v":150.50998743102957},149.80535265841243,150.36906047650615,149.6644257038889,150.79184134007645,147.5505213860375,152.90574565792798,148.39608311317809,150.2281335219827,0.03]
[null,null,null,null,null,"1/12/2026",2026,"2026-12-01",{"$f":"(1+(I344-$Q344)/$Q344)*$Q345","v":152.27126271517196},151.55838227174891,152.12868662648737,151.41580618306418,152.5564148925412,149.27716485279507,154.69505622281045,150.13262138490276,151.98611053780272,0.03,0.03]
[null,null,null,null,null,"1/3/2027",2027,"2027-03-01",{"$f":"(1+(I345-$Q345)/$Q345)*$Q346","v":153.19188962717882},152.47469913266963,153.04845152827698,152.33126103376765,153.47876582498253,150.17968955024,155.63033730851032,151.04031814365112,152.90501342937512,0.03]
[null,null,null,null,null,"1/6/2027",2027,"2027-06-01",{"$f":"(1+(I346-$Q346)/$Q346)*$Q347","v":154.29678476517313},153.57442154061712,154.15231212026191,153.42994889570579,154.58573005499557,151.26285922203778,156.7528197286637,152.12969509150503,154.00783947535069,0.03,0.03]
[null,null,null,null,null,"1/9/2027",2027,"2027-09-01",{"$f":"(1+(I347-$Q347)/$Q347)*$Q348","v":155.02528705396045},154.29951323816482,154.88013229080133,154.15435847500555,155.31559658027874,151.97703702761862,157.49291802766581,152.84796560657344,154.73497752764217,0.03]
[null,null,null,null,null,"1/12/2027",2027,"2027-12-01",{"$f":"(1+(I348-$Q348)/$Q348)*$Q349","v":156.83940059662712},156.10513373990139,156.69254722528197,155.9582803685561,157.13310733931743,153.75547979837893,159.33590790949475,154.63660002644983,156.5456938539368,0.03,0.03]
[null,null,null,null,null,"1/3/2028",2028,"2028-03-01",{"$f":"(1+(I349-$Q349)/$Q349)*$Q350","v":157.78764631599421},157.04894010664972,157.63990507412532,156.90119886478067,158.08312879973204,154.68508023674724,160.29924742776564,155.57152768796064,157.49216383225638,0.03]
[null,null,null,null,null,"1/6/2028",2028,"2028-06-01",{"$f":"(1+(I350-$Q350)/$Q350)*$Q351","v":158.92568830812834},158.18165418683566,158.7768814838698,158.03284736257694,159.22330195664543,155.80074499869895,161.45540432052363,156.69358594425017,158.62807465961123,0.03,0.03]
[null,null,null,null,null,"1/9/2028",2028,"2028-09-01",{"$f":"(1+(I351-$Q351)/$Q351)*$Q352","v":159.6760456655793},158.92849863530978,159.52653625952539,158.7789892292557,159.97506447768711,156.53634813844721,162.2177055684958,157.43340457477063,159.37702685347145,0.03]
[null,null,null,null,null,"1/12/2028",2028,"2028-12-01",{"$f":"(1+(I352-$Q352)/$Q352)*$Q353","v":161.54458261452595},160.78828775209846,161.39332364204043,160.63702877961276,161.84710055949697,158.36814419233031,164.11598514677962,159.27569802724332,161.24206466955491,0.03,0.03]
[null,null,null,null,null,"1/3/2029",2029,"2029-03-01",{"$f":"(1+(I353-$Q353)/$Q353)*$Q354","v":162.52127570547404},161.76040830984923,162.36910222634907,161.60823483072406,162.825622663724,159.32563264384964,165.10822485059862,160.23867351859946,162.21692874722407,0.03]
[null,null,null,null,null,"1/6/2029",2029,"2029-06-01",{"$f":"(1+(I354-$Q354)/$Q354)*$Q355","v":163.6934589573722},162.92710381244075,163.5401879283859,162.77383278345425,164.00000101534482,160.47476734865992,166.29906645013935,161.3943935225777,163.38691689939958,0.03,0.03]
[null,null,null,null,null,"1/9/2029",2029,"2029-09-01",{"$f":"(1+(I355-$Q355)/$Q355)*$Q356","v":164.46632703554664},163.69635359436907,164.31233234731113,163.54235890613336,164.77431641201773,161.23243858260062,167.08423673555066,162.15640671201376,164.15833765907558,0.03]
[null,null,null,null,null,{"$f":"\"1/\"&MONTH(H357)&\"/\"&YEAR(H357)","v":"1/12/2029"},{"$f":"YEAR(H357)","v":2029},"2029-12-01",{"$f":"(1+(I356-$Q356)/$Q356)*$Q357","v":166.39092009296172},165.61193638466139,166.23512335130167,165.45613964300114,166.70251357628189,163.11918851810023,169.03946470118299,164.05396896806064,166.07932660964156,0.03,0.03]
[null,null,null,null,null,"1/3/2030",2030,"2030-03-01",{"$f":"(1+(I357-$Q357)/$Q357)*$Q358","v":167.39691397663827},166.61322055914471,167.24017529313957,166.45648187564581,167.71039134363573,164.10540162316516,170.06147159611658,165.04583372415749,167.08343660964081,0.03]
[null,null,null,null,null,"1/6/2030",2030,"2030-06-01",{"$f":"(1+(I358-$Q358)/$Q358)*$Q359","v":168.60426272609337},167.81491692681396,168.4463935662375,167.6570477669579,168.92000104580518,165.28901036911975,171.28803844364353,166.2362253282551,168.28852440638158,0.03,0.03]
[null,null,null,null,null,"1/9/2030",2030,"2030-09-01",{"$f":"(1+(I359-$Q359)/$Q359)*$Q360","v":169.40031684661304},168.60724420220012,169.24170231773047,168.44862967331736,169.71754590437826,166.06941174007864,172.09676383761717,167.02109891337423,169.08308778884785,0.03]
[null,null,null,null,null,"1/12/2030",2030,"2030-12-01",{"$f":"(1+(I360-$Q360)/$Q360)*$Q361","v":171.38264769575059},170.58029447620123,171.2221770518407,170.41982383229117,171.70358898357034,168.01276417364323,174.11064864221851,168.97558803710251,171.06170640793081,0.03,0.03]
[null,null,null,null,null,"1/3/2031",2031,"2031-03-01",{"$f":"(1+(I361-$Q361)/$Q361)*$Q362","v":172.41882139593741},171.61161717591904,172.25738055193375,171.45017633191515,172.7417030839448,169.0285636718601,175.16331574400007,169.99720873588223,172.09593970793003,0.03]
[null,null,null,null,null,"1/6/2031",2031,"2031-06-01",{"$f":"(1+(I362-$Q362)/$Q362)*$Q363","v":173.6623906078762},172.84936443461839,173.49978537322463,172.68675919996664,173.98760107717933,170.24768068019335,176.42667959695285,171.22331208810277,173.33718013857305,0.03,0.03]
[null,null,null,null,null,"1/9/2031",2031,"2031-09-01",{"$f":"(1+(I363-$Q363)/$Q363)*$Q364","v":174.48232635201143},173.66546152826612,174.31895338726238,173.50208856351688,174.8090722815096,171.05149409228099,177.25966675274569,172.03173188077545,174.15558042251328,0.03]
[null,null,null,null,null,"1/12/2031",2031,"2031-12-01",{"$f":"(1+(I364-$Q364)/$Q364)*$Q365","v":176.52412712662309},175.69770331048727,176.35884236339592,175.53241854725991,176.85469665307744,173.05314709885252,179.33396810148506,174.04485567821558,176.19355760016873,0.03,0.03]
[null,null,null,null,null,"1/3/2032",2032,"2032-03-01",{"$f":"(1+(I365-$Q365)/$Q365)*$Q366","v":177.59138603781554},176.75996569119658,177.42510196849173,176.59368162187261,177.92395417646313,174.09942058201591,180.41821521632005,175.0971249979587,177.25881789916792,0.03]
[null,null,null,null,null,"1/6/2032",2032,"2032-06-01",{"$f":"(1+(I366-$Q366)/$Q366)*$Q367","v":178.87226232611249},178.03484536765694,178.7047789344214,177.86736197596565,179.20722910949473,175.35511110059917,181.71947998486147,176.36001145074587,178.53729554273025,0.03,0.03]
[null,null,null,null,null,"1/9/2032",2032,"2032-09-01",{"$f":"(1+(I367-$Q367)/$Q367)*$Q368","v":179.71679614257181},178.87542537411412,179.54852198888028,178.70715122042236,180.05334444995489,176.18303891504945,182.57745675532809,177.19268383719873,179.3802478351887,0.03]
[null,null,null,null,null,"1/12/2032",2032,"2032-12-01",{"$f":"(1+(I368-$Q368)/$Q368)*$Q369","v":181.81985094042179},180.96863440980189,181.64960763429781,180.79839110367769,182.16033755266977,178.24474151181812,184.7139871445296,179.26620134856208,181.4793643281738,0.03,0.03]
[null,null,null,null,null,"1/3/2033",2033,"2033-03-01",{"$f":"(1+(I369-$Q369)/$Q369)*$Q370","v":182.91912761895},182.06276466193248,182.74785502754651,181.89149207052876,183.26167280175702,179.32240319947638,185.83076167280967,180.35003874789746,182.57658243614296,0.03]
[null,null,null,null,null,"1/6/2033",2033,"2033-06-01",{"$f":"(1+(I370-$Q370)/$Q370)*$Q371","v":184.23843019589589},183.37589072868667,184.06592230245406,183.20338283524461,184.58344598277958,180.61576443361716,187.17106438440732,181.65081179426826,{"$f":"Q367*(1+R371)","v":183.89341440901217},{"$f":"IF(S371=\"\",S370,S371)","v":0.03},0.03]
[null,null,null,null,null,"1/9/2033",2033,"2033-09-01",{"$f":"(1+(I371-$Q371)/$Q371)*$Q372","v":185.10830002684898},184.24168813533754,184.93497764854669,184.06836575703505,185.45494478345356,181.46853008250096,188.05478045798793,182.50846435231472,184.76165527024438,0.03]
[null,null,null,null,null,"1/12/2033",2033,"2033-12-01",{"$f":"(1+(I372-$Q372)/$Q372)*$Q373","v":187.27444646863444},186.39769344209591,187.09909586332674,186.22234283678802,187.62514767924986,183.59208375717267,190.25540675886549,184.64418738901895,186.92374525801901,0.03,0.03]
[null,null,null,null,null,"1/3/2034",2034,"2034-03-01",{"$f":"(1+(I373-$Q373)/$Q373)*$Q374","v":188.40670144751849},187.52464760179043,188.23029067837288,187.34823683264463,188.75952298580972,184.7020752954607,191.40568452299397,185.76053991033439,188.05387990922725,0.03]
[null,null,null,null,null,"1/6/2034",2034,"2034-06-01",{"$f":"(1+(I374-$Q374)/$Q374)*$Q375","v":189.76558310177276},188.87716745054723,189.58789997152766,188.69948432030196,190.12094936226296,186.03423736662572,192.78619631593952,187.10033614809632,189.41021684128253,0.03,0.03]
[null,null,null,null,null,"1/9/2034",2034,"2034-09-01",{"$f":"(1+(I375-$Q375)/$Q375)*$Q376","v":190.66154902765444},189.76893877939764,190.4830269780031,189.59041672974612,191.0185931269572,186.91258598497603,193.69642387172757,187.98371828288418,190.30450492835172,0.03]
[null,null,null,null,null,"1/12/2034",2034,"2034-12-01",{"$f":"(1+(I376-$Q376)/$Q376)*$Q377","v":192.89267986269348},191.98962424535878,192.71206873922657,191.80901312189167,193.25390210962738,189.09984626988788,195.96306896163148,190.18351301068952,192.53145761575959,0.03,0.03]
[null,null,null,null,null,"1/3/2035",2035,"2035-03-01",{"$f":"(1+(I377-$Q377)/$Q377)*$Q378","v":194.05890249094406},193.15038702984413,193.87719939872409,192.96868393762398,194.42230867538404,190.24313755432456,197.1478550586838,191.33335610764445,193.69549630650408,0.03]
[null,null,null,null,null,"1/6/2035",2035,"2035-06-01",{"$f":"(1+(I378-$Q378)/$Q378)*$Q379","v":195.45855059482594},194.54348247406364,195.2755369706735,194.360468849911,195.82457784313087,191.6152644876245,198.56978220541771,192.71334623253921,195.09252334652101,0.03,0.03]
[null,null,null,null,null,"1/9/2035",2035,"2035-09-01",{"$f":"(1+(I379-$Q379)/$Q379)*$Q380","v":196.3813954984841},195.46200694277957,196.1975177873432,195.2781292316385,196.74915092076591,192.51996356452534,199.50731658787942,193.62322983137071,196.01364007620228,0.03]
[null,null,null,null,null,"1/12/2035",2035,"2035-12-01",{"$f":"(1+(I380-$Q380)/$Q380)*$Q381","v":198.6794602585743},197.74931297271954,198.49343080140335,197.56328351554839,199.05151917291619,194.77284165798454,201.84196103048041,195.88901840101019,198.30740134423237,0.03,0.03]
[null,null,null,null,null,"1/3/2036",2036,"2036-03-01",{"$f":"(1+(I381-$Q381)/$Q381)*$Q382","v":199.88066956567241},198.94489864073947,199.69351538068582,198.75774445575269,200.25497793564557,195.95043168095432,203.0622907104443,197.07335679087376,199.50636119569921,0.03]
[null,null,null,null,null,"1/6/2036",2036,"2036-06-01",{"$f":"(1+(I382-$Q382)/$Q382)*$Q383","v":201.3223071126707},200.37978694828553,201.13380307979369,200.19128291540829,201.69931517842477,197.36372242225323,204.52687567158023,198.49474661951535,200.94529904691663,0.03,0.03]
[null,null,null,null,null,"1/9/2036",2036,"2036-09-01",{"$f":"(1+(I383-$Q383)/$Q383)*$Q384","v":202.27283736343861},201.32586715106294,202.08344332096351,201.13647310858764,202.6516254483889,198.2955624714611,205.49253608551581,199.43192672631181,201.89404927848835,0.03]
[null,null,null,null,null,"1/12/2036",2036,"2036-12-01",{"$f":"(1+(I384-$Q384)/$Q384)*$Q385","v":204.63984406633153},203.6817923619011,204.44823372544548,203.49018202101485,205.02306474810371,200.61602690772409,207.89721986139483,201.7656889530405,204.25662338455936,0.03,0.03]
[null,null,null,null,null,"1/3/2037",2037,"2037-03-01",{"$f":"(1+(I385-$Q385)/$Q385)*$Q386","v":205.87708965264258},204.91324559996164,205.68432084210642,204.72047678942525,206.26262727371494,201.82894463138294,209.15415943175765,202.98555749459999,205.49155203157019,0.03]
[null,null,null,null,null,"1/6/2037",2037,"2037-06-01",{"$f":"(1+(I386-$Q386)/$Q386)*$Q387","v":207.36197632605084},206.39118055673407,207.16781717218751,206.19702140287052,207.75029463377751,203.28463409492082,210.66268194172764,204.44958901810082,206.97365801832413,0.03,0.03]
[null,null,null,null,null,"1/9/2037",2037,"2037-09-01",{"$f":"(1+(I387-$Q387)/$Q387)*$Q388","v":208.34102248434181},207.36564316559483,208.14594662059244,207.17056730184524,208.73117421184057,204.24442934560494,211.65731216808129,205.4148845281012,207.95087075684302,0.03]
[null,null,null,null,null,"1/12/2037",2037,"2037-12-01",{"$f":"(1+(I388-$Q388)/$Q388)*$Q389","v":210.77903938832148},209.79224613275812,210.58168073720884,209.59488748164526,211.17375669054681,206.63450771495582,214.13413645723668,207.81865962163172,210.38432208609615,0.03,0.03]
[null,null,null,null,null,null,null,null,{"$f":"I21","v":"New South Wales"},"Victoria","Queensland","South Australia","Western Australia","Tasmania","Northern Territory","Australian Capital Territory","Australia",null,"CPI Forecast Australia"]

{"sheet":"Checks_SSC","index":27,"n_rows":18,"n_cols":4,"rows_kept":18,"cut":false,"hidden":true,"merged":[[11,2,11,6]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Checks"]
[null,null,{"$f":"\"Sub-Section \"&Contents!D32","v":"Sub-Section 5.3."}]
[null,null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,null,"Go to Table of Contents"]
[null,null,"ç","è"]
[]
[]
[]
[null,null,"Sub-Section Cover Notes:"]
[null,null,"This sub-section contains model checks, business rules and issues log."]

{"sheet":"Checks","index":28,"n_rows":57,"n_cols":13,"rows_kept":57,"cut":false,"hidden":true,"merged":[[2,1,2,5]]}
[null,"Checks"]
[null,{"$f":"Model_Name&\" (\"&Case_Name&\")\"","v":"Non-compliance Economic Assessment Tool (NEAT) v1.6.1 ()"}]
[null,"Go to Table of Contents"]
["é","ç",null,"x","h","O"]
[]
[]
[null,"Error Checks"]
[]
[null,null,true]
[]
[null,null,"Errors Detected - Summary"]
[]
[null,null,null,{"$f":"D25","v":"Total Errors:"},null,null,null,null,{"$f":"Err_Chks_Ttl_Areas","v":2}]
[null,null,null,"Error Message (Empty if None):",null,null,null,null,{"$f":"IF(OR(NOT(CB_Err_Chks_Show_Msg),Err_Chks_Ttl_Areas=0),\"\",IF(Err_Chks_Ttl_Areas=1,\" (Error in \"&INDEX(CA_Err_Chks_Area_Names,MATCH(1,CA_Err_Chks_Flags,0))&\")\",\" (\"&TEXT(Err_Chks_Ttl_Areas,\"#,##0\")&\" Errors Detected)\"))","v":" (2 Errors Detected)"}]
[]
[null,null,"Error Checks"]
[]
[null,null,null,"Error Checks",null,null,null,null,null,null,"Check","Include?","Flag"]
[]
[null,null,null,{"$f":"IF(Err_Chk_1_Hdg>=1,PV!B1,Err_Chk_1_Hdg)","v":0},null,null,null,null,null,null,{"$f":"IF(D20=0,0,1)","v":0},"Yes",{"$f":"K20*(L20=\"Yes\")","v":0}]
[null,null,null,{"$f":"IF(Err_Chk_2_Hdg>=1,Capex_Depreciation!B1,Err_Chk_2_Hdg)","v":"Capex - Tax effect of tax depreciation (lagged by one year)"},null,null,null,null,null,null,{"$f":"IF(D21=0,0,1)","v":1},"Yes",{"$f":"K21*(L21=\"Yes\")","v":1}]
[null,null,null,{"$f":"IF(Err_Chk_3_Hdg>=1,DCapex_Depreciation!B1,Err_Chk_3_Hdg)","v":"Delayed Capex - Tax effect of tax depreciation (lagged by one year)"},null,null,null,null,null,null,{"$f":"IF(D22=0,0,1)","v":1},"Yes",{"$f":"K22*(L22=\"Yes\")","v":1}]
[null,null,null,{"$f":"IF(Err_Chk_4_Hdg>=1,All_Tax!B1,Err_Chk_4_Hdg)","v":0},null,null,null,null,null,null,{"$f":"IF(D23=0,0,1)","v":0},"Yes",{"$f":"K23*(L23=\"Yes\")","v":0}]
[null,null,null,{"$f":"IF(Err_Chk_5_Hdg>=1,PV_Tax!B1,Err_Chk_5_Hdg)","v":0},null,null,null,null,null,null,{"$f":"IF(D24=0,0,1)","v":0},"Yes",{"$f":"K24*(L24=\"Yes\")","v":0}]
[null,null,null,"Total Errors:",null,null,null,null,null,null,null,null,{"$f":"SUMIF(CA_Err_Chks_Inc,\"Yes\",CA_Err_Chks_Flags)","v":2}]
[]
[]
[null,"Sensitivity Checks"]
[]
[null,null,true]
[]
[null,null,"Sensitivities Detected - Summary"]
[]
[null,null,null,{"$f":"D41","v":"Total Sensitivities:"},null,null,null,null,{"$f":"Sens_Chks_Ttl_Areas","v":0}]
[null,null,null,"Sensitivity Message (Empty if None):",null,null,null,null,{"$f":"IF(OR(NOT(CB_Sens_Chks_Show_Msg),Sens_Chks_Ttl_Areas=0),\"\",IF(Sens_Chks_Ttl_Areas=1,\" (Sensitivity in \"&INDEX(CA_Sens_Chks_Area_Names,MATCH(1,CA_Sens_Chks_Flags,0))&\")\",\" (\"&TEXT(Sens_Chks_Ttl_Areas,\"#,##0\")&\" Sensitivities Detected)\"))","v":""}]
[]
[null,null,"Sensitivity Checks"]
[]
[null,null,null,"Sensitivity Checks",null,null,null,null,null,null,"Check","Include?","Flag"]
[]
[null,null,null,"Total Sensitivities:",null,null,null,null,null,null,null,null,{"$f":"SUMIF(CA_Sens_Chks_Inc,\"Yes\",CA_Sens_Chks_Flags)","v":0}]
[]
[]
[null,"Alert Checks"]
[]
[null,null,true]
[]
[null,null,"Alerts Detected - Summary"]
[]
[null,null,null,{"$f":"D57","v":"Total Alerts:"},null,null,null,null,{"$f":"Alt_Chks_Ttl_Areas","v":0}]
[null,null,null,"Alert Message (Empty if None):",null,null,null,null,{"$f":"IF(OR(NOT(CB_Alt_Chks_Show_Msg),Alt_Chks_Ttl_Areas=0),\"\",IF(Alt_Chks_Ttl_Areas=1,\" (Alert in \"&INDEX(CA_Alt_Chks_Area_Names,MATCH(1,CA_Alt_Chks_Flags,0))&\")\",\" (\"&TEXT(Alt_Chks_Ttl_Areas,\"#,##0\")&\" Alerts Detected)\"))","v":""}]
[]
[null,null,"Alert Checks"]
[]
[null,null,null,"Alert Checks",null,null,null,null,null,null,"Check","Include?","Flag"]
[]
[null,null,null,"Total Alerts:",null,null,null,null,null,null,null,null,{"$f":"SUMIF(CA_Alt_Chks_Inc,\"Yes\",CA_Alt_Chks_Flags)","v":0}]